Attached files
| file | filename |
|---|---|
| 8-K - FREESCALE SEMICONDUCTOR HOLDINGS I, LTD. 8-K - Freescale Semiconductor, Ltd. | a6691760.htm |
Exhibit 99.1
Freescale Semiconductor Announces First Quarter 2011 Results
AUSTIN, Texas--(BUSINESS WIRE)--April 20, 2011--Freescale Semiconductor Holdings I, Ltd. today announced financial results for the first quarter ended April 1, 2011.
Highlights for the first quarter of 2011 include:
- Net sales of $1.19 billion;
- Trailing twelve month Adjusted EBITDA of $1.24 billion;
- Cash and cash equivalents of $1.04 billion.
“Our first quarter marked a solid start to the year with improvement in sales and margins,” said Rich Beyer, chairman and CEO. “We continue to strengthen our market leadership and are well positioned for continued improvement throughout 2011.”
Operating Results
Net sales for the first quarter of 2011 were $1.19 billion, compared to $1.18 billion in the fourth quarter of 2010 and $1.02 billion in the first quarter last year.
The loss from operations for the three months ended April 1, 2011 was $3 million, compared to a profit of $17 million in the fourth quarter of 2010 and a loss of $61 million in the first quarter of 2010. The net loss for the first quarter of 2011 was $148 million, compared to a loss of $102 million in the fourth quarter of 2010 and a loss of $257 million in the same period last year.
Adjusted operating earnings (defined in the Notes to the Consolidated Financial Information attached to this press release) for the three months ended April 1, 2011, were $201 million compared to earnings of $177 million in the fourth quarter of 2010 and $95 million in the first quarter of 2010.
Adjusted net earnings (defined in the Notes to the Consolidated Financial Information attached to this press release) for the three months ended April 1, 2011, were $57 million compared to earnings of $29 million in the fourth quarter of 2010 and a loss of $51 million in the first quarter of 2010.
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) (defined in the Notes to the Consolidated Financial Information attached to this press release) was $287 million for the first quarter of 2011, compared to $280 million in the fourth quarter of 2010 and $194 million in the first quarter of 2010.
Descriptions of adjusted gross margin, EBITDA, Adjusted EBITDA, adjusted operating earnings, adjusted net earnings and the reconciliations to our GAAP results are included in the tables and notes attached to this press release.
Japan Earthquake Impact
First quarter 2011 results include a $90 million charge associated with the company’s inability to reopen its Sendai, Japan wafer fabrication facility, which was seriously damaged by the March 11 earthquake, continuing aftershocks and disruptions to utilities and local infrastructure. The charge primarily consisted of non-cash asset impairment charges of $49 million and non-cash charges of $15 million related to damaged inventory. The charge also included $26 million of cash charges consisting of incremental employee termination benefits, contract termination and other costs.
These non-cash and cash charges do not take into consideration any potential cost savings resulting from the closure or any offset resulting from potential recoveries from Freescale’s insurance coverage associated with the earthquake.
Product Revenues
The company’s net sales figures for the first quarter of 2011 are as follows:
- Microcontroller net sales were $424 million in the first quarter of 2011, compared to $415 million in the fourth quarter of 2010 and $374 million in the first quarter of 2010.
- RF, Analog and Sensor net sales were $290 million in the first quarter of 2011, compared to $285 million in the fourth quarter of 2010 and $245 million in the first quarter of 2010.
- Networking and Multimedia net sales were $303 million in the first quarter of 2011, compared to $338 million in the fourth quarter of 2010 and $255 million in the first quarter of 2010.
- Cellular net sales were $138 million in the first quarter of 2011, compared to $111 million in the fourth quarter of 2010 and $121 million in the first quarter of 2010.
- Other net sales were $39 million in the first quarter of 2011 compared to $33 million in the fourth quarter of 2010 and $25 million in the first quarter of 2010.
Financial Position
Cash and cash equivalents were $1.04 billion at April 1, 2011, inclusive of interest payments and capital expenditures.
Conference Call and Webcast
Freescale's quarterly earnings call is scheduled to begin at 4 p.m. Central Daylight Time on April 20, 2011. The company will offer a live webcast of the conference call over the Internet at www.freescale.com/investor.
