NXP Semiconductors (NXPI) Financials

$169.89 -0.85 (-0.50%)

As of 12:40 PM Eastern

Annual Income Statements for NXP Semiconductors

This table shows NXP Semiconductors' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Income / (Loss) Attributable to Common Shareholders	1,526	200	2,215	2,208	243	52	1,871	2,787	2,797	2,510
Consolidated Net Income / (Loss)	1,599	259	2,272	2,258	272	80	1,906	2,833	2,822	2,542
Net Income / (Loss) Continuing Operations	1,599	259	2,272	2,258	272	80	1,906	2,833	2,822	2,542
Total Pre-Tax Income	1,486	-603	1,736	2,375	291	1.00	2,180	3,363	3,352	3,099
Total Operating Income	2,015	-150	2,102	2,710	641	418	2,583	3,797	3,661	3,417
Total Gross Profit	2,787	4,069	4,619	4,851	4,618	4,235	6,067	7,517	7,553	7,119
Total Revenue	6,101	9,498	9,256	9,407	8,877	8,612	11,063	13,205	13,276	12,614
Operating Revenue	6,101	9,498	9,256	9,407	8,877	8,612	11,063	13,205	13,276	12,614
Total Cost of Revenue	3,314	5,429	4,637	4,556	4,259	4,377	4,996	5,688	5,723	5,495
Operating Cost of Revenue	3,314	5,429	4,637	4,556	4,259	4,377	4,996	5,688	5,723	5,495
Total Operating Expenses	772	4,219	2,517	2,141	3,977	3,817	3,484	3,720	3,892	3,702
Selling, General & Admin Expense	922	1,141	1,090	993	924	879	956	1,066	1,159	1,164
Research & Development Expense	890	1,560	1,554	1,700	1,643	1,725	1,936	2,148	2,418	2,347
Amortization Expense	223	1,527	1,448	1,449	1,435	1,327	592	509	300	136
Other Operating Expenses / (Income)	-1,263	-9.00	-1,575	-2,001	-25	-114	0.00	-3.00	15	55
Total Other Income / (Expense), net	-529	-453	-366	-335	-350	-417	-403	-434	-309	-318
Interest Expense	0.00	32	41	26	11	60	22	18	0.00	0.00
Other Income / (Expense), net	-529	-421	-325	-309	-339	-357	-381	-416	-309	-318
Income Tax Expense	-104	-851	-483	176	20	-83	272	529	523	545
Other Gains / (Losses), net	9.00	11	53	59	1.00	-4.00	-2.00	-1.00	-7.00	-12
Net Income / (Loss) Attributable to Noncontrolling Interest	73	59	57	50	29	28	35	46	25	32
Basic Earnings per Share	$6.36	$0.59	$6.54	$6.78	$0.86	$0.19	$6.91	$10.64	$10.83	$9.84
Weighted Average Basic Shares Outstanding	239.76M	338.48M	338.65M	325.78M	282.06M	279.76M	270.69M	261.88M	258.38M	255.21M
Diluted Earnings per Share	$6.10	$0.58	$6.41	$6.72	$0.85	$0.18	$6.79	$10.55	$10.70	$9.73
Weighted Average Diluted Shares Outstanding	250.12M	347.61M	345.80M	328.61M	285.91M	283.81M	275.65M	264.05M	261.37M	257.85M
Weighted Average Basic & Diluted Shares Outstanding	346.00M	346.00M	346.00M	325.70M	282.60M	277.01M	262.54M	259.52M	256.46M	253.62M
Cash Dividends to Common per Share	-	-	$0.00	$0.50	$1.25	$1.50	$2.25	$3.38	$4.06	$4.06

This table shows NXP Semiconductors' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Income / (Loss) Attributable to Common Shareholders	738	722	615	698	787	697	639	658	718	495
Consolidated Net Income / (Loss)	750	734	623	704	792	703	644	664	729	505
Net Income / (Loss) Continuing Operations	750	734	623	704	792	703	644	664	729	505
Total Pre-Tax Income	903	877	743	863	917	829	786	821	908	584
Total Operating Income	1,001	980	825	937	992	907	856	896	990	675
Total Gross Profit	1,967	1,891	1,770	1,881	1,965	1,937	1,783	1,792	1,866	1,678
Total Revenue	3,445	3,312	3,121	3,299	3,434	3,422	3,126	3,127	3,250	3,111
Operating Revenue	3,445	3,312	3,121	3,299	3,434	3,422	3,126	3,127	3,250	3,111
Total Cost of Revenue	1,478	1,421	1,351	1,418	1,469	1,485	1,343	1,335	1,384	1,433
Operating Cost of Revenue	1,478	1,421	1,351	1,418	1,469	1,485	1,343	1,335	1,384	1,433
Total Operating Expenses	966	911	945	944	973	1,030	927	896	876	1,003
Selling, General & Admin Expense	289	261	280	274	294	311	306	270	265	323
Research & Development Expense	548	540	577	589	601	651	564	594	577	612
Amortization Expense	131	109	85	81	71	63	51	28	29	28
Other Operating Expenses / (Income)	-2.00	1.00	3.00	0.00	7.00	5.00	6.00	4.00	5.00	40
Total Other Income / (Expense), net	-98	-103	-82	-74	-75	-78	-70	-75	-82	-91
Other Income / (Expense), net	-98	-103	-82	-74	-75	-78	-70	-75	-82	-91
Income Tax Expense	149	137	118	158	123	124	141	154	173	77
Other Gains / (Losses), net	-4.00	-6.00	-2.00	-1.00	-2.00	-2.00	-1.00	-3.00	-6.00	-2.00
Net Income / (Loss) Attributable to Noncontrolling Interest	12	12	8.00	6.00	5.00	6.00	5.00	6.00	11	10
Basic Earnings per Share	$2.81	$2.78	$2.37	$2.69	$3.06	$2.71	$2.49	$2.58	$2.82	$1.95
Weighted Average Basic Shares Outstanding	262.18M	261.88M	259.58M	259.16M	257.49M	258.38M	256.57M	255.48M	254.46M	255.21M
Diluted Earnings per Share	$2.79	$2.75	$2.35	$2.67	$3.01	$2.67	$2.47	$2.54	$2.79	$1.93
Weighted Average Diluted Shares Outstanding	264.71M	264.05M	261.21M	261.30M	261.10M	261.37M	258.95M	258.73M	257.72M	257.85M
Weighted Average Basic & Diluted Shares Outstanding	259.13M	259.52M	259.74M	257.80M	257.76M	256.46M	255.68M	254.73M	254.16M	253.62M

