NXP Semiconductors N.V.NXPI
| Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 |
|---|
| Net income (loss) | 415 | 607 | 1,599 | 259 | 2,272 | 2,258 | 272 | 80 | 1,906 | 2,833 | 2,822 | 2,542 |
|---|
| Depreciation, Depletion and Amortization | - | - | - | - | - | - | - | - | - | - | 1,106 | 925 |
|---|
| Share-based compensation | 88 | 133 | 216 | 338 | 281 | 314 | 346 | 384 | 353 | 364 | 411 | 461 |
|---|
| Amortization of Debt Discount (Premium) | - | - | 39 | 34 | 40 | 42 | 42 | -1 | 1 | 2 | 2 | 3 |
|---|
| Amortization of debt issuance costs | - | - | 11 | 16 | 12 | 10 | 11 | 9 | 7 | 7 | 8 | 7 |
|---|
| Net (gain) loss on sale of assets | 2 | 10 | 1,263 | 11 | 1,615 | - | 20 | 115 | 1 | - | 1 | 3 |
|---|
| (Gain) loss on extinguishment of debt | -114 | -3 | - | -32 | -41 | -26 | -11 | -60 | -22 | -18 | - | - |
|---|
| Results relating to equity-accounted investees | - | - | - | - | 22 | 54 | 1 | -4 | -2 | -1 | -7 | -12 |
|---|
| (Gain) loss on equity securities, net | - | - | - | - | - | - | - | 21 | -2 | -4 | 1 | -18 |
|---|
| Deferred tax expense (benefit) | - | - | - | - | - | -211 | -175 | -349 | -20 | -236 | -267 | -272 |
|---|
| (Increase) decrease in receivables and other current assets | 35 | 109 | 78 | 51 | -31 | -187 | -116 | 51 | 176 | 106 | 138 | 207 |
|---|
| (Increase) decrease in inventories | 22 | 42 | -82 | -568 | 120 | 65 | -128 | -163 | 159 | 593 | 353 | 222 |
|---|
| Increase (decrease) in accounts payable and accrued liabilities | -76 | 217 | 127 | -156 | 225 | -129 | -460 | 319 | 248 | 633 | -119 | -188 |
|---|
| Decrease (increase) in other non-current assets | -13 | -30 | -30 | -5 | 100 | 22 | -43 | -7 | 350 | 306 | -16 | 306 |
|---|
| Exchange differences | 62 | -246 | -193 | -15 | -30 | -14 | -15 | -16 | 5 | -17 | -22 | -14 |
|---|
| Other items | -2 | 4 | -3 | 10 | 4 | -12 | 2 | 11 | 15 | -7 | 2 | 2 |
|---|
| Net cash provided by (used for) operating activities | - | - | - | - | - | 4,369 | 2,373 | 2,482 | 3,077 | 3,895 | 3,513 | 2,782 |
|---|
| Purchase of identified intangible assets | 35 | 36 | 12 | 59 | 66 | 50 | 102 | 130 | 132 | 159 | 179 | 149 |
|---|
| Capital expenditures on property, plant and equipment | 215 | 329 | 341 | 389 | 552 | 611 | 526 | 392 | 767 | 1,063 | 827 | 727 |
|---|
| Purchase of equipment leased to others | - | - | - | - | - | - | - | - | 33 | 5 | - | - |
|---|
| Insurance recoveries received for equipment damage | - | - | - | - | - | - | - | - | 10 | - | - | 2 |
|---|
| Proceeds from Sale of Property, Plant, and Equipment | 6 | 4 | 7 | 1 | 2 | 1 | 23 | 4 | 1 | 2 | 1 | 4 |
|---|
| Advance payment from sale of property, plant and equipment | - | - | - | - | - | - | - | - | - | - | - | 30 |
|---|
| Purchase of interests in businesses, net of cash acquired | 1 | 8 | 1,692 | 202 | - | 18 | 1,698 | 34 | 23 | 27 | - | - |
|---|
| Proceeds from Sale of Short-Term Investments | - | - | - | - | - | - | - | - | - | - | - | 409 |
|---|
| Purchase of investments | - | - | - | - | - | - | 19 | 30 | 8 | 20 | 94 | 260 |
|---|
| Proceeds from the sale of investments | - | - | - | - | - | - | 1 | 2 | 8 | 13 | - | 5 |
|---|
| Proceeds from return of equity investments | 4 | - | 1 | - | - | 4 | - | 1 | 10 | 10 | - | - |
|---|
| Net cash provided by (used for) investing activities | - | - | - | - | - | -522 | -2,284 | -418 | -934 | -1,249 | -1,508 | -686 |
|---|
| Repurchase of long-term debt | 2,429 | 92 | 3,586 | 3,295 | 2,728 | 1,273 | 600 | 1,809 | 1,021 | 917 | - | 1,000 |
|---|
| Proceeds from Issuance of Long-Term Debt | 2,228 | 1,150 | 3,680 | 3,259 | - | 1,997 | 1,750 | 2,000 | 4,000 | 1,496 | - | 670 |
|---|
| Cash paid for debt issuance costs | - | 16 | 32 | 26 | - | 23 | 24 | 15 | 47 | 14 | - | 1 |
|---|
| Dividends paid to common stockholders | - | - | - | - | - | 74 | 319 | 420 | 562 | 815 | 1,006 | 1,038 |
|---|
| Proceeds from Stock Options Exercised | 177 | 145 | 51 | 115 | 233 | 39 | 84 | 72 | 62 | 59 | 71 | 82 |
|---|
| Purchase of treasury shares and restricted stock unit withholdings | 405 | 1,435 | 475 | 1,280 | 286 | 5,006 | 1,443 | 627 | 4,015 | 1,426 | 1,053 | 1,373 |
|---|
| Other, net | - | - | - | - | - | - | - | -1 | -2 | -2 | -2 | -2 |
|---|
| Net cash provided by (used for) financing activities | - | - | - | - | - | -4,597 | -1,831 | -835 | -1,585 | -1,619 | -1,990 | -2,662 |
|---|
| Effect of changes in exchange rates on cash positions | - | - | - | - | - | - | -2 | 1 | -3 | -12 | 2 | -4 |
|---|
| Increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | -1,744 | 1,230 | 555 | 1,015 | 17 | -570 |
|---|
| Interest | - | - | - | 348 | 245 | 177 | 242 | 336 | 356 | 323 | 261 | 243 |
|---|
| Income Taxes Paid, Net | - | - | - | 67 | 356 | 188 | 368 | 148 | 353 | 558 | 919 | 867 |
|---|
| Cash proceeds from the sale of assets | - | - | - | - | - | - | - | 165 | 1 | 2 | 1 | 4 |
|---|
| Book value of these assets | - | - | - | 10 | 1,073 | - | 1 | 50 | - | 2 | - | -1 |
|---|
| Non-cash capital expenditures | - | - | - | - | - | - | - | 119 | 243 | 232 | 266 | 161 |
|---|