Caution Regarding Forward Looking Statements
This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements relate to our business strategy, goals and expectations concerning our market position, future operations, margins, profitability, liquidity and capital resources. Although we believe the assumptions upon which these forward-looking statements are based are reasonable, any of these assumptions could prove to be inaccurate and the forward-looking statements based on these assumptions could be incorrect. Our operations involve risks and uncertainties, many of which are outside our control, and any one of which, or a combination of which, could materially affect our results of operations and whether the forward-looking statements ultimately prove to be correct. Actual results and trends in the future may differ materially from those suggested or implied by the forward-looking statements depending on a variety of factors. Some of the factors that we believe could affect our results include our substantial indebtedness; our ability to service our outstanding indebtedness and the impact such indebtedness may have on the way we operate our business; the loss of one or more of our significant customers or strategic relationships; general economic and business conditions and any downturns in the cyclical industry in which we operate; our competitive environment and our ability to make technological advances; interruptions in our production or manufacturing capacity and our ability to obtain supplies; economic conditions in the industries in which our products are sold; maintenance and protection of our intellectual property; political and economic conditions in the countries where we conduct business; geological conditions in some of the earthquake-prone countries where certain of our customers and suppliers are based; integration of future acquisitions into our business; the costs of environmental compliance and/or the imposition of liabilities under environmental laws and regulations; potential product liability claims; inability to make necessary capital expenditures; loss of key personnel; the financial viability of our customers, distributors or suppliers; and our ability to achieve cost savings as well as other matters described under "Risk Factors" in our Annual Report on Form 10-K and other filings with the SEC. We undertake no obligation to update any information contained in this press release.
Non-GAAP Financial Measures
Included within this press release and the accompanying tables and notes are non-GAAP financial measures that supplement the company's consolidated financial information prepared under GAAP. The company describes these non-GAAP financial measures and reconciles them to the most directly comparable GAAP measures in the tables and notes attached to this press release. The company's management believes that these non-GAAP measures provide a more meaningful representation of the company’s ongoing financial performance than GAAP measures alone. In addition, the company uses Adjusted EBITDA to measure compliance with certain of its debt covenants. These non-GAAP measures are included solely for informational and comparative purposes and are not meant as a substitute for GAAP. You should consider them together with the consolidated financial information located in the tables attached to this press release.
About Freescale Semiconductor
Freescale Semiconductor is a global leader in the design and manufacture of embedded semiconductors for the automotive, consumer, industrial and networking markets. The privately held company is based in Austin, Texas, and has design, research and development, manufacturing and sales operations around the world. http://www.freescale.com/.
Freescale™ and the Freescale logo are trademarks of Freescale Semiconductor, Inc. All other product or service names are the property of their respective owners. © Freescale Semiconductor, Inc. 2011.
|
Freescale Semiconductor Holdings I, Ltd. |
||||||||||||
| Condensed Consolidated Statements of Operations | ||||||||||||
| (Unaudited) | ||||||||||||
| Three Months Ended | ||||||||||||
| (in millions) | April 1, | December 31, | April 2, | |||||||||
| 2011 | 2010 | 2010 | ||||||||||
| Net sales | $ | 1,194 | $ | 1,182 | $ | 1,020 | ||||||