This table details how cash moves in and out of NXP Semiconductors' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Change in Cash & Equivalents	429	280	1,633	-758	-1,744	1,230	555	1,015	17	-570
Net Cash From Operating Activities	1,330	2,303	2,447	4,369	2,373	2,482	3,077	3,895	3,513	2,782
Net Cash From Continuing Operating Activities	1,330	2,303	2,447	4,369	2,373	2,478	3,077	3,895	3,513	2,782
Net Income / (Loss) Continuing Operations	1,599	259	2,272	2,258	272	80	1,906	2,833	2,822	2,542
Consolidated Net Income / (Loss)	1,599	259	2,272	2,258	272	80	1,906	2,833	2,822	2,542
Depreciation Expense	517	2,205	2,173	1,987	2,047	1,988	1,262	1,250	1,106	925
Amortization Expense	50	50	52	52	53	8.00	8.00	9.00	10	10
Non-Cash Adjustments To Reconcile Net Income	-829	348	-1,289	312	349	-36	358	411	436	500
Changes in Operating Assets and Liabilities, net	-7.00	-559	-761	-240	-348	438	-457	-608	-861	-1,195
Net Cash From Investing Activities	-430	-627	2,072	-522	-2,284	-418	-934	-1,249	-1,508	-686
Net Cash From Continuing Investing Activities	-430	-627	2,072	-522	-2,263	-418	-933	-1,247	-1,507	-682
Purchase of Property, Plant & Equipment	-341	-389	-552	-611	-526	-392	-800	-1,068	-827	-727
Acquisitions	-1,704	-261	-66	-68	-1,800	-164	-155	-186	-179	-149
Purchase of Investments	-	0.00	0.00	-9.00	-19	-30	-8.00	-20	-503	-260
Sale of Property, Plant & Equipment	7.00	1.00	2.00	1.00	44	4.00	2.00	4.00	2.00	8.00
Sale and/or Maturity of Investments	1.00	0.00	0.00	6.00	1.00	3.00	18	23	0.00	414
Other Investing Activities, net	2.00	2.00	6.00	-	0.00	0.00	10	0.00	0.00	32
Net Cash From Financing Activities	-449	-1,392	-2,886	-4,597	-1,831	-835	-1,585	-1,619	-1,990	-2,662
Net Cash From Continuing Financing Activities	-449	-1,392	-2,886	-4,597	-1,831	-835	-1,585	-1,619	-1,990	-2,662
Repayment of Debt	-3,652	-3,365	-2,744	-2,297	-1,774	-1,825	-1,070	-933	-2.00	-1,003
Repurchase of Common Equity	-475	-1,280	-286	-5,006	-1,443	-627	-4,015	-1,426	-1,053	-1,373
Payment of Dividends	-51	-126	-89	-188	-319	-455	-562	-815	-1,006	-1,038
Issuance of Debt	3,680	3,259	0.00	2,997	1,750	2,000	4,000	1,496	0.00	670
Other Financing Activities, net	49	120	233	39	83	72	62	59	71	82
Effect of Exchange Rate Changes	-22	-4.00	-	-8.00	-2.00	1.00	-3.00	-	2.00	-4.00
Cash Interest Paid	172	348	245	177	242	336	356	323	261	243
Cash Income Taxes Paid	40	67	356	188	368	148	353	558	919	867

This table details how cash moves in and out of NXP Semiconductors' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Change in Cash & Equivalents	214	86	85	-67	179	-180	-954	-49	-111	544
Net Cash From Operating Activities	1,144	1,076	632	756	988	1,137	851	761	779	391
Net Cash From Continuing Operating Activities	1,144	1,076	632	756	988	1,137	851	761	769	401
Net Income / (Loss) Continuing Operations	750	734	623	704	792	703	644	664	729	505
Consolidated Net Income / (Loss)	750	734	623	704	792	703	644	664	729	505
Depreciation Expense	321	302	283	281	273	269	235	213	218	259
Amortization Expense	3.00	2.00	3.00	2.00	3.00	2.00	3.00	2.00	2.00	3.00
Non-Cash Adjustments To Reconcile Net Income	103	113	100	104	124	108	122	121	2.00	255
Changes in Operating Assets and Liabilities, net	-33	-75	-377	-335	-204	55	-153	-239	-182	-621
Net Cash From Investing Activities	-360	-272	-351	-255	-273	-629	-274	-239	-371	198
Net Cash From Continuing Investing Activities	-359	-272	-351	-254	-273	-629	-272	-238	-371	199
Purchase of Property, Plant & Equipment	-282	-233	-251	-201	-200	-175	-226	-185	-186	-130
Acquisitions	-72	-37	-42	-51	-42	-44	-32	-55	-26	-36
Purchase of Investments	-7.00	-11	-58	-4.00	-31	-410	-34	-	-159	-67
Sale of Property, Plant & Equipment	2.00	-	0.00	2.00	-	-	4.00	2.00	-	2.00
Sale and/or Maturity of Investments	-	9.00	0.00	-	-	-	14	-	-	400
Other Investing Activities, net	-	-	0.00	-	-	-	2.00	-	-	30
Net Cash From Financing Activities	-559	-728	-198	-565	-533	-694	-1,528	-567	-526	-41
Net Cash From Continuing Financing Activities	-559	-728	-198	-565	-533	-694	-1,528	-567	-526	-41
Repayment of Debt	-	-2.00	-1.00	-	-1.00	-	-1,001	-	-1.00	-1.00
Repurchase of Common Equity	-366	-506	-11	-302	-306	-434	-303	-310	-305	-455
Payment of Dividends	-223	-221	-219	-264	-262	-261	-261	-260	-259	-258
Other Financing Activities, net	30	1.00	33	1.00	36	1.00	37	3.00	39	3.00
Effect of Exchange Rate Changes	-	-	-	-	-	-	-	-	-	-4.00
Cash Interest Paid	39	106	54	86	38	83	38	86	27	92
Cash Income Taxes Paid	160	126	294	239	165	221	198	193	196	280

