NXP Semiconductors N.V. (NXPI)
Growth
Revenue 5Y13.03%
Revenue 3Y17.01%
EPS 5Y10.23%
EPS 3Y131.16%
Dividend 5Y-
Dividend 3Y40.13%
Capital Efficiency
ROIC19.02%
ROE39.78%
ROA11.99%
ROTA12.71%
Capital Structure
Market Cap49.19B
EV56.51B
Cash3.85B
Current Ratio2.12
Debt/Equity0.67
Net Debt/EBITDA1.50
NXPI
Income Statement
Select a metric from the list below to chart it
Dec '08
Dec '11
Dec '14
Dec '17
Dec '20
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,815.0 | 5,647.0 | 6,101.0 | 9,498.0 | 9,256.0 | 9,407.0 | 8,877.0 | 8,612.0 | 11,063.0 | 13,205.0 | |
| Revenue % Chg. | 10.5% | 17.3% | 8.0% | 55.7% | -2.5% | 1.6% | -5.6% | -3.0% | 28.5% | 19.4% | |
| Cost of Revenue | 2,638.0 | 3,007.0 | 3,314.0 | 5,429.0 | 4,637.0 | 4,556.0 | 4,259.0 | 4,377.0 | 4,996.0 | 5,688.0 | |
| Cost of Revenue % Chg. | 11.3% | 14.0% | 10.2% | 63.8% | -14.6% | -1.7% | -6.5% | 2.8% | 14.1% | 13.9% | |
| Gross Profit | 2,177.0 | 2,640.0 | 2,787.0 | 4,069.0 | 4,619.0 | 4,851.0 | 4,618.0 | 4,235.0 | 6,067.0 | 7,517.0 | |
| Gross Profit % Chg. | 9.5% | 21.3% | 5.6% | 46.0% | 13.5% | 5.0% | -4.8% | -8.3% | 43.3% | 23.9% | |
| Gross Profit Margin | 45.2% | 46.8% | 45.7% | 42.8% | 49.9% | 51.6% | 52.0% | 49.2% | 54.8% | 56.9% | |
| Gross Profit Margin % Chg. | -0.9% | 3.4% | -2.3% | -6.2% | 16.5% | 3.3% | 0.9% | -5.5% | 11.5% | 3.8% | |
| R&D Expenses | 639.0 | 763.0 | 890.0 | 1,560.0 | 1,554.0 | 1,700.0 | 1,643.0 | 1,725.0 | 1,936.0 | 2,148.0 | |
| R&D Expenses % Chg. | 1.8% | 19.4% | 16.6% | 75.3% | -0.4% | 9.4% | -3.4% | 5.0% | 12.2% | 11.0% | |
| Selling, General, & Admin Expenses | 896.0 | 838.0 | 922.0 | 1,141.0 | 1,090.0 | 993.0 | 924.0 | 879.0 | 956.0 | 1,066.0 | |
| Selling, General, & Admin Expenses % Chg. | -8.3% | -6.5% | 10.0% | 23.8% | -4.5% | -8.9% | -6.9% | -4.9% | 8.8% | 11.5% | |
| Other Expenses | - | - | 223.0 | 1,527.0 | 1,448.0 | 1,449.0 | 1,435.0 | 1,327.0 | 592.0 | - | |
| Other Expenses % Chg. | - | - | - | 584.8% | -5.2% | 0.1% | -1.0% | -7.5% | -55.4% | - | |
| Operating Income | 651.0 | 1,049.0 | 2,015.0 | -150.0 | 2,102.0 | 2,710.0 | 641.0 | 418.0 | 2,583.0 | 3,797.0 | |
| Operating Income % Chg. | 58.0% | 61.1% | 92.1% | - | - | 28.9% | -76.3% | -34.8% | 517.9% | 47.0% | |
| Operating Income Margin | 13.5% | 18.6% | 33.0% | -1.6% | 22.7% | 28.8% | 7.2% | 4.9% | 23.3% | 28.8% | |
| Operating Income Margin % Chg. | 43.0% | 37.4% | 77.8% | - | - | 26.9% | -74.9% | -32.8% | 381.0% | 23.2% | |
| Total Other Income/Expenses Net | -274.0 | -410.0 | -529.0 | -453.0 | -366.0 | -335.0 | -350.0 | -417.0 | -403.0 | -434.0 | |
| Total Other Income/Expenses Net % Chg. | 37.3% | 49.6% | 29.0% | 14.4% | 19.2% | 8.5% | 4.5% | 19.1% | 3.4% | 7.7% | |
| Income Before Tax | 377.0 | 639.0 | 1,486.0 | -603.0 | 1,736.0 | 2,375.0 | 291.0 | 1.0 | 2,180.0 | 3,363.0 | |
| Income Before Tax % Chg. | - | 69.5% | 132.6% | - | - | 36.8% | -87.7% | -99.7% | 217900.0% | 54.3% | |
| Income Before Tax Margin | 7.8% | 11.3% | 24.4% | -6.3% | 18.8% | 25.2% | 3.3% | 0.0% | 19.7% | 25.5% | |