| Cost of sales | 710 | 718 | 651 | |||||||||
| Gross margin | 484 | 464 | 369 | |||||||||
| Selling, general and administrative | 131 | 131 | 117 | |||||||||
| Research and development | 202 | 200 | 191 | |||||||||
| Amortization expense for acquired intangible assets | 63 | 104 | 121 | |||||||||
| Reorganization of business and other | 91 | 12 | 1 | |||||||||
| Operating earnings (loss) | (3 | ) | 17 | (61 | ) | |||||||
| Loss on extinguishment or modification of long-term debt, net | - | - | (47 | ) | ||||||||
| Other expense, net | (148 | ) | (145 | ) | (153 | ) | ||||||
| Loss before income taxes | (151 | ) | (128 | ) | (261 | ) | ||||||
| Income tax benefit | (3 | ) | (26 | ) | (4 | ) | ||||||
| Net loss | $ | (148 | ) | $ | (102 | ) | $ | (257 | ) | |||
| Freescale Semiconductor Holdings I, Ltd. | ||||||||||||
| Reconciliation of Non-GAAP Measures | ||||||||||||
| (Unaudited) | ||||||||||||
| Three Months Ended | ||||||||||||
| (in millions) | April 1, | December 31, | April 2, | |||||||||
| 2011 | 2010 | 2010 | ||||||||||
| Adjusted gross margin | $ | 532 | $ | 507 | $ | 402 | ||||||
| Incremental depreciation expense (a)(g) | 48 | 43 | 33 | |||||||||
| Gross margin | $ | 484 | $ | 464 | $ | 369 | ||||||
| Adjusted operating earnings | $ | 201 | $ | 177 | $ | 95 | ||||||
| Incremental depreciation expense (a)(g) | 50 | 44 | 34 | |||||||||
| Amortization expense for acquired intangible assets (a) | 63 | 104 | 121 | |||||||||
| Reorganization of business and other (f) | 91 | 12 | 1 | |||||||||
| Operating earnings (loss) | $ | (3 | ) | $ | 17 | $ | (61 | ) | ||||
| Adjusted net earnings (loss) | $ | 57 | $ | 29 | $ | (51 | ) | |||||
| Purchase price accounting impact (a) | 108 | 144 | 151 | |||||||||
| Non-cash share-based compensation expense (b) | 7 | 7 | 6 | |||||||||
| Fair value adjustment on interest rate derivatives (c) | - | - | 6 | |||||||||
| Deferred and non-current tax benefit (d) | (6 | ) | (36 | ) | (9 | ) | ||||||
| Loss on extinguishment or modification of long-term debt, net (e) | - | - | 47 | |||||||||
| Reorganization of business and other (f) | 91 | 12 | 1 | |||||||||
| Other (g) | 5 | 4 | 4 | |||||||||
| Net loss | $ | (148 | ) | $ | (102 | ) | $ | (257 | ) | |||
| EBITDA excluding the effects of other items | $ | 287 | $ | 280 | $ | 194 | ||||||
| Fair value adjustment on interest rate derivatives (c) | - | - | 6 | |||||||||
| Loss on extinguishment or modification of long-term debt, net (e) | - | - | 47 | |||||||||
| Reorganization of business and other (f) | 91 | 12 | 1 | |||||||||
| EBITDA | $ | 196 | $ | 268 | $ | 140 | ||||||
| Depreciation | 114 | 126 | 121 | |||||||||
| Amortization* | 84 | 123 | 135 | |||||||||
| Interest expense, net | 149 | 147 | 145 | |||||||||
| Income tax benefit | (3 | ) | (26 | ) | (4 | ) | ||||||
| Net loss | $ | (148 | ) | $ | (102 | ) | $ | (257 | ) | |||
| *Excludes amortization of debt issuance costs, which are included in interest expense, net | ||||||||||||
| Freescale Semiconductor Holdings I, Ltd. | ||||||||||
| Product Group Net Sales Information | ||||||||||
| (Unaudited) | ||||||||||
| (in millions) | Three Months Ended | |||||||||
| April 1, | December 31, | April 2, | ||||||||
| 2011 | 2010 | 2010 | ||||||||
| Microcontroller (1) | $ | 424 | $ | 415 | $ | 374 | ||||
| Cellular (2) | 138 | 111 | 121 | |||||||
| Networking and Multimedia (3) | 303 | 338 | 255 | |||||||
| RF, Analog and Sensors (4) | 290 | 285 | 245 | |||||||
| Other (5) | 39 | 33 | 25 | |||||||
| $ | 1,194 | $ | 1,182 | $ | 1,020 | |||||
(1) Microcontroller includes our microcontroller portfolio for automotive, consumer and industrial applications, as well as Infotainment, Multimedia & Telematics Operations.
(2) Cellular includes baseband, RF transceivers, power management, software and full platform development for the wireless handset market.
(3) Networking & Multimedia includes our processor portfolio based on Power Architecture™, StarCore® DSP and i.MX platforms. This group includes the Networking Systems Division and Digital Home Operation and the Multimedia Applications Division.
(4) RF, Analog & Sensors incorporates the technologies of our RF, analog power management and sensing solutions.
(5) Other includes licensing of intellectual property, sales of wafers to other semiconductor companies, and other miscellaneous items.