This table presents NXP Semiconductors' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	26,354	24,898	24,049	21,530	20,016	19,847	20,864	23,236	24,353	24,385
Total Current Assets	4,812	5,398	6,044	5,225	3,267	4,324	5,228	6,935	7,864	7,305
Cash & Equivalents	1,614	1,894	3,547	2,789	1,045	2,275	2,830	3,845	3,862	3,292
Accounts Receivable	1,047	1,033	879	792	667	765	923	960	894	1,032
Inventories, net	1,879	1,113	1,236	1,279	1,192	1,030	1,189	1,782	2,134	2,356
Other Current Assets	257	254	382	365	313	254	286	348	974	625
Plant, Property, & Equipment, net	2,922	2,352	2,295	2,436	2,448	2,284	2,635	3,105	3,323	3,267
Total Noncurrent Assets	18,620	17,148	15,710	13,869	14,301	13,239	13,001	13,196	13,166	13,813
Goodwill	9,228	8,843	8,866	8,857	9,949	9,984	9,961	9,943	9,955	9,930
Intangible Assets	8,790	7,343	5,863	4,467	3,620	2,242	1,694	1,311	922	836
Noncurrent Deferred & Refundable Income Taxes	-	-	-	-	-	-	-	-	992	1,251
Other Noncurrent Operating Assets	602	962	981	545	732	1,013	1,346	1,942	1,297	1,796
Total Liabilities & Shareholders' Equity	26,354	24,898	24,049	21,530	20,016	19,847	20,864	23,236	24,353	24,385
Total Liabilities	14,551	13,742	10,333	10,840	10,361	10,696	14,094	15,496	15,393	14,854
Total Current Liabilities	2,548	2,433	2,718	3,385	1,791	2,017	2,452	3,270	4,111	3,098
Short-Term Debt	556	421	751	1,107	-	-	-	0.00	1,000	500
Accounts Payable	1,014	973	1,146	999	944	991	1,252	1,185	1,164	1,017
Other Current Liabilities	197	129	74	1,279	847	1,026	1,200	2,085	1,947	1,581
Total Noncurrent Liabilities	12,003	11,309	7,615	7,455	8,570	8,679	11,642	12,226	11,282	11,756
Long-Term Debt	8,656	8,766	5,814	6,247	7,365	7,609	10,572	11,165	10,175	10,354
Other Noncurrent Operating Liabilities	1,011	862	1,085	753	923	971	1,001	1,015	1,098	1,392
Total Equity & Noncontrolling Interests	11,803	11,156	13,716	10,690	9,655	9,151	6,770	7,740	8,960	9,531
Total Preferred & Common Equity	11,515	10,935	13,527	10,505	9,441	8,944	6,528	7,449	8,644	9,183
Total Common Equity	11,515	10,935	13,527	10,505	9,441	8,944	6,528	7,449	8,644	9,183
Common Stock	15,218	15,750	16,031	15,527	15,248	14,192	13,783	14,147	14,557	15,018
Retained Earnings	-3,542	-3,934	-2,339	-1,907	-2,845	-4,328	-5,371	-3,975	-2,793	-1,814
Treasury Stock	-342	-915	-342	-3,238	-3,037	-1,037	-1,932	-2,799	-3,210	-4,004
Accumulated Other Comprehensive Income / (Loss)	181	34	177	123	75	117	48	76	90	-17
Noncontrolling Interest	288	221	189	185	214	207	242	291	316	348

This table presents NXP Semiconductors' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Total Assets	22,940	23,236	23,732	23,795	23,996	24,353	23,320	23,196	23,669	24,385
Total Current Assets	6,703	6,935	7,357	7,447	7,616	7,864	6,894	6,880	7,026	7,305
Cash & Equivalents	3,759	3,845	3,930	3,863	4,042	3,862	2,908	2,859	2,748	3,292
Accounts Receivable	1,012	960	1,063	1,061	939	894	881	927	1,070	1,032
Inventories, net	1,581	1,782	1,977	2,107	2,140	2,134	2,102	2,148	2,234	2,356
Other Current Assets	351	348	387	416	495	974	1,003	946	974	625
Plant, Property, & Equipment, net	2,971	3,105	3,123	3,152	3,197	3,323	3,304	3,289	3,309	3,267
Total Noncurrent Assets	13,266	13,196	13,252	13,196	13,183	13,166	13,122	13,027	13,334	13,813
Goodwill	9,909	9,943	9,949	9,950	9,937	9,955	9,945	9,941	9,958	9,930
Intangible Assets	1,417	1,311	1,208	1,110	1,010	922	839	796	735	836
Noncurrent Deferred & Refundable Income Taxes	-	-	-	-	-	992	-	-	-	1,251
Other Noncurrent Operating Assets	1,940	1,942	2,095	2,136	2,236	1,297	2,338	2,290	2,641	1,796
Total Liabilities & Shareholders' Equity	22,940	23,236	23,732	23,795	23,996	24,353	23,320	23,196	23,669	24,385
Total Liabilities	15,555	15,496	15,484	15,318	15,198	15,393	14,170	13,851	13,925	14,854
Total Current Liabilities	3,219	3,270	4,213	4,085	3,964	4,111	2,928	3,112	2,992	3,098
Short-Term Debt	-	0.00	998	999	999	1,000	0.00	499	499	500
Accounts Payable	1,534	1,185	1,002	967	959	1,164	954	929	899	1,017
Other Current Liabilities	1,685	2,085	2,213	2,119	2,006	1,947	1,974	1,684	1,594	1,581
Total Noncurrent Liabilities	12,336	12,226	11,271	11,233	11,234	11,282	11,242	10,739	10,933	11,756
Long-Term Debt	11,162	11,165	10,169	10,171	10,173	10,175	10,178	9,681	9,683	10,354
Other Noncurrent Operating Liabilities	1,123	1,015	1,057	1,014	1,014	1,098	1,009	1,003	1,189	1,392
Total Equity & Noncontrolling Interests	7,385	7,740	8,248	8,477	8,798	8,960	9,150	9,345	9,744	9,531
Total Preferred & Common Equity	7,106	7,449	7,949	8,172	8,488	8,644	8,829	9,018	9,406	9,183
Total Common Equity	7,106	7,449	7,949	8,172	8,488	8,644	8,829	9,018	9,406	9,183
Common Stock	14,052	14,147	14,248	14,347	14,454	14,557	14,675	14,786	14,905	15,018
Retained Earnings	-4,039	-3,975	-3,652	-3,228	-2,725	-2,793	-2,421	-2,036	-1,582	-1,814
Treasury Stock	-2,765	-2,799	-2,745	-3,034	-3,281	-3,210	-3,469	-3,762	-4,021	-4,004
Accumulated Other Comprehensive Income / (Loss)	-142	76	98	87	40	90	44	30	104	-17
Noncontrolling Interest	279	291	299	305	310	316	321	327	338	348