| Income Before Tax Margin % Chg. | - | 44.5% | 115.2% | - | - | 34.6% | -87.0% | -99.6% | 169602.3% | 29.2% | |
| Income Tax Expense | 20.0 | 40.0 | -104.0 | -851.0 | -483.0 | 176.0 | 20.0 | -83.0 | 272.0 | 529.0 | |
| Income Tax Expense % Chg. | 1900.0% | 100.0% | - | 718.3% | 43.2% | - | -88.6% | - | - | 94.5% | |
| Net Income | 348.0 | 539.0 | 1,526.0 | 200.0 | 2,215.0 | 2,208.0 | 243.0 | 52.0 | 1,871.0 | 2,787.0 | |
| Net Income % Chg. | - | 54.9% | 183.1% | -86.9% | 1007.5% | -0.3% | -89.0% | -78.6% | 3498.1% | 49.0% | |
| Net Income Margin | 7.2% | 9.5% | 25.0% | 2.1% | 23.9% | 23.5% | 2.7% | 0.6% | 16.9% | 21.1% | |
| Net Income Margin % Chg. | - | 32.1% | 162.0% | -91.6% | 1036.5% | -1.9% | -88.3% | -77.9% | 2700.9% | 24.8% | |
| Weighted Avg. Shares Out | 248.5 | 238.0 | 239.8 | 338.5 | 338.6 | 325.8 | 282.1 | 279.8 | 270.7 | 261.9 | |
| Weighted Avg. Shares Out % Chg. | 0.2% | -4.3% | 0.8% | 41.2% | 0.0% | -3.8% | -13.4% | -0.8% | -3.2% | -3.3% | |
| EPS | 1.4 | 2.3 | 6.4 | -0.6 | 6.5 | 6.8 | 0.9 | 0.2 | 6.9 | 10.6 | |
| EPS % Chg. | - | 62.1% | 180.2% | - | - | 3.7% | -87.3% | -77.9% | 3536.8% | 54.0% | |
| Weighted Avg. Shares Out Dil | 255.1 | 248.6 | 250.1 | 338.5 | 345.8 | 328.6 | 285.9 | 283.8 | 275.6 | 264.1 | |
| Weighted Avg. Shares Out Dil % Chg. | 2.8% | -2.5% | 0.6% | 35.3% | 2.2% | -5.0% | -13.0% | -0.7% | -2.9% | -4.2% | |
| EPS Diluted | 1.4 | 2.2 | 6.1 | -0.6 | 6.4 | 6.7 | 0.9 | 0.2 | 6.8 | 10.6 | |
| EPS Diluted % Chg. | - | 59.6% | 181.1% | - | - | 4.8% | -87.4% | -78.8% | 3672.2% | 55.4% | |
| Interest Income | 3.0 | 3.0 | 6.0 | 11.0 | 27.0 | 48.0 | 57.0 | 13.0 | 4.0 | - | |
| Interest Income % Chg. | -25.0% | - | 100.0% | 83.3% | 145.5% | 77.8% | 18.8% | -77.2% | -69.2% | - | |
| Interest Expense | 182.0 | 145.0 | 227.0 | 408.0 | 310.0 | 273.0 | 370.0 | 362.0 | 369.0 | - | |
| Interest Expense % Chg. | -32.6% | -20.3% | 56.6% | 79.7% | -24.0% | -11.9% | 35.5% | -2.2% | 1.9% | - | |
| EBIT | 198.0 | 497.0 | 1,265.0 | -1,000.0 | 1,453.0 | 2,150.0 | -22.0 | -348.0 | 1,815.0 | 3,363.0 | |
| EBIT % Chg. | - | 151.0% | 154.5% | - | - | 48.0% | - | 1481.8% | - | 85.3% | |
| EBIT Margin | 4.1% | 8.8% | 20.7% | -10.5% | 15.7% | 22.9% | -0.2% | -4.0% | 16.4% | 25.5% | |
| EBIT Margin % Chg. | - | 114.0% | 135.6% | - | - | 45.6% | - | 1530.5% | - | 55.2% | |
| Depreciation & Amortization | 514.0 | 405.0 | 517.0 | 2,205.0 | 2,173.0 | 1,987.0 | 2,047.0 | 1,988.0 | 1,262.0 | 1,250.0 | |
| Depreciation & Amortization % Chg. | -3.6% | -21.2% | 27.7% | 326.5% | -1.5% | -8.6% | 3.0% | -2.9% | -36.5% | -1.0% | |
| EBITDA | 712.0 | 902.0 | 1,782.0 | 1,205.0 | 3,626.0 | 4,137.0 | 2,025.0 | 1,640.0 | 3,077.0 | 4,613.0 | |
| EBITDA % Chg. | 194.2% | 26.7% | 97.6% | -32.4% | 200.9% | 14.1% | -51.1% | -19.0% | 87.6% | 49.9% | |
| EBITDA Margin | 14.8% | 16.0% | 29.2% | 12.7% | 39.2% | 44.0% | 22.8% | 19.0% | 27.8% | 34.9% | |
| EBITDA Margin % Chg. | 166.3% | 8.0% | 82.9% | -56.6% | 208.8% | 12.3% | -48.1% | -16.5% | 46.1% | 25.6% |