| Freescale Semiconductor Holdings I, Ltd. | |||||
| Adjusted EBITDA | |||||
| (Unaudited) | |||||
| Provided below is a reconciliation of net loss to Adjusted EBITDA: | |||||
| (in millions) |
Twelve months |
||||
| Net loss | $ | (944 | ) | ||
| Interest expense, net | 587 | ||||
| Income tax benefit | (24 | ) | |||
| Depreciation and amortization expense* (a)(g) | 963 | ||||
| Non-cash share-based compensation expense (b) | 29 | ||||
| Fair value adjustment on interest rate derivatives (c) | 8 | ||||
| Loss on extinguishment or modification of long-term debt, net (e) | 370 | ||||
| Reorganization of business and other (f) | 90 | ||||
| Cost savings (h) | 121 | ||||
| Other terms (i) | 38 | ||||
| Adjusted EBITDA | $ | 1,238 | |||
| *Excludes amortization of debt issuance costs, which are included in interest expense, net. | |||||
| Freescale Semiconductor Holdings I, Ltd. | ||||||||||||
| Condensed Consolidated Balance Sheets | ||||||||||||
| (Unaudited) | ||||||||||||
| (in millions) | April 1, | December 31, | April 2, | |||||||||
| 2011 | 2010 | 2010 | ||||||||||
| ASSETS | ||||||||||||
| Cash and cash equivalents | $ | 1,035 | $ | 1,043 | $ | 1,191 | ||||||
| Accounts receivable, net | 474 | 457 | 432 | |||||||||
| Inventory, net | 742 | 732 | 617 | |||||||||
| Other current assets | 267 | 260 | 326 | |||||||||
| Total current assets | 2,518 | 2,492 | 2,566 | |||||||||
| Property, plant and equipment, net | 976 | 1,111 | 1,234 | |||||||||
| Intangible assets, net | 253 | 309 | 657 | |||||||||
| Other assets, net | 350 | 357 | 337 | |||||||||
| Total assets | $ | 4,097 | $ | 4,269 | $ | 4,794 | ||||||
| LIABILITIES AND SHAREHOLDERS' DEFICIT | ||||||||||||
| Notes payable and current portion of long-term debt and capital lease obligations | $ | 34 | $ | 34 | $ | 96 | ||||||
| Accounts payable | 400 | 431 | 355 | |||||||||
| Accrued liabilities and other | 616 | 554 | 494 | |||||||||
| Total current liabilities | 1,050 | 1,019 | 945 | |||||||||
| Long-term debt | 7,575 | 7,582 | 7,378 | |||||||||
| Other liabilities | 548 | 602 | 616 | |||||||||
| Shareholders' deficit | (5,076 | ) | (4,934 | ) | (4,145 | ) | ||||||
| Total liabilities and shareholders' deficit | $ | 4,097 | $ | 4,269 | $ | 4,794 | ||||||
| Freescale Semiconductor Holdings I, Ltd. | |||||||||||||
| Cash Flow Summary | |||||||||||||
| (Unaudited) | |||||||||||||
| Three months ended | |||||||||||||
| (in millions) | April 1, | December 31, | April 2, | ||||||||||
| 2011 | 2010 | 2010 | |||||||||||
| Cash flows from operations | $ | 25 | $ | 66 | $ | 26 | |||||||
| Cash flows from investing activities | $ | (38 | ) | $ | (67 | ) | $ | (48 | ) | ||||
| Cash flows from financing activities | $ | (9 | ) | $ | (25 | ) | $ | (135 | ) | ||||
| Effect of exchange rate change on cash and cash equivalents | $ | 14 | $ | (3 | ) | $ | (15 | ) | |||||
| Summary of Key Reconciling Items |
| (a) Includes the effects of purchase price accounting relating to our acquisition by a consortium of investors in 2006 and our acquisition of SigmaTel, Inc. in 2008, including, as applicable, depreciation expense associated with the property, plant and equipment step up to fair value and amortization expense for acquired intangible assets related to developed technology and tradenames/trademarks. |
| (b) Reflects non-cash, share-based compensation expense under the provisions of ASC Topic 718, "Compensation - Stock Compensation.” |
| (c) Reflects the change in fair value of our interest rate derivatives which are not designated as cash flow hedges under the provisions of ASC Topic 815, "Derivatives and Hedging.” |
| (d) Adjustments to reflect cash taxes paid. |
| (e) Reflects losses on extinguishments and modifications of our long-term debt, net. |
| (f) Reflects losses related to our reorganization of business programs and other charges. |
| (g) Reflects the acceleration of depreciation relating to the closure of certain of our 150mm manufacturing facilities. |
| (h) Reflects costs savings that we expect to achieve from initiatives commenced prior to December 31, 2009 under our reorganization of business programs that are in process or have already been completed. |
| (i) Reflects adjustments required by our debt instruments, including management fees payable to our Sponsors, relocation expenses and other items. |
| Notes |
|
Effective January 1, 2011, in order to more accurately reflect the expected useful lives of certain property, plant and equipment assets, we extended the estimated useful lives of certain of our probe, assembly and test equipment. As a result, depreciation expense in accordance with generally accepted accounting principles in the United States (U.S. GAAP) and associated with cost of sales and research and development was reduced by $16 million and $2 million, respectively, during the three months ended April 1, 2011. |