This table displays calculated financial ratios and metrics derived from NXP Semiconductors' official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	8.04%	55.68%	-2.55%	1.63%	-5.63%	-2.99%	28.46%	19.36%	0.54%	-4.99%
EBITDA Growth	93.13%	-17.97%	137.65%	10.94%	-45.90%	-14.36%	68.79%	33.64%	-3.71%	-9.71%
EBIT Growth	131.46%	-138.43%	411.21%	35.12%	-87.42%	-79.80%	3,509.84%	53.54%	-0.86%	-7.55%
NOPAT Growth	119.26%	-104.87%	2,658.89%	-6.61%	-76.21%	5,781.95%	-93.56%	41.54%	-3.44%	-8.86%
Net Income Growth	163.43%	-83.80%	777.22%	-0.62%	-87.95%	-70.59%	2,282.50%	48.64%	-0.39%	-9.92%
EPS Growth	181.11%	-90.49%	1,005.17%	4.84%	-87.35%	-78.82%	3,672.22%	55.38%	1.42%	-9.07%
Operating Cash Flow Growth	-9.40%	73.16%	6.25%	78.55%	-45.69%	4.59%	23.97%	26.58%	-9.81%	-20.81%
Free Cash Flow Firm Growth	-980.71%	112.84%	99.14%	14.28%	-101.82%	50,133.55%	-93.89%	18.67%	-29.50%	6.76%
Invested Capital Growth	443.47%	-9.59%	-4.65%	-8.92%	4.39%	-9.04%	0.19%	3.78%	8.11%	5.04%
Revenue Q/Q Growth	0.00%	0.00%	0.00%	0.00%	0.00%	2.45%	5.05%	2.11%	0.84%	-2.41%
EBITDA Q/Q Growth	0.00%	0.00%	0.00%	0.00%	0.00%	4.26%	10.22%	3.64%	-1.78%	-5.92%
EBIT Q/Q Growth	0.00%	0.00%	0.00%	0.00%	0.00%	127.60%	17.00%	5.33%	-1.41%	-7.33%
NOPAT Q/Q Growth	0.00%	0.00%	0.00%	0.00%	0.00%	32,900.00%	13.77%	3.43%	-1.77%	-6.22%
Net Income Q/Q Growth	0.00%	0.00%	0.00%	0.00%	0.00%	168.38%	17.95%	4.58%	-1.09%	-7.23%
EPS Q/Q Growth	0.00%	0.00%	0.00%	0.00%	0.00%	133.96%	19.33%	5.39%	-0.74%	-7.07%
Operating Cash Flow Q/Q Growth	0.00%	0.00%	0.00%	0.00%	3.62%	-1.97%	0.69%	8.07%	1.77%	-21.15%
Free Cash Flow Firm Q/Q Growth	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	118.20%	3.72%	-7.23%	13.87%
Invested Capital Q/Q Growth	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.75%	1.76%	2.20%	-0.46%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	45.68%	42.84%	49.90%	51.57%	52.02%	49.18%	54.84%	56.93%	56.89%	56.44%
EBITDA Margin	33.65%	17.73%	43.24%	47.20%	27.06%	23.89%	31.38%	35.14%	33.65%	31.98%
Operating Margin	33.03%	-1.58%	22.71%	28.81%	7.22%	4.85%	23.35%	28.75%	27.58%	27.09%
EBIT Margin	24.36%	-6.01%	19.20%	25.52%	3.40%	0.71%	19.90%	25.60%	25.25%	24.57%
Profit (Net Income) Margin	26.21%	2.73%	24.55%	24.00%	3.06%	0.93%	17.23%	21.45%	21.26%	20.15%
Tax Burden Percent	107.60%	-42.95%	130.88%	95.07%	93.47%	8,000.00%	87.43%	84.24%	84.19%	82.03%
Interest Burden Percent	100.00%	105.60%	97.69%	98.92%	96.36%	1.64%	99.00%	99.47%	100.00%	100.00%
Effective Tax Rate	-7.00%	0.00%	-27.82%	7.41%	6.87%	-8,300.00%	12.48%	15.73%	15.60%	17.59%
Return on Invested Capital (ROIC)	18.74%	-0.57%	15.66%	15.68%	3.83%	230.92%	15.59%	21.64%	19.72%	16.87%
ROIC Less NNEP Spread (ROIC-NNEP)	8.03%	4.62%	6.87%	9.07%	-2.17%	-372.87%	10.17%	16.77%	16.06%	13.19%
Return on Net Nonoperating Assets (RNNOA)	6.63%	2.82%	2.61%	2.82%	-1.16%	-230.07%	8.35%	17.41%	14.08%	10.62%
Return on Equity (ROE)	25.37%	2.26%	18.27%	18.50%	2.67%	0.85%	23.94%	39.05%	33.80%	27.49%
Cash Return on Invested Capital (CROIC)	-119.09%	9.51%	20.42%	25.02%	-0.47%	240.39%	15.41%	17.93%	11.92%	11.95%
Operating Return on Assets (OROA)	8.95%	-2.23%	7.26%	10.54%	1.45%	0.31%	10.82%	15.33%	14.09%	12.72%
Return on Assets (ROA)	9.63%	1.01%	9.28%	9.91%	1.31%	0.40%	9.36%	12.85%	11.86%	10.43%
Return on Common Equity (ROCE)	24.26%	2.21%	17.97%	18.22%	2.62%	0.83%	23.27%	37.61%	32.57%	26.51%
Return on Equity Simple (ROE_SIMPLE)	13.89%	2.37%	16.80%	21.49%	2.88%	0.89%	29.20%	38.03%	32.65%	27.68%
Net Operating Profit after Tax (NOPAT)	2,156	-105	2,687	2,509	597	35,112	2,261	3,200	3,090	2,816
NOPAT Margin	35.34%	-1.11%	29.03%	26.67%	6.72%	407.71%	20.43%	24.23%	23.27%	22.33%
Net Nonoperating Expense Percent (NNEP)	10.71%	-5.19%	8.79%	6.61%	6.00%	603.79%	5.43%	4.87%	3.66%	3.68%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	16.93%	15.35%	13.81%
Cost of Revenue to Revenue	54.32%	57.16%	50.10%	48.43%	47.98%	50.82%	45.16%	43.07%	43.11%	43.56%
SG&A Expenses to Revenue	15.11%	12.01%	11.78%	10.56%	10.41%	10.21%	8.64%	8.07%	8.73%	9.23%
R&D to Revenue	14.59%	16.42%	16.79%	18.07%	18.51%	20.03%	17.50%	16.27%	18.21%	18.61%
Operating Expenses to Revenue	12.65%	44.42%	27.19%	22.76%	44.80%	44.32%	31.49%	28.17%	29.32%	29.35%
Earnings before Interest and Taxes (EBIT)	1,486	-571	1,777	2,401	302	61	2,202	3,381	3,352	3,099
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	2,053	1,684	4,002	4,440	2,402	2,057	3,472	4,640	4,468	4,034
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	1.70	2.86	2.76	2.24	3.53	4.72	8.91	5.29	6.73	5.75
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	3.20	3.29	4.03	2.50	3.76	4.90	5.26	2.99	4.39	4.19
Price to Earnings (P/E)	12.80	156.12	16.84	10.63	137.18	812.24	31.08	14.15	20.81	21.05
Dividend Yield	0.00%	0.00%	0.00%	0.74%	1.05%	0.99%	1.03%	2.22%	1.80%	1.95%
Earnings Yield	7.81%	0.64%	5.94%	9.40%	0.73%	0.12%	3.22%	7.07%	4.80%	4.75%
Enterprise Value to Invested Capital (EV/IC)	1.41	2.21	2.42	1.85	2.50	3.30	4.56	3.12	4.04	3.55
Enterprise Value to Revenue (EV/Rev)	4.49	4.08	4.38	3.00	4.49	5.55	5.98	3.56	4.96	4.82
Enterprise Value to EBITDA (EV/EBITDA)	13.35	23.00	10.12	6.36	16.60	23.23	19.05	10.14	14.74	15.06
Enterprise Value to EBIT (EV/EBIT)	18.45	0.00	22.80	11.76	132.02	783.24	30.03	13.92	19.64	19.60
Enterprise Value to NOPAT (EV/NOPAT)	12.72	0.00	15.08	11.25	66.79	1.36	29.25	14.70	21.31	21.57
Enterprise Value to Operating Cash Flow (EV/OCF)	20.61	16.82	16.55	6.46	16.80	19.25	21.49	12.08	18.74	21.83
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	22.02	11.56	7.05	0.00	1.31	29.61	17.75	35.23	30.44
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.78	0.82	0.48	0.69	0.76	0.83	1.56	1.44	1.25	1.14
Long-Term Debt to Equity	0.73	0.79	0.42	0.58	0.76	0.83	1.56	1.44	1.14	1.09
Financial Leverage	0.83	0.61	0.38	0.31	0.53	0.62	0.82	1.04	0.88	0.81
Leverage Ratio	2.63	2.23	1.97	1.87	2.04	2.12	2.56	3.04	2.85	2.64
Compound Leverage Factor	2.63	2.36	1.92	1.85	1.97	0.03	2.53	3.02	2.85	2.64
Debt to Total Capital	43.84%	45.16%	32.37%	40.76%	43.27%	45.40%	60.96%	59.06%	55.50%	53.25%