| Adjusted gross margin and adjusted operating earnings (loss) represent gross margin and operating earnings (loss) adjusted for the following as necessary: incremental depreciation expense for property, plant and equipment fair value step-up and associated with reduction in lives of certain manufacturing assets, amortization of acquired intangible assets, and reorganization of businesses and other charges. Adjusted gross margin and adjusted operating earnings (loss) are not recognized terms under U.S. GAAP. Adjusted gross margin and adjusted operating earnings (loss) do not represent gross margin and operating earnings (loss), as those terms are defined under U.S. GAAP, and should not be considered as alternatives to gross margin or operating earnings (loss) as an indicator of our operating performance. We have included information concerning adjusted gross margin and adjusted operating earnings (loss) because we use such information when evaluating gross margin and operating earnings (loss) to better evaluate the underlying performance of the Company. Adjusted gross margin and adjusted operating earnings (loss) as presented herein are not necessarily comparable to similarly titled measures. A reconciliation of adjusted gross margin to gross margin and adjusted operating earnings (loss) to operating earnings (loss), the most directly comparable U.S. GAAP measures, has been included in the preceding tables. |
| Adjusted net earnings (loss) is net earnings (loss), adjusted for certain items that we believe are not indicative of the performance of our ongoing operations. We present adjusted net earnings (loss) as a supplemental performance measure. We believe adjusted net earnings (loss) is helpful to an understanding of our business and provides a means of evaluating our performance from period to period on a more consistent basis. This presentation should not be construed as an indication that similar items will not recur or that our future results will be unaffected by other items that we consider to be outside the ordinary course of our business. Because adjusted net earnings (loss) facilitates internal comparisons of our historical financial position and operating performance on a more consistent basis, we also use adjusted net earnings (loss) for business planning purposes, in measuring our performance relative to that of our competitors and in evaluating the effectiveness of our operational strategies. Adjusted net earnings (loss) has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for an analysis of our results as reported under U.S. GAAP. We compensate for these limitations by relying primarily on our U.S. GAAP results and using adjusted net earnings (loss) only supplementally. A reconciliation of adjusted net earnings (loss) to net earnings (loss), the most directly comparable U.S. GAAP performance measure, has been included in the preceding tables. |
| EBITDA (earnings before interest, taxes, depreciation and amortization) excluding the effects of other items is a non-U.S. GAAP financial measure. We have included information concerning EBITDA excluding the effects of other items because we use such information to supplementally evaluate the underlying performance of the Company. EBITDA excluding the effects of other items does not represent, and should not be considered an alternative to, net earnings (loss), operating earnings (loss), or cash flow from operations as those terms are defined by U.S. GAAP and does not necessarily indicate whether cash flows will be sufficient to fund cash needs. While EBITDA excluding the effects of other items and similar measures are frequently used as measures of operations and the ability to meet debt service requirements by other companies, our use of this financial measure is not necessarily comparable to such other similarly titled captions of other companies. |
| Adjusted EBITDA as shown in the preceding tables is calculated in accordance with the indentures governing Freescale Semiconductor, Inc.’s existing notes and senior credit facilities. Adjusted EBITDA is net earnings (loss) adjusted for certain non-cash and other items that are included in net earnings (loss). Our ability to engage in activities such as incurring additional indebtedness, making investments and paying dividends is tied to ratios under the indentures and the senior credit facilities based on Adjusted EBITDA calculated for the most recent four fiscal quarters. Accordingly, we believe it is useful to provide the calculation of Adjusted EBITDA to investors for purposes of determining our ability to engage in these activities. Adjusted EBITDA is a non-U.S. GAAP financial measure. Adjusted EBITDA does not represent, and should not be considered an alternative to, net earnings (loss), operating earnings (loss), or cash flow from operations as those terms are defined by U.S. GAAP and does not necessarily indicate whether cash flows will be sufficient to fund cash needs. Although Adjusted EBITDA and similar measures are frequently used as measures of operations and the ability to meet debt service requirements by other companies, our calculation of Adjusted EBITDA is not necessarily comparable to such other similarly titled captions of other companies. The calculation of Adjusted EBITDA in the indentures and the senior credit facilities allows us to add back certain charges that are deducted in calculating net earnings (loss). However, some of these expenses may recur, vary greatly and are difficult to predict. Further, our debt instruments require that Adjusted EBITDA be calculated for the most recent four fiscal quarters. We do not report Adjusted EBITDA on a quarterly basis. In addition, the measure can be disproportionately affected by quarterly fluctuations in our operating results, and it may not be comparable to the measure for any subsequent quarter, four-quarter period or any complete fiscal year. A reconciliation of net earnings (loss), which is a U.S. GAAP measure of our operating results, to Adjusted EBITDA, calculated as described above, has been included in the preceding tables. |
CONTACT:
Freescale Semiconductor Holdings I, Ltd.
Investors:
Mitch
Haws, 512-895-2454
mitch.haws@freescale.com
or
Media:
Rob
Hatley, 512-996-5134
robert.hatley@freescale.com