Short-Term Debt to Total Capital	2.65%	2.07%	3.70%	6.14%	0.00%	0.00%	0.00%	0.00%	4.97%	2.45%
Long-Term Debt to Total Capital	41.19%	43.09%	28.67%	34.62%	43.27%	45.40%	60.96%	59.06%	50.53%	50.79%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	1.37%	1.09%	0.93%	1.03%	1.26%	1.24%	1.40%	1.54%	1.57%	1.71%
Common Equity to Total Capital	54.79%	53.75%	66.70%	58.22%	55.47%	53.37%	37.64%	39.40%	42.93%	45.05%
Debt to EBITDA	4.49	5.46	1.64	1.66	3.07	3.70	3.04	2.41	2.50	2.69
Net Debt to EBITDA	3.70	4.33	0.75	1.03	2.63	2.59	2.23	1.58	1.64	1.87
Long-Term Debt to EBITDA	4.22	5.21	1.45	1.41	3.07	3.70	3.04	2.41	2.28	2.57
Debt to NOPAT	4.27	-87.50	2.44	2.93	12.34	0.22	4.68	3.49	3.62	3.85
Net Debt to NOPAT	3.52	-69.46	1.12	1.82	10.59	0.15	3.42	2.29	2.37	2.69
Long-Term Debt to NOPAT	4.01	-83.49	2.16	2.49	12.34	0.22	4.68	3.49	3.29	3.68
Altman Z-Score	1.14	1.59	2.82	2.08	2.31	2.65	3.15	2.53	3.29	3.17
Noncontrolling Interest Sharing Ratio	4.37%	2.22%	1.65%	1.53%	1.96%	2.24%	2.82%	3.67%	3.63%	3.59%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.89	2.22	2.22	1.54	1.82	2.14	2.13	2.12	1.91	2.36
Quick Ratio	1.04	1.20	1.63	1.06	0.96	1.51	1.53	1.47	1.16	1.40
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-13,698	1,759	3,503	4,003	-73	36,552	2,234	2,651	1,869	1,995
Operating Cash Flow to CapEx	398.20%	593.56%	444.91%	716.23%	492.32%	639.69%	385.59%	366.07%	425.82%	386.93%
Free Cash Flow to Firm to Interest Expense	0.00	54.97	85.43	153.97	-6.64	609.20	101.53	147.26	0.00	0.00
Operating Cash Flow to Interest Expense	0.00	71.97	59.68	168.04	215.73	41.37	139.86	216.39	0.00	0.00
Operating Cash Flow Less CapEx to Interest Expense	0.00	59.84	46.27	144.58	171.91	34.90	103.59	157.28	0.00	0.00
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.37	0.37	0.38	0.41	0.43	0.43	0.54	0.60	0.56	0.52
Accounts Receivable Turnover	7.44	9.13	9.68	11.26	12.17	12.03	13.11	14.03	14.32	13.10
Inventory Turnover	2.52	3.63	3.95	3.62	3.45	3.94	4.50	3.83	2.92	2.45
Fixed Asset Turnover	3.02	3.60	3.98	3.98	3.64	3.64	4.50	4.60	4.13	3.83
Accounts Payable Turnover	3.80	5.46	4.38	4.25	4.38	4.52	4.45	4.67	4.87	5.04
Days Sales Outstanding (DSO)	49.06	39.97	37.70	32.42	30.00	30.35	27.85	26.02	25.49	27.87
Days Inventory Outstanding (DIO)	145.05	100.58	92.45	100.74	105.88	92.65	81.06	95.32	124.88	149.12
Days Payable Outstanding (DPO)	95.99	66.79	83.40	85.92	83.26	80.68	81.94	78.19	74.91	72.44
Cash Conversion Cycle (CCC)	98.12	73.75	46.75	47.24	52.62	42.31	26.97	43.16	75.46	104.55
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	19,429	17,565	16,749	15,255	15,925	14,485	14,512	15,061	16,282	17,103
Invested Capital Turnover	0.53	0.51	0.54	0.59	0.57	0.57	0.76	0.89	0.85	0.76
Increase / (Decrease) in Invested Capital	15,854	-1,864	-816	-1,494	670	-1,440	27	549	1,221	821
Enterprise Value (EV)	27,415	38,737	40,509	28,231	39,869	47,778	66,133	47,050	65,844	60,736
Market Capitalization	19,529	31,223	37,302	23,481	33,335	42,237	58,149	39,439	58,215	52,826
Book Value per Share	$45.74	$31.60	$39.10	$30.36	$33.77	$31.97	$24.55	$28.75	$33.53	$36.13
Tangible Book Value per Share	($25.83)	($15.18)	($3.47)	($8.15)	($14.77)	($11.73)	($19.28)	($14.68)	($8.66)	($6.23)
Total Capital	21,015	20,343	20,281	18,044	17,020	16,760	17,342	18,905	20,135	20,385
Total Debt	9,212	9,187	6,565	7,354	7,365	7,609	10,572	11,165	11,175	10,854
Total Long-Term Debt	8,656	8,766	5,814	6,247	7,365	7,609	10,572	11,165	10,175	10,354
Net Debt	7,598	7,293	3,018	4,565	6,320	5,334	7,742	7,320	7,313	7,562
Capital Expenditures (CapEx)	334	388	550	610	482	388	798	1,064	825	719
Debt-free, Cash-free Net Working Capital (DFCFNWC)	1,206	1,492	530	158	431	32	-54	-180	891	1,415
Debt-free Net Working Capital (DFNWC)	2,820	3,386	4,077	2,947	1,476	2,307	2,776	3,665	4,753	4,707
Net Working Capital (NWC)	2,264	2,965	3,326	1,840	1,476	2,307	2,776	3,665	3,753	4,207
Net Nonoperating Expense (NNE)	557	-364	415	251	325	35,032	355	367	268	274
Net Nonoperating Obligations (NNO)	7,626	6,409	3,033	4,565	6,270	5,334	7,742	7,321	7,322	7,572
Total Depreciation and Amortization (D&A)	567	2,255	2,225	2,039	2,100	1,996	1,270	1,259	1,116	935
Debt-free, Cash-free Net Working Capital to Revenue	19.77%	15.71%	5.73%	1.68%	4.86%	0.37%	-0.49%	-1.36%	6.71%	11.22%
Debt-free Net Working Capital to Revenue	46.22%	35.65%	44.05%	31.33%	16.63%	26.79%	25.09%	27.75%	35.80%	37.32%
Net Working Capital to Revenue	37.11%	31.22%	35.93%	19.56%	16.63%	26.79%	25.09%	27.75%	28.27%	33.35%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$6.36	$0.59	$6.54	$0.00	$0.86	$0.19	$6.91	$10.64	$10.83	$9.84
Adjusted Weighted Average Basic Shares Outstanding	239.76M	338.48M	338.65M	0.00	282.06M	279.76M	270.69M	261.88M	258.38M	255.21M
Adjusted Diluted Earnings per Share	$6.10	$0.58	$6.41	$0.00	$0.85	$0.18	$6.79	$10.55	$10.70	$9.73
Adjusted Weighted Average Diluted Shares Outstanding	250.12M	347.61M	345.80M	0.00	285.91M	283.81M	275.65M	264.05M	261.37M	257.85M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$6.54	$0.00	$0.86	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	346.00M	346.00M	346.00M	0.00	279.75M	277.01M	262.54M	259.52M	256.46M	253.62M
Normalized Net Operating Profit after Tax (NOPAT)	1,411	-105	1,471	2,509	597	293	2,261	3,200	3,090	2,816
Normalized NOPAT Margin	23.12%	-1.11%	15.90%	26.67%	6.72%	3.40%	20.43%	24.23%	23.27%	22.33%
Pre Tax Income Margin	24.36%	-6.35%	18.76%	25.25%	3.28%	0.01%	19.71%	25.47%	25.25%	24.57%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	0.00	-17.84	43.34	92.35	27.45	1.02	100.09	187.83	0.00	0.00
NOPAT to Interest Expense	0.00	-3.28	65.53	96.51	54.27	585.20	102.76	177.76	0.00	0.00
EBIT Less CapEx to Interest Expense	0.00	-29.97	29.93	68.88	-16.36	-5.45	63.82	128.72	0.00	0.00
NOPAT Less CapEx to Interest Expense	0.00	-15.41	52.12	73.05	10.45	578.73	66.49	118.65	0.00	0.00
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	3.19%	48.65%	3.92%	8.33%	117.28%	568.75%	29.49%	28.77%	35.65%	40.83%
Augmented Payout Ratio	32.90%	542.86%	16.51%	230.03%	647.79%	1,352.50%	240.14%	79.10%	72.96%	94.85%

This table displays calculated financial ratios and metrics derived from NXP Semiconductors' official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	20.41%	8.98%	-0.48%	-0.39%	-0.32%	3.32%	0.16%	-5.21%	-5.36%	-9.09%
EBITDA Growth	32.51%	16.01%	-4.81%	-0.43%	-2.77%	-6.86%	-0.49%	-9.60%	-5.45%	-23.09%
EBIT Growth	46.12%	24.22%	-3.26%	3.60%	1.55%	-5.47%	5.79%	-4.87%	-0.98%	-29.55%
NOPAT Growth	38.91%	14.52%	-6.65%	-3.56%	2.77%	-6.72%	1.22%	-4.90%	-6.70%	-24.03%
Net Income Growth	42.59%	20.33%	-6.46%	3.07%	5.60%	-4.22%	3.37%	-5.68%	-7.95%	-28.17%
EPS Growth	46.07%	24.43%	-5.24%	5.53%	7.89%	-2.91%	5.11%	-4.87%	-7.31%	-27.72%
Operating Cash Flow Growth	23.81%	37.07%	-26.17%	-7.69%	-13.64%	5.67%	34.65%	0.66%	-21.15%	-65.61%
Free Cash Flow Firm Growth	102.18%	-60.02%	-138.61%	-161.29%	-191.35%	-261.80%	-58.46%	17.50%	-65.27%	47.74%
Invested Capital Growth	3.77%	3.78%	5.75%	6.41%	7.64%	8.11%	6.05%	5.58%	7.85%	5.04%
Revenue Q/Q Growth	4.02%	-3.86%	-5.77%	5.70%	4.09%	-0.35%	-8.65%	0.03%	3.93%	-4.28%
EBITDA Q/Q Growth	6.60%	-3.75%	-12.87%	11.37%	4.10%	-7.80%	-6.91%	1.17%	8.88%	-25.00%
EBIT Q/Q Growth	8.40%	-2.88%	-15.28%	16.15%	6.26%	-9.60%	-5.19%	4.45%	10.60%	-35.68%
NOPAT Q/Q Growth	5.30%	-1.07%	-16.08%	10.30%	12.21%	-10.20%	-8.93%	3.63%	10.09%	-26.88%
Net Income Q/Q Growth	9.81%	-2.13%	-15.12%	13.00%	12.50%	-11.24%	-8.39%	3.11%	9.79%	-30.73%
EPS Q/Q Growth	10.28%	-1.43%	-14.55%	13.62%	12.73%	-11.30%	-7.49%	2.83%	9.84%	-30.82%
Operating Cash Flow Q/Q Growth	39.68%	-5.94%	-41.26%	19.62%	30.69%	15.08%	-25.15%	-10.58%	2.37%	-49.81%
Free Cash Flow Firm Q/Q Growth	-1.62%	-6.69%	-153.26%	-25.35%	-46.63%	-65.28%	46.77%	34.74%	-193.74%	47.73%
Invested Capital Q/Q Growth	-0.28%	1.76%	2.86%	1.94%	0.88%	2.20%	0.96%	1.49%	3.05%	-0.46%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	57.10%	57.10%	56.71%	57.02%	57.22%	56.60%	57.04%	57.31%	57.42%	53.94%
EBITDA Margin	35.62%	35.66%	32.97%	34.74%	34.74%	32.14%	32.76%	33.13%	34.71%	27.19%
Operating Margin	29.06%	29.59%	26.43%	28.40%	28.89%	26.51%	27.38%	28.65%	30.46%	21.70%
EBIT Margin	26.21%	26.48%	23.81%	26.16%	26.70%	24.23%	25.14%	26.26%	27.94%	18.77%
Profit (Net Income) Margin	21.77%	22.16%	19.96%	21.34%	23.06%	20.54%	20.60%	21.23%	22.43%	16.23%
Tax Burden Percent	83.06%	83.69%	83.85%	81.58%	86.37%	84.80%	81.93%	80.88%	80.29%	86.47%
Interest Burden Percent	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Effective Tax Rate	16.50%	15.62%	15.88%	18.31%	13.41%	14.96%	17.94%	18.76%	19.05%	13.18%
Return on Invested Capital (ROIC)	21.59%	22.30%	19.46%	19.96%	21.43%	19.10%	18.70%	18.80%	19.25%	14.23%
ROIC Less NNEP Spread (ROIC-NNEP)	20.42%	21.06%	18.52%	19.14%	20.51%	18.16%	17.89%	17.93%	18.26%	13.15%
Return on Net Nonoperating Assets (RNNOA)	20.92%	21.87%	18.68%	18.20%	18.44%	15.92%	14.94%	14.73%	14.35%	10.59%
Return on Equity (ROE)	42.51%	44.16%	38.14%	38.16%	39.87%	35.02%	33.64%	33.53%	33.60%	24.82%
Cash Return on Invested Capital (CROIC)	17.59%	17.93%	15.32%	14.17%	13.11%	11.92%	13.54%	13.43%	10.58%	11.95%
Operating Return on Assets (OROA)	15.78%	15.86%	13.94%	14.88%	14.98%	13.52%	14.19%	14.65%	15.15%	9.72%
Return on Assets (ROA)	13.11%	13.27%	11.69%	12.14%	12.94%	11.46%	11.63%	11.85%	12.16%	8.40%
Return on Common Equity (ROCE)	40.99%	42.54%	36.74%	36.78%	38.42%	33.75%	32.44%	32.34%	32.42%	23.93%
Return on Equity Simple (ROE_SIMPLE)	38.12%	0.00%	35.10%	34.40%	33.61%	0.00%	32.20%	31.08%	29.13%	0.00%
Net Operating Profit after Tax (NOPAT)	836	827	694	765	859	771	702	728	801	586
NOPAT Margin	24.26%	24.97%	22.24%	23.20%	25.01%	22.54%	22.47%	23.28%	24.66%	18.84%
Net Nonoperating Expense Percent (NNEP)	1.17%	1.23%	0.94%	0.82%	0.92%	0.93%	0.80%	0.87%	0.99%	1.09%
Return On Investment Capital (ROIC_SIMPLE)	-	4.37%	-	-	-	3.83%	-	-	-	2.87%
Cost of Revenue to Revenue	42.90%	42.90%	43.29%	42.98%	42.78%	43.40%	42.96%	42.69%	42.58%	46.06%
SG&A Expenses to Revenue	8.39%	7.88%	8.97%	8.31%	8.56%	9.09%	9.79%	8.63%	8.15%	10.38%
R&D to Revenue	15.91%	16.30%	18.49%	17.85%	17.50%	19.02%	18.04%	19.00%	17.75%	19.67%
Operating Expenses to Revenue	28.04%	27.51%	30.28%	28.61%	28.33%	30.10%	29.65%	28.65%	26.95%	32.24%
Earnings before Interest and Taxes (EBIT)	903	877	743	863	917	829	786	821	908	584
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	1,227	1,181	1,029	1,146	1,193	1,100	1,024	1,036	1,128	846
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	5.31	5.29	5.97	6.39	5.97	6.73	7.23	7.63	6.63	5.75
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	2.92	2.99	3.60	3.96	3.85	4.39	4.81	5.25	4.83	4.19
Price to Earnings (P/E)	14.16	14.15	17.29	18.84	17.96	20.81	22.64	24.74	23.01	21.05
Dividend Yield	2.15%	2.22%	1.94%	1.85%	1.98%	1.80%	1.64%	1.51%	1.66%	1.95%
Earnings Yield	7.06%	7.07%	5.78%	5.31%	5.57%	4.80%	4.42%	4.04%	4.35%	4.75%
Enterprise Value to Invested Capital (EV/IC)	3.07	3.12	3.55	3.79	3.65	4.04	4.35	4.59	4.08	3.55
Enterprise Value to Revenue (EV/Rev)	3.51	3.56	4.17	4.54	4.41	4.96	5.38	5.83	5.43	4.82
Enterprise Value to EBITDA (EV/EBITDA)	10.15	10.14	11.99	13.06	12.78	14.74	16.01	17.56	16.36	15.06
Enterprise Value to EBIT (EV/EBIT)	14.15	13.92	16.39	17.68	17.09	19.64	21.05	22.80	20.98	19.60
Enterprise Value to NOPAT (EV/NOPAT)	14.69	14.70	17.46	19.17	18.48	21.31	23.06	24.98	23.36	21.57
Enterprise Value to Operating Cash Flow (EV/OCF)	12.61	12.08	14.98	16.59	16.84	18.74	19.15	20.46	19.89	21.83
Enterprise Value to Free Cash Flow (EV/FCFF)	17.78	17.75	23.83	27.57	28.85	35.23	33.06	35.07	40.05	30.44
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	1.51	1.44	1.35	1.32	1.27	1.25	1.11	1.09	1.05	1.14
Long-Term Debt to Equity	1.51	1.44	1.23	1.20	1.16	1.14	1.11	1.04	0.99	1.09
Financial Leverage	1.02	1.04	1.01	0.95	0.90	0.88	0.83	0.82	0.79	0.81
Leverage Ratio	2.99	3.04	3.00	2.95	2.90	2.85	2.70	2.64	2.57	2.64
Compound Leverage Factor	2.99	3.04	3.00	2.95	2.90	2.85	2.70	2.64	2.57	2.64
Debt to Total Capital	60.18%	59.06%	57.52%	56.85%	55.94%	55.50%	52.66%	52.14%	51.10%	53.25%
Short-Term Debt to Total Capital	0.00%	0.00%	5.14%	5.08%	5.00%	4.97%	0.00%	2.56%	2.50%	2.45%
Long-Term Debt to Total Capital	60.18%	59.06%	52.38%	51.77%	50.94%	50.53%	52.66%	49.58%	48.59%	50.79%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	1.50%	1.54%	1.54%	1.55%	1.55%	1.57%	1.66%	1.67%	1.70%	1.71%
Common Equity to Total Capital	38.31%	39.40%	40.94%	41.59%	42.50%	42.93%	45.68%	46.19%	47.20%	45.05%
Debt to EBITDA	2.49	2.41	2.43	2.44	2.46	2.50	2.28	2.34	2.37	2.69
Net Debt to EBITDA	1.65	1.58	1.58	1.59	1.57	1.64	1.63	1.68	1.73	1.87
Long-Term Debt to EBITDA	2.49	2.41	2.22	2.22	2.24	2.28	2.28	2.22	2.26	2.57
Debt to NOPAT	3.61	3.49	3.54	3.58	3.55	3.62	3.29	3.33	3.39	3.85
Net Debt to NOPAT	2.39	2.29	2.30	2.34	2.27	2.37	2.35	2.39	2.48	2.69
Long-Term Debt to NOPAT	3.61	3.49	3.23	3.26	3.23	3.29	3.29	3.16	3.22	3.68
Altman Z-Score	2.09	2.17	2.44	2.70	2.70	2.95	3.44	3.73	3.47	2.83
Noncontrolling Interest Sharing Ratio	3.57%	3.67%	3.66%	3.62%	3.64%	3.63%	3.56%	3.55%	3.49%	3.59%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	2.08	2.12	1.75	1.82	1.92	1.91	2.35	2.21	2.35	2.36
Quick Ratio	1.48	1.47	1.19	1.21	1.26	1.16	1.29	1.22	1.28	1.40
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	298	278	-148	-186	-272	-450	-235	-153	-450	-235
Operating Cash Flow to CapEx	408.57%	461.80%	251.79%	379.90%	494.00%	649.71%	383.33%	415.85%	418.82%	305.47%
Free Cash Flow to Firm to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating Cash Flow to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating Cash Flow Less CapEx to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.60	0.60	0.59	0.57	0.56	0.56	0.56	0.56	0.54	0.52
Accounts Receivable Turnover	12.99	14.03	13.27	12.81	13.50	14.32	13.66	13.19	12.87	13.10
Inventory Turnover	4.07	3.83	3.46	3.18	3.04	2.92	2.80	2.65	2.54	2.45
Fixed Asset Turnover	4.72	4.60	4.44	4.34	4.27	4.13	4.13	4.07	3.97	3.83
Accounts Payable Turnover	4.19	4.67	4.79	4.67	4.54	4.87	5.84	5.94	5.97	5.04
Days Sales Outstanding (DSO)	28.10	26.02	27.51	28.49	27.04	25.49	26.71	27.68	28.37	27.87
Days Inventory Outstanding (DIO)	89.77	95.32	105.64	114.92	120.00	124.88	130.26	137.88	143.91	149.12
Days Payable Outstanding (DPO)	87.16	78.19	76.18	78.21	80.40	74.91	62.46	61.44	61.13	72.44
Cash Conversion Cycle (CCC)	30.71	43.16	56.97	65.20	66.65	75.46	94.51	104.12	111.15	104.55
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	14,800	15,061	15,492	15,792	15,931	16,282	16,429	16,673	17,182	17,103
Invested Capital Turnover	0.89	0.89	0.88	0.86	0.86	0.85	0.83	0.81	0.78	0.76
Increase / (Decrease) in Invested Capital	538	549	842	951	1,131	1,221	937	881	1,251	821
Enterprise Value (EV)	45,437	47,050	55,006	59,854	58,116	65,844	71,457	76,450	70,164	60,736
Market Capitalization	37,755	39,439	47,470	52,242	50,676	58,215	63,866	68,802	62,392	52,826
Book Value per Share	$27.06	$28.75	$30.63	$31.46	$32.92	$33.53	$34.41	$35.27	$36.92	$36.13
Tangible Book Value per Share	($16.07)	($14.68)	($12.36)	($11.12)	($9.54)	($8.66)	($7.62)	($6.72)	($5.05)	($6.23)
Total Capital	18,547	18,905	19,415	19,647	19,970	20,135	19,328	19,525	19,926	20,385
Total Debt	11,162	11,165	11,167	11,170	11,172	11,175	10,178	10,180	10,182	10,854
Total Long-Term Debt	11,162	11,165	10,169	10,171	10,173	10,175	10,178	9,681	9,683	10,354
Net Debt	7,403	7,320	7,237	7,307	7,130	7,313	7,270	7,321	7,434	7,562
Capital Expenditures (CapEx)	280	233	251	199	200	175	222	183	186	128
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-275	-180	212	498	609	891	1,058	1,408	1,785	1,415
Debt-free Net Working Capital (DFNWC)	3,484	3,665	4,142	4,361	4,651	4,753	3,966	4,267	4,533	4,707
Net Working Capital (NWC)	3,484	3,665	3,144	3,362	3,652	3,753	3,966	3,768	4,034	4,207
Net Nonoperating Expense (NNE)	86	93	71	61	67	68	58	64	72	81
Net Nonoperating Obligations (NNO)	7,415	7,321	7,244	7,315	7,133	7,322	7,279	7,328	7,438	7,572
Total Depreciation and Amortization (D&A)	324	304	286	283	276	271	238	215	220	262
Debt-free, Cash-free Net Working Capital to Revenue	-2.13%	-1.36%	1.61%	3.78%	4.63%	6.71%	7.97%	10.74%	13.81%	11.22%
Debt-free Net Working Capital to Revenue	26.94%	27.75%	31.40%	33.10%	35.33%	35.80%	29.86%	32.55%	35.07%	37.32%
Net Working Capital to Revenue	26.94%	27.75%	23.84%	25.51%	27.74%	28.27%	29.86%	28.74%	31.21%	33.35%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$2.81	$2.78	$2.37	$2.69	$3.06	$2.71	$2.49	$2.58	$2.82	$1.95
Adjusted Weighted Average Basic Shares Outstanding	262.18M	261.88M	259.58M	259.16M	257.49M	258.38M	256.57M	255.48M	254.46M	255.21M
Adjusted Diluted Earnings per Share	$2.79	$2.75	$2.35	$2.67	$3.01	$2.67	$2.47	$2.54	$2.79	$1.93
Adjusted Weighted Average Diluted Shares Outstanding	264.71M	264.05M	261.21M	261.30M	261.10M	261.37M	258.95M	258.73M	257.72M	257.85M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	259.13M	259.52M	259.74M	257.80M	257.76M	256.46M	255.68M	254.73M	254.16M	253.62M
Normalized Net Operating Profit after Tax (NOPAT)	836	827	694	765	859	771	702	728	801	586
Normalized NOPAT Margin	24.26%	24.97%	22.24%	23.20%	25.01%	22.54%	22.47%	23.28%	24.66%	18.84%
Pre Tax Income Margin	26.21%	26.48%	23.81%	26.16%	26.70%	24.23%	25.14%	26.26%	27.94%	18.77%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
NOPAT to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
EBIT Less CapEx to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
NOPAT Less CapEx to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	27.46%	28.77%	31.72%	32.98%	33.86%	35.65%	36.86%	37.25%	37.99%	40.83%
Augmented Payout Ratio	89.11%	79.10%	63.44%	75.13%	73.29%	72.96%	84.17%	85.52%	87.34%	94.85%

Frequently Asked Questions About NXP Semiconductors' Financials

When does NXP Semiconductors's financial year end?

According to the most recent income statement we have on file, NXP Semiconductors' fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has NXP Semiconductors' net income changed over the last 9 years?

NXP Semiconductors' net income appears to be on an upward trend, with a most recent value of $2.54 billion in 2024, rising from $1.60 billion in 2015. The previous period was $2.82 billion in 2023.

What is NXP Semiconductors's operating income?

NXP Semiconductors's total operating income in 2024 was $3.42 billion, based on the following breakdown:

Total Gross Profit: $7.12 billion
Total Operating Expenses: $3.70 billion

How has NXP Semiconductors revenue changed over the last 9 years?

Over the last 9 years, NXP Semiconductors' total revenue changed from $6.10 billion in 2015 to $12.61 billion in 2024, a change of 106.8%.

How much debt does NXP Semiconductors have?

NXP Semiconductors' total liabilities were at $14.85 billion at the end of 2024, a 3.5% decrease from 2023, and a 2.1% increase since 2015.

How much cash does NXP Semiconductors have?

In the past 9 years, NXP Semiconductors' cash and equivalents has ranged from $1.05 billion in 2019 to $3.86 billion in 2023, and is currently $3.29 billion as of their latest financial filing in 2024.

How has NXP Semiconductors' book value per share changed over the last 9 years?

Over the last 9 years, NXP Semiconductors' book value per share changed from 45.74 in 2015 to 36.13 in 2024, a change of -21.0%.

Related Companies

This page (NASDAQ:NXPI) was last updated on 4/21/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

NXP Semiconductors (NXPI) Financials

Frequently Asked Questions About NXP Semiconductors' Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

NXP Semiconductors (NXPI) Financials

Annual Income Statements for NXP Semiconductors

Quarterly Income Statements for NXP Semiconductors

Annual Cash Flow Statements for NXP Semiconductors

Quarterly Cash Flow Statements for NXP Semiconductors

Annual Balance Sheets for NXP Semiconductors

Quarterly Balance Sheets for NXP Semiconductors

Annual Metrics and Ratios for NXP Semiconductors

Quarterly Metrics and Ratios for NXP Semiconductors

Frequently Asked Questions About NXP Semiconductors' Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools