|
FREESCALE SEMICONDUCTOR, LTD. - 10-K/A - : Management's Discussion and Analysis of Financial Condition and Results of Operations
(Edgar Glimpses Via Acquire Media NewsEdge) MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
The following is a discussion and analysis of our financial position and results
of operations for each of the three years ended December 31, 2012, 2011, and
2010. The following discussion of our results of operations and financial
condition should be read in conjunction with our accompanying audited
Consolidated Financial Statements and the notes in "Item 8: Financial Statements
and Supplementary Data" of this Annual Report on Form 10-K. This discussion
contains forward looking statements and involves numerous risks and
uncertainties, including, but not limited to, those described in the "Risk
Factors" in Part I, Item 1A of this Annual Report on Form 10-K. Actual results
may differ materially from those contained in any forward looking statements.
Freescale Semiconductor Ltd. and its wholly-owned subsidiaries, including
Freescale Semiconductor, Inc. ("Freescale Inc."), are collectively referred to
as the "Company," "Freescale," "we," "us" or "our," as the context requires. We
refer to our principal shareholder, Freescale Holdings L.P., as "Freescale LP,"
its general partner, Freescale Holdings G.P., Ltd., as "Freescale GP," our
direct subsidiary, Freescale Semiconductor Holdings II, Ltd., as "Holdings II"
and our indirect subsidiaries, Freescale Semiconductor Holdings III, Ltd.,
Freescale Semiconductor Holdings IV, Ltd. and Freescale Semiconductor Holdings
V, Inc., as "Holdings III," "Holdings IV," and "Holdings V," respectively.
Overview
Our Business. We are a global leader in embedded processing solutions. An
embedded processing solution is the combination of embedded processors,
complementary semiconductor devices and software. Our embedded processor
products include microcontrollers (MCUs), single-and multi-core microprocessors,
digital signal controllers, applications processors and digital signal
processors (DSPs). They provide the core functionality of electronic systems,
adding essential control and intelligence, enhancing performance and optimizing
power usage while lowering system costs. We also offer complementary
semiconductor products, including radio frequency (RF), power management,
analog, mixed-signal devices and sensors. A key element of our strategy is to
combine our embedded processors, complementary semiconductor devices and
software to offer highly integrated solutions that are increasingly sought by
our customers to simplify their development efforts and shorten their time to
market. We have a heritage of innovation and product leadership spanning over 50
years and have an extensive intellectual property portfolio. Our close customer
relationships have been built upon years of collaborative product development.
We sell our products directly to original equipment manufacturers, distributors,
original design manufacturers and contract manufacturers through our global
direct sales force. Our ten largest end customers accounted for approximately
39%, 43% and 44% of our net sales in 2012, 2011 and 2010, respectively. Other
than Continental Automotive, no other end customer represented more than 10% of
our total net sales for any of the last three years. For each of the last three
years, greater than 80% of our products were sold in countries other than the
United States. Our net product sales in the Asia-Pacific; Europe, Middle East
and Africa (EMEA); Americas; and Japan regions represented approximately 45%,
24%, 25% and 6%, respectively, of our net sales in 2012.
During 2012 and in connection with the detailed review of our strategic
direction under Gregg Lowe, our president and chief executive officer (CEO), we
aligned our product revenues into five focused product groups as described
below:
• Microcontrollers include our MCUs and application processors focusing on
industrial, multi-market, connectivity, smart energy, healthcare and
multimedia applications. This group will also be the primary driver for
our overall microcontroller technology development, creating technology
platforms that will eventually be deployed to our Automotive MCU product
group.
45
--------------------------------------------------------------------------------
Table of Contents
• Digital Networking includes a scalable portfolio of multi-core
communication and DSP system-on-chip solutions serving the networking and
communications markets. We are increasing our investment in software to
effectively enable our highly integrated solutions in systems aimed at
these markets.
• Automotive MCUs includes our MCUs developed for the automotive market. Our
focus is to capture new growth opportunities in Asia and Japan and to gain
overall market share in automotive MCUs. We plan to accomplish this by
building on our latest developments for powertrain, advanced safety and
vehicle networking applications while leveraging existing and new
applications.
• Analog and Sensors includes our automotive analog, mixed-signal analog and
sensor products. Our focus in analog is to capture new markets and target
investments in automotive and mixed signal analog. We are developing
analog products that complement our MCUs and various products sold into
the consumer market. Our sensors portfolio is focused on high growth
markets, including industrial and consumer, while continuing to develop
applications for the automotive market.
• RF includes our RF power amplifiers. Our focus is to utilize increased
research and development spending to drive into new markets and accelerate
revenue growth.
Beginning in the fourth quarter of this year, we began reallocating our research
and development investment to reflect the change in strategic focus as indicated
above. We anticipate overall research and development spending levels at a
target rate of 17% of sales over the long-term. We also began shifting sales
resources to align with industry growth in China and select opportunities in
Korea, Taiwan and Japan. As a result, we expect to increase the number of
accounts covered and expand our presence in distribution. Along with these
changes, we have combined all of our manufacturing operations under a single
leader to drive a sharper focus on execution, efficiency and reduced
manufacturing costs. Our manufacturing operations include our fabrication
facilities, assembly and test operations, planning, procurement, quality and
technology organizations.
The trend of increasing connectivity and the need for enhanced intelligence in
existing and new markets are the primary drivers of the growth of embedded
processing solutions in electronic devices. The majority of our net sales is
derived from our five product groups. Our Microcontrollers product line
represented 18%, 17% and 18% of our total net sales in 2012, 2011 and 2010,
respectively. Our Digital Networking product line represented 22%, 20% and 23%
of our total net sales in 2012, 2011 and 2010, respectively. Our Automotive MCU
product line represented approximately 25%, 23% and 23% of our total net sales
in 2012, 2011 and 2010, respectively. Our Analog and Sensors product line
represented 18%, 17% and 16% of our total net sales in 2012, 2011 and 2010,
respectively. Our RF product line represented 8%, 9% and 8% of our net sales in
2012, 2011 and 2010, respectively.
Reorganization of Business Program Activities. Following the appointment of
Gregg Lowe as president and CEO of Freescale, we completed a detailed review of
our strategic direction with the overall objective of identifying opportunities
that would accelerate revenue growth and improve profitability. In connection
with the 2012 realignment, we recorded cash charges of $41 million and non-cash
accelerated amortization of $11 million during the fourth quarter of 2012. The
cash charges relate primarily to severance and we expect the timing of the cash
payments to occur through the fourth quarter of 2013. We estimate annualized
savings of $35 million to $40 million associated with these actions, beginning
in the first quarter of 2013.
We have completed a series of restructuring actions announced in 2008 and 2009
which included the exit of our remaining 150 millimeter manufacturing facilities
in Toulouse, France and Sendai, Japan, as the industry experienced a migration
from 150 millimeter technologies and products to more advanced technologies and
products.
The Toulouse, France manufacturing facility ceased operations in the third
quarter of 2012 following the scheduled end of production at the site. We
estimate the remaining severance and other costs of this facility closure to be
approximately $90 million, including $80 million in cash severance costs and $10
million in cash costs for other site decommissioning and exit expenses. We
anticipate substantially all remaining payments will be made by the end of 2014;
however, the timing of these payments depends on many factors, including the
46
--------------------------------------------------------------------------------
Table of Contents
decommissioning of the manufacturing facility and local employment laws, and
actual amounts paid may vary based on currency fluctuation. Additionally, we
expect to receive future benefits related to selling the site and equipment,
partially offset by selling costs.
The Sendai, Japan facility ceased operations in the first quarter of 2011 due to
extensive damage following the March 11, 2011 earthquake off the coast of Japan.
During 2012, we recorded a benefit of $99 million attributable to finalizing our
earthquake-related business interruption insurance recoveries and the proceeds
from the sale of our Sendai Design Center which were partially offset by $9
million of expenses related to on-going closure costs and dissolution of the
Sendai, Japan entity. We may incur additional charges associated with preparing
the facility site for sale, which we expect to be offset by proceeds from the
sale.
The Company has previously estimated that it expected to receive approximately
$120 million in annualized savings once the closure process has been completed
and production moved to our remaining 200 millimeter facilities. As of the end
of 2012, we have realized approximately $50 million of annualized cost savings
related to the closure of the Sendai, Japan facility. We will begin realizing a
portion of the $70 million in estimated annualized cost savings associated with
the closure of the Toulouse, France facility beginning in the first quarter of
2013. Actual cost savings realized, and the timing thereof, will depend on many
factors, some of which are beyond our control and could differ materially from
our estimates.
Debt Restructuring Activities. During 2012, Freescale Inc. amended the Credit
Facility to allow for the issuance of a new senior secured term loan, the
proceeds of which were used to redeem Senior Subordinated Notes with nearer term
maturities bearing a higher rate of interest. The effect of this transaction
extended the maturity of $500 million of debt from 2016 to 2019 and is expected
to result in annualized interest savings of $20 million, which we began to
realize during the second quarter of 2012, through the lower interest rate on
the 2012 Term Loan compared to that on the Senior Subordinated Notes.
Additionally, we redeemed $200 million of senior notes during the second half of
2012, which will have the effect of reducing our annual interest expense by
approximately $20 million. Refer to "Liquidity and Capital Resources - Financing
Activities" below for the definition and additional discussion of capitalized
terms and transactions referenced in this section.
On February 8, 2013, Freescale Inc. was advised by the lead arranger under its
proposed new senior secured term loan facility that sufficient orders have been
received by the arrangers to allocate and close the proposed new term loan
facility. The proposed new term loan facility provides for two term loan
tranches in an aggregate principal amount of approximately $2.74 billion,
consisting of a $350 million term loan that will mature in December 2016 and a
$2.39 billion term loan that will mature in March 2020. The maturity of the 2020
term loan may be accelerated to December 2017 under specified circumstances.
The proceeds anticipated from the proposed new term loan facilities are intended
to be used to refinance Freescale's outstanding term loans under the Credit
Facility and to pay a portion of the related fees and expenses. Freescale
expects to use cash on hand to pay any remaining fees and expenses. The
refinancing is expected to, among other things, (i) reduce principal amount of
indebtedness currently due in 2016, (ii) extend to 2020 the maturities of our
indebtedness currently due in 2019 and a portion of our indebtedness currently
due in 2016 and (iii) increase our cash interest expense by approximately $6
million annually based on current interest rates. The proposed new term loan
facilities will be effected as an amendment to, or an amendment and restatement
of, the Credit Facility subject to customary conditions.
These transactions are currently scheduled to close on March 1, 2013, subject to
customary closing conditions, at which time we expect the 2016 loan will be
issued at par and the 2020 loan will be issued with an original issue discount
of $24 million, subject to accretion to par value over the term of the
facility. There can be no assurance that Freescale Inc. will be successful in
obtaining the proposed new term loan facility on the terms discussed above, on
reasonably acceptable terms or at all.
Conditions Impacting Our Business. Our business is significantly impacted by
demand for electronic content in automobiles, networking and wireless
infrastructure equipment, industrial automation and consumer
47--------------------------------------------------------------------------------
Table of Contents
electronic devices. We operate in an industry that is cyclical and subject to
constant and rapid technological change, product obsolescence, price erosion,
evolving standards, short product life-cycles, customer inventory levels and
fluctuations in product supply and demand. In 2012, weak global economic
conditions negatively impacted our overall sales on a year over year basis. Our
revenues declined 14% in 2012 as compared to 2011.
Our revenues decreased 5% and our gross margin decreased 280 basis points in the
fourth quarter of 2012 as compared to the third quarter of 2012. The decline in
revenue was driven by our exposure in the European automotive market along with
declines in our cellular and intellectual property revenues. Distribution sales
in the fourth quarter of 2012 were flat compared to the third quarter of 2012.
Intellectual property agreements entered into during the second quarter of 2012
may limit our ability to sell or license some of our intellectual property to
other parties through the second quarter of 2013 and may reduce our intellectual
property revenues that are not associated with these agreements. Refer to Note
2, "Other Financial Data-Intellectual Property Revenue" for additional
information regarding our intellectual property revenue. For more information on
trends and other factors affecting our business, see the "Risk Factors" section
in Part I, Item IA included herein.
Effect of Acquisition Accounting. On December 1, 2006, Freescale Inc. was
acquired by a consortium of private equity funds we describe as our "Sponsors"
in a transaction we refer to as the "Merger." In connection with the Merger,
Freescale Inc. incurred significant indebtedness. In addition, the purchase
price paid in connection with the Merger was allocated to state the acquired
assets and assumed liabilities at fair value. Accordingly, subsequent to the
Merger, interest expense and non-cash depreciation and amortization charges
significantly increased. During 2008, however, we incurred substantial non-cash
impairment charges against the intangible assets established at the time of the
Merger. This reduced the post-Merger increase in our non-cash amortization
charges, although they were still above pre-Merger levels. The term purchase
price accounting ("PPA") refers to the effect of acquisition accounting. Certain
PPA impacts are recorded in our cost of sales and affect our gross margin and
earnings from operations, and other PPA impacts are recorded in our operating
expenses and only affect our earnings from operations. The majority of the PPA
impacts were finalized in 2011 driven by tools and equipment which had PPA
depreciable lives that ended during 2011 and a significant portion of our
developed technology that became fully amortized during 2011.
Selected Statement of Operations Items
Orders
Orders are placed by customers for delivery for up to as much as 12 months in
the future. However, only orders expected to be fulfilled during the 13 weeks
following the last day of a quarter are included in orders for that quarter.
Orders presented as of the end of a year are the sum of orders for each of the
quarters in that fiscal year. Typically, agreements calling for the sale of
specific quantities at specific prices are contractually subject to price or
quantity revisions and are, as a matter of industry practice, rarely formally
enforced. Therefore, most of our orders are cancelable. We track orders because
we believe that it provides visibility into our potential future net sales.
Net Sales
Our net sales originate from the sale of our embedded processors and other
semiconductor products and the licensing of our intellectual property. The
majority of our net sales are derived from our five major product groups:
Microcontrollers, Digital Networking, Automotive MCU, Analog & Sensors, and RF.
We also derive net sales from "Other" which consists of product sales associated
with end markets outside of target markets, including the cellular market,
intellectual property licensing and sales, foundry wafer sales to other
semiconductor companies and net sales from sources other than semiconductors. We
sell our products primarily through our direct sales force. We also use
distributors for a portion of our sales and recognize net sales upon the
delivery of our products to the distributors. Distributor net sales are reduced
for estimated returns and distributor sales incentives.
48--------------------------------------------------------------------------------
Table of Contents
Cost of Sales
Cost of sales are costs incurred in providing products and services to our
customers. These costs consist primarily of the cost of semiconductor wafers and
other materials, the cost of assembly and test operations, shipping and handling
costs associated with product sales and provisions for estimated costs related
to product warranties (which are made at the time the related sale is recorded
based on historic trends).
We currently manufacture a substantial portion of our products internally at our
three wafer fabrication facilities and two assembly and test facilities. We
track our inventory and cost of sales by using standard costs that are reviewed
at least once a year and are valued at the lower of cost or estimated net
realizable value.
Gross Margin
Our gross margin is significantly influenced by the utilization rates in our
owned wafer fabrication facilities. Utilization refers only to our wafer
fabrication facilities and is based on the capacity of the installed equipment.
As utilization rates increase, operating leverage increases because fixed
manufacturing costs are spread over higher output. We experienced a decrease in
our utilization rate to 71% in the fourth quarter of 2012 compared to 80% in the
fourth quarter of 2011.
Selling, General and Administrative
Selling, general and administrative expenses are costs incurred in the selling
and marketing of our products and services to customers, corporate overhead and
other operating costs. Selling expenses consist primarily of compensation and
associated costs for sales and marketing personnel, costs of advertising, trade
shows and corporate marketing. General and administrative expense consists
primarily of compensation and associated costs for executive management,
finance, human resources, information technology and other administrative
personnel, outside professional fees and other corporate expenses.
Research and Development
Research and development expenses are expensed as incurred and include the cost
of activities attributable to development and pre-production efforts associated
with designing, developing and testing new or significantly enhanced products or
process and packaging technology. These costs consist primarily of compensation
and associated costs for our engineers engaged in the design and development of
our products and technologies; amortization of purchased technology; engineering
design development software and hardware tools; depreciation of equipment used
in research and development; software to support new products and design
environments; project material costs; and third-party fees paid to consultants.
Amortization Expense for Acquired Intangible Assets
Amortization expense for acquired intangible assets consists primarily of the
amortization of assets acquired as a part of the Merger. They are being
amortized on a straight line basis over their respective estimated useful lives
ranging from two to ten years. The useful lives of the intangible assets were
established in connection with the allocation of fair values at December 2,
2006. A significant portion of our developed technology initially established in
connection with the Merger became fully amortized during 2011. (Refer to Note
14, "Supplemental Guarantor Condensed Consolidating Financial Statements", for
the definition and discussion of the term Merger.)
49--------------------------------------------------------------------------------
Table of Contents
Results of Operations
Year Ended Year Ended Year Ended
December 31, December 31, December 31,
(in millions, except per share amounts) 2012 2011 2010
Orders (unaudited) $ 4,004 $ 4,369 $ 4,631
Net sales $ 3,945 $ 4,572 $ 4,458
Cost of sales 2,304 2,677 2,768
Gross margin 1,641 1,895 1,690
Selling, general and administrative 438 510 502
Research and development 742 797 782
Amortization expense for acquired
intangible assets 13 232 467
Reorganization of businesses and other (15 ) 82 -
Operating earnings (loss) 463 274 (61 )
Loss on extinguishment or modification of
long-term debt, net (32 ) (97 ) (417 )
Other expense, net (531 ) (559 ) (600 )
Loss before income taxes (100 ) (382 ) (1,078 )
Income tax expense (benefit) 2 28 (25 )
Net loss $ (102 ) $ (410 ) $ (1,053 )
Net loss per share (1):
Basic $ (0.41 ) $ (1.82 ) $ (5.35 )
Diluted $ (0.41 ) $ (1.82 ) $ (5.35 )
Weighted average common share outstanding
(1):
Basic 248 226 197
Diluted 251 227 197
Percentage of Net Sales
Year Ended Year Ended Year Ended
December 31, December 31, December 31,
2012 2011 2010
Orders (unaudited) 101.5 % 95.6 % 103.9 %
Net sales 100.0 % 100.0 % 100.0 %
Cost of sales 58.4 % 58.6 % 62.1 %
Gross margin 41.6 % 41.4 % 37.9 %
Selling, general and administrative 11.1 % 11.2 % 11.3 %
Research and development 18.8 % 17.4 % 17.5 %
Amortization expense for acquired
intangible assets 0.3 % 5.1 % 10.5 %
Reorganization of businesses and other * 1.7 % -
Operating earnings 11.7 % 6.0 % *
Loss on extinguishment or modification
of long-term debt, net * * *
Other expense, net * * *
Loss before income taxes * * *
Income tax expense 0.1 % 0.6 % *
Net loss * * *
* Not meaningful.
(1) Year ended December 31, 2010 adjusted for the impact of the 1-for-5.16
reverse stock split as discussed in Note 2 of the accompanying audited
Consolidated Financial Statements.
50
--------------------------------------------------------------------------------
Table of Contents
Net Sales
Our net sales in 2012 decreased by $627 million, or 14%, compared to the prior
year period, and orders decreased 8% over the same period, reflecting weaker
demand in our core automotive, networking and consumer markets and declines in
industrial products purchased through our distribution channel, as compared to
the prior year. This decline included a decrease of $204 million in other net
sales largely the result of lower demand for our cellular products offset by an
increase in intellectual property revenue. Distribution sales were approximately
23% of our total net sales and represented a decrease of 10% compared to the
prior year. Distribution inventory, in dollars, was 9.7 weeks at December 31,
2012, compared to 11.1 weeks at December 31, 2011. The decrease in weeks of
distribution inventory resulted from our distribution partners working through
higher than normal inventory levels at the end of 2011 due to concerns
surrounding supply over the course of 2011 after the Sendai, Japan earthquake in
March 2011.
Our net sales in 2011 increased modestly compared to the prior year, while
orders decreased by 6% over the same period. We experienced higher overall net
sales, primarily as a result of increased production in the global automotive
industry and strength in our RF product sales due to continued increases in
wireless telecommunications network investments in certain regions. This growth
was offset, in part, by weakness in our core networking business and declines in
industrial products purchased through our distribution channel. Distribution
sales were approximately 23% of our total net sales in 2011 and were flat
compared to 2010. Distribution inventory, in dollars, was 11.1 weeks at
December 31, 2011, compared to 9.4 weeks at December 31, 2010. The growth in
weeks of distribution inventory was due to increased product inventory
throughout the market supply chain. Net sales by product group for the years
ended December 31, 2012, 2011 and 2010 were as follows:
Year Ended Year Ended Year Ended
December 31, December 31, December 31,
(in millions) 2012 2011 2010
Microcontrollers $ 707 $ 790 $ 801
Digital Networking 852 928 1,013
Automotive MCUs 986 1,072 1,013
Analog and Sensors 722 785 700
Radio Frequency 303 418 356
Other 375 579 575
Total Net Sales $ 3,945 $ 4,572 $ 4,458
Microcontrollers
Microcontrollers' net sales decreased by $83 million, or 11%, in 2012 compared
to 2011 driven by decreased demand for our products included in various consumer
devices (primarily eReaders) and a decline in the products purchased through our
distribution channel, largely within the Americas and EMEA in connection with
economic uncertainty in those regions impacting demand primarily in the
industrial markets we target.
Microcontrollers' net sales decreased by $11 million, or 1%, in 2011 compared to
2010 associated with greater than expected decline in net sales associated with
products purchased through our distribution channel, primarily by the industrial
market, in the second half of 2011 compared to the second half of 2010,
partially offset by growth in our multimedia product revenues in connection with
higher eReader net sales.
Digital Networking
Digital Networking's net sales decreased by $76 million, or 8%, in 2012 compared
2011. We experienced weaker enterprise and wireless spending in the Americas and
EMEA, particularly during the fourth quarter of 2012. This was compounded by
some customers going through inventory corrections over the course of 2012. In
addition, capital expenditures in wireless infrastructure declined in 2012,
except for limited investments in infrastructure in China over the second half
of 2012.
51
--------------------------------------------------------------------------------
Table of Contents
Digital Networking's net sales decreased by $85 million, or 8%, in 2011 compared
to 2010. This contraction was driven primarily by an overall decline in our core
networking business due to high inventory levels through the market supply chain
and lower capital investment in wireless infrastructure markets on a global
basis.
Automotive MCUs
Automotive MCUs' net sales decreased by $86 million, or 8%, in 2012 compared to
2011 primarily as a result of lower demand in the European automotive market
along with changes in the mix of products sold.
Automotive MCUs' net sales increased by $59 million, or 6%, in 2011 compared to
2010, primarily as a result of a gradual increase in overall global automotive
production.
Analog and Sensors
Analog and Sensors' net sales decreased by $63 million, or 8%, in 2012 compared
to 2011 primarily as a result of lower demand in the European automotive market
and decreased demand for our products included in various consumer devices. This
decrease was partially offset by increases in certain of our sensors products
sold in the automotive market.
Analog and Sensors' net sales increased by $85 million, or 12%, in 2011 compared
to 2010 due to greater demand for analog products and as a result of a gradual
increase in overall global automotive production. Additionally, revenues
increased related to sales of certain of our products serving the consumer
market.
RF
RF's net sales decreased by $115 million, or 28%, in 2012 compared to 2011 as a
result of decreased investment in wireless infrastructure in various emerging
and established markets and the overall weak global macroeconomic environment.
RF's net sales increased by $62 million, or 17%, in 2011 compared to 2010
largely related to an increase in wireless telecommunication network investments
in China and India.
Other
Other net sales decreased by $204 million, or 35%, in 2012 compared to 2011 due
primarily to a decrease in cellular product sales, partially offset by an
increase in intellectual property revenue. As a percentage of net sales,
intellectual property revenue was 5% and 3% for 2012 and 2011, respectively.
Other net sales remained relatively flat in 2011 compared to 2010 due primarily
to an increase in intellectual property revenue, offset by a decrease in
contract manufacturing sales and cellular products sales. As a percentage of net
sales, intellectual property revenue was 3% and 2% for 2011 and 2010,
respectively.
Gross Margin
In 2012, our gross margin decreased $254 million, or 13%, compared to 2011. This
decline was the result of (i) net sales decreasing by 14%, (ii) decreases in
average selling prices as a result of our annual negotiations with our customers
put into effect during the first quarter of 2012 and (iii) changes in product
sales mix. Utilization of our front-end manufacturing assets remained flat at
77% in both 2012 and 2011. As a percentage of net sales, gross margin in 2012
was 41.6%, reflecting a slight increase of 0.2 percentage points compared to
2011. This improvement in gross margin as a percentage of net sales was the
result of (i) a $209 million decrease in depreciation expense, largely due to
$167 million of PPA depreciation incurred in 2011, (ii) the realization of cost
savings from the closure of our Sendai, Japan manufacturing facility,
(iii) higher intellectual property revenue, (iv) procurement and productivity
cost savings and (v) lower incentive compensation.
52--------------------------------------------------------------------------------
Table of Contents
In 2011, our gross margin increased $205 million, or 12%, compared to 2010. As a
percentage of net sales, gross margin in 2011 was 41.4%, reflecting an increase
of 3.5 percentage points compared to 2010. Gross margin was positively impacted
by (i) higher intellectual property and net product sales, (ii) procurement cost
savings, (iii) an increase in utilization of our manufacturing assets,
(iv) improved yields and (v) lower incentive compensation. Gross margin
benefited from lower depreciation expense of $61 million resulting from a change
in the useful lives of certain of our probe, assembly and test equipment in the
first quarter of 2011. The improvement in wafer manufacturing facility
utilization (from 72% in 2010 to 77% in 2011) and the decrease in depreciation
expense contributed to continued improvement in operating leverage of our fixed
manufacturing costs. Partially offsetting these improvements in gross margins
were decreases in average selling price resulting from our annual negotiations
with our customers put into effect in the first quarter of 2011 and changes in
product sales mix. Our gross margin included PPA impact and depreciation
acceleration related to the closure of our 150 millimeter manufacturing
facilities of $167 million and $156 million in 2011 and 2010, respectively.
The term "PPA" refers to the effect of acquisition accounting. Certain PPA
impacts were recorded in our cost of sales and affect our gross margin and
earnings from operations and other PPA impacts are recorded in our operating
expenses and only affect our earnings from operations. The majority of the prior
year quarter PPA depreciation impact was driven by tools and equipment which had
PPA depreciable lives that ended during 2011.
Selling, General and Administrative
Our selling, general and administrative expenses decreased $72 million, or 14%,
in 2012 compared to 2011. This decrease was primarily the result of (i) lower
incentive compensation, (ii) the elimination of management fees in connection
with the 2011 IPO, (iii) decreased spending on certain sales and marketing
programs and (iv) discretionary cost reductions. As a percentage of our net
sales, our selling, general and administrative expenses remained relatively flat
as compared to the prior year.
Our selling, general and administrative expenses increased $8 million, or 2%, in
2011 compared to 2010. This increase was primarily the result of (i) a focus on
select sales and marketing programs, (ii) higher litigation costs and
(iii) annual merit increases in compensation. These increases were partially
offset by lower incentive compensation and the elimination of management fees at
the IPO. As a percentage of our net sales, our selling, general and
administrative expenses remained relatively flat as compared to the prior year.
Research and Development
Our research and development expense for 2012 decreased $55 million, or 7%,
compared to 2011. This decrease was primarily the result of lower incentive
compensation and decreased spending on certain research and development programs
that are no longer essential as a result of the implementation of the 2012
Strategic Realignment. These cost reductions were partially offset by increased
expenses related to focused investment in our core businesses. As a percentage
of our net sales, our research and development expenses were 18.8% in 2012,
reflecting an increase of 1.4 percentage points over the prior year, primarily
due to lower net sales.
Our research and development expense for 2011 increased $15 million, or 2%,
compared to 2010. This increase was the result of annual merit increases in
compensation and continued focused investment in our core businesses, including
the reallocation of resources to continue our focus on new product introduction
initiatives. These increases were partially offset primarily by lower incentive
compensation in 2011. As a percentage of our net sales, our research and
development expenses remained relatively unchanged as compared to the prior
year.
Amortization Expense for Acquired Intangible Assets
Amortization expense for acquired intangible assets related to developed
technology and tradenames/trademarks decreased by $219 million, or 94%, in 2012
compared to 2011 and by $235 million, or 50%, in 2011 compared to 2010. These
decreases were primarily associated with portions of our developed technology
and tradenames/trademarks becoming fully amortized during both 2011 and 2010.
53
--------------------------------------------------------------------------------
Table of Contents
Reorganization of Business and Other
In 2012, we recorded a benefit of $90 million for earthquake-related business
interruption insurance recoveries related to our Sendai, Japan fabrication
facility which suffered extensive damage from the March 2011 earthquake. We also
recorded a benefit of $9 million related to proceeds received in connection of
the sale of the Sendai, Japan design center. These benefits were partially
offset by $9 million of expenses related to on-going closure costs and costs
associated with the dissolution of the Sendai, Japan entity. Additionally, we
recorded benefits totaling $16 million primarily related to the expiration of
contractual obligations in regards to the wind down of our cellular handset
business and the expiration of indemnification obligations under a contract
previously executed outside the ordinary course of business. These benefits were
partially offset by charges of $52 million including a non-cash accelerated
amortization charge and cash costs for employee termination benefits and other
exit costs recorded in connection with the 2012 Strategic Realignment.
Additionally we recorded charges of $39 million for (i) exit costs related to
the termination of various supply agreements, on-going closure and
decommissioning costs incurred in connection with the closure of our Toulouse,
France manufacturing facility, (ii) the change in the executive leadership of
the Company and (iii) costs recorded in connection with the termination of our
corporate aircraft lease agreement.
In 2011, in connection with the closing of the Sendai, Japan fabrication
facility due to extensive damage from the March 11, 2011 earthquake off the
coast of Japan, we incurred $118 million in charges associated with non-cash
asset impairment and inventory charges, cash costs for employee termination
benefits, contract termination and other on-going closure costs. These charges
were partially offset by (i) a $95 million benefit attributable to
earthquake-related insurance recoveries, (ii) a $10 million benefit related to
the sale of certain tools and equipment previously impaired and (iii) a $2
million settlement of the majority of our Sendai, Japan subsidiary's pension
plan liability. We also recorded $71 million of cash costs attributable
primarily to the termination of various management agreements with affiliates
and advisors of the Sponsors in connection with the completion of our IPO.
(Refer to Note 11, "Certain Relationships and Related Party Transactions" for
more information regarding the Sponsors.)
In 2010, in connection with our Reorganization of Business Program, we reversed
$21 million of severance accruals as a result of employees previously identified
for separation who either resigned and did not receive severance or were
redeployed due to circumstances not foreseen when the original plans were
approved. This reversal also includes amounts associated with outplacement
services and other severance-related costs that were ultimately not incurred. We
also recorded a $4 million benefit related to the sale of our facility in
Dunfermline, Scotland. These benefits were partially offset by charges of (i) $8
million attributable to employee severance costs associated with the separation
of certain employees in management positions in the fourth quarter of 2010, thus
concluding our workforce transformation efforts under the Reorganization of
Business Program; (ii) $11 million related primarily to underutilized office
space which was vacated in the prior year, also in connection with our
Reorganization of Business Program; and (iii) $6 million in connection with
non-cash asset impairment charges.
Loss on Extinguishment or Modification of Long-Term Debt, Net
During 2012, we recorded a charge of $32 million associated with (i) the Q1 2012
Debt Refinancing Transaction, which included both the extinguishment and
modification of existing debt and the issuance of the 2012 Term Loan, and
(ii) the redemption of a portion of our 8.875% Unsecured Notes. This charge
consisted of call premiums, the write-off of unamortized deferred financing
costs and other costs not eligible for capitalization. (Capitalized terms
referenced in this section are defined and discussed in "Liquidity and Capital
Resources-Financing Activities.")
In 2011, we recorded a charge of $97 million associated with the extinguishment
of debt and the amendment to the Credit Facility, both of which were
accomplished primarily in connection with the completion of the IPO. This charge
consisted of expenses associated with the amendment to the Credit Facility, the
IPO Debt Redemption and the Q3 2011 Debt Refinancing Transaction including call
premiums of $74 million, the
54
--------------------------------------------------------------------------------
Table of Contents
write-off of remaining unamortized deferred financing costs of $19 million and
other costs not eligible for capitalization. These charges also included a $1
million loss related to the additional open-market repurchases of $26 million of
our senior unsecured notes during 2011.
In 2010, we recorded a charge of $432 million attributable to the write-off of
remaining original issue discount and unamortized deferred financing costs along
with other charges not eligible for capitalization, associated with the 2010
Debt Refinancing Transactions and the A&E Arrangement. These charges were
partially offset by a $15 million gain, net related to the additional
open-market repurchases of $213 million of our senior unsecured notes during the
first nine months of 2010.
Other Expense, Net
Net interest expense in 2012 included interest expense of $519 million,
partially offset by interest income of $9 million. Net interest expense in 2011
included interest expense of $572 million, partially offset by interest income
of $9 million. The $53 million decrease in interest expense in 2012 compared to
2011 was attributable to (i) the extinguishment of nearly $1 billion of
indebtedness during 2011 in connection with the IPO, (ii) the refinancing of
long-term debt during the first quarter of 2012 and (iii) the redemption of $200
million in long-term debt during the second half of 2012. Net interest expense
in 2010 included interest expense of $591 million, partially offset by interest
income of $8 million. The $19 million decrease in interest expense in 2011
compared to 2010 was attributable to the extinguishment of approximately $1
billion in long-term debt during the course of 2011 in connection with the IPO.
During 2012, we recorded losses in other, net of $17 million attributable to the
realized results and changes in the fair value associated with our interest rate
swap agreements. Additionally, we recorded losses of $4 million 2012 related
primarily to foreign currency fluctuations. During 2011, we recorded gains in
other, net of $4 million primarily attributable to foreign currency fluctuations
along with changes in the fair value of our interest rate swaps, caps and gold
swap contracts. During 2010, we recognized pre-tax losses in other, net of $14
million due to the change in the fair value of our interest rate swaps and
interest rate caps. We also recorded a $3 million pre-tax loss in other, net,
related to one of our investments accounted for under the equity method. (Refer
to Item 7A: "Quantitative and Qualitative Disclosures About Market Risk" for
further discussion.)
Income Tax Expense
In 2012, we recorded an income tax provision of $2 million, inclusive of a $34
million net tax benefit attributable to discrete events. The discrete tax
benefits relate principally to the reversal of reserves for unrecognized tax
benefits from foreign audit activity and statute lapses as well as tax benefits
from deferred tax positions in China. The discrete tax benefits were partially
offset by net tax expense related to withholding taxes on intellectual property
royalties. In 2011, we recorded an income tax provision of $28 million,
inclusive of a $2 million net tax benefit related to discrete events. These
discrete events consisted principally of the release of valuation allowances on
certain deferred tax assets which the Company believes will more likely than not
be realized and the tax benefit from the reversal of reserves for unrecognized
tax benefits related to foreign audit settlements, partially offset by
withholding tax on intellectual property royalties. In 2010, we recorded an
income tax benefit of $25 million, including a $23 million net benefit related
to discrete events associated primarily with the release of valuation allowances
related to certain deferred tax assets of our foreign subsidiaries and the
release of income tax reserves associated with statute expirations and other
items.
Although the Company is a Bermuda entity with a statutory income tax rate of
zero, the earnings of many of the Company's subsidiaries are subject to taxation
in the U.S. and other foreign jurisdictions. Our annual effective tax rate was
different from the Bermuda statutory rate of zero in 2012 due to (i) income tax
expense (benefit) incurred by subsidiaries operating in jurisdictions that
impose an income tax, (ii) the mix of earnings and losses across various taxing
jurisdictions, (iii) a foreign capital investment incentive providing for
enhanced tax deductions associated with capital expenditures in one of our
foreign manufacturing facilities and (iv) the effect of valuation allowances and
uncertain tax positions. We record minimal tax expense on our U.S. earnings
55--------------------------------------------------------------------------------
Table of Contents
due to valuation allowances recorded on substantially all the Company's U.S. net
deferred tax assets, as we have incurred cumulative losses in the United States.
Our effective tax rate is impacted by the mix of earnings and losses by taxing
jurisdictions.
Reorganization of Business and Other
Chief Executive Leadership Transition
During 2012, a $13 million net charge was recorded in reorganization of business
and other related to the change in the executive leadership of the Company. The
majority of this amount was a charge related to indemnification and other
provisions included in Gregg Lowe's (our current president and CEO) employment
agreement along with other costs associated with his hiring. We also recognized
costs related to the successful transition of duties of our former Chairman of
the Board and CEO.
2012 Strategic Realignment
Following the appointment of Gregg Lowe as president and CEO, we completed a
strategic review with the overall objective of identifying opportunities that
would accelerate revenue growth and improve profitability and have shifted our
research and development investment and sales force to reflect our changing
strategic focus. We recorded a charge of $52 million to reorganization of
business and other comprised of a non-cash accelerated amortization charge along
with cash costs for employee termination benefits and other exit costs incurred
in connection with re-allocating research and development resources and
re-aligning sales resources.
The following table displays a roll-forward from January 1, 2012 to December 31,
2012 of the employee separation and exit cost accruals established related to
the 2012 Strategic Realignment:
Accruals at 2012 Accruals at
January 1, Amounts December 31,
(in millions, except headcount) 2012 Charges Adjustments Used 2012
Employee Separation Costs
Supply chain $ - 8 - (2 ) $ 6
Selling, general and administrative - 14 - (3 ) 11
Research and development - 16 - (3 ) 13
Total $ - 38 - (8 ) $ 30
Related headcount - 660 - (390 ) 270
Exit and Other Costs $ - 3 - (1 ) $ 2
In 2012, we recorded $38 million in cash charges for severance costs of which $8
million were paid to employees separated as part of the 2012 Strategic
Realignment. The accrual of $30 million at December 31, 2012 reflects the
estimated liability to be paid to employees separated during 2012 and the
remaining 270 employees to be separated through the end of 2013 based on current
exchange rates. Additionally, during 2012 we recorded $3 million in exit and
other costs primarily related to additional compensation for employees who were
deemed crucial to the implementation of the 2012 Strategic Realignment plan.
During 2012, we paid $1 million of these exit costs.
Accelerated Amortization Charges
In connection with the re-allocation of research and development resources under
the 2012 Strategic Realignment, we will no longer pursue certain products and
technologies. As a result, we have recorded a charge of $11 million to
reorganization of business and other based on the reassessment of useful lives
and related acceleration of remaining amortization for certain of our purchased
licenses which have no future benefit due to being directly related to programs
we have cancelled.
56
--------------------------------------------------------------------------------
Table of Contents
Sendai, Japan Fabrication Facility and Design Center
On March 11, 2011, a 9.0-magnitude earthquake off the coast of Japan caused
extensive infrastructure, equipment and inventory damage to our 150 millimeter
fabrication facility and design center in Sendai, Japan. The design center was
vacant and being marketed for sale at the time of the earthquake. The
fabrication facility was previously scheduled to close in the fourth quarter of
2011. The extensive earthquake damage to the facility and the interruption of
basic services, coupled with numerous major aftershocks and the resulting
environment, prohibited us from returning the facility to an operational level
required for wafer production in a reasonable time frame. As a result, the
Sendai, Japan fabrication facility ceased operations at the time of the
earthquake, and we were unable to bring the facility back up to operational
condition due to the extensive damage to our facilities and equipment. During
2012, we recorded a $90 million benefit attributable to finalizing our business
interruption insurance recoveries which was partially offset by $9 million of
expenses related to on-going closure costs and costs associated with the
dissolution of the Sendai, Japan entity. We also recorded a benefit of $9
million related to proceeds received in connection of the sale of the Sendai,
Japan design center. Additionally in 2012, the remaining $3 million of contract
termination exit costs previously accrued in connection with the site closure
were paid.
Reorganization of Business Program
We have executed a series of restructuring initiatives under the Reorganization
of Business Program that streamlined our cost structure and re-directed some
research and development investments into expected growth markets. The closure
of our Toulouse, France manufacturing facility occurred during the third quarter
of 2012. The only remaining actions relating to the Reorganization of Business
Program are the disposal or sale of the land and buildings located in Sendai,
Japan and the decommissioning of the land and buildings at our Toulouse, France
manufacturing facility along with payment of the remaining separation and exit
costs.
At each reporting date, we evaluate our accruals for exit costs and employee
separation costs, which consist primarily of separation benefits (principally
severance and relocation payments), to ensure that our accruals are still
appropriate. In certain circumstances, accruals are no longer required because
of efficiencies in carrying out our plans or because employees previously
identified for separation resign unexpectedly and do not receive severance or
are redeployed due to circumstances not foreseen when the original plans were
initiated. We reverse accruals to earnings when it is determined they are no
longer required.
The following table displays a roll-forward from January 1, 2012 to December 31,
2012 of the employee separation and exit cost accruals established related to
the Reorganization of Business Program:
Accruals at Adjustments 2012 Accruals at
January 1, & Currency Amounts December 31,
(in millions, except headcount) 2012 Charges Impact Used 2012
Employee Separation Costs
Supply chain $ 106 - 1 (30 ) $ 77
Selling, general and administrative 8 - (6 ) - 2
Research and development 14 - (12 ) - 2
Total $ 128 - (17 ) (30 ) $ 81
Related headcount 720 - - (200 ) 520
Exit and Other Costs $ 6 2 (2 ) (6 ) $ -
The $30 million used reflects cash payments made to employees separated as part
of the Reorganization of Business Program in 2012. We have adjusted our
anticipated future severance payments by $14 million to incorporate the currency
impact in the above presentation. These adjustments reflect the strengthening of
the U.S. dollar against the Euro partially offset by the weakening of the U.S.
dollar against the Japanese Yen since the charges were originally recorded in
2009. Additionally, we reversed $3 million related to the finalization of
57--------------------------------------------------------------------------------
Table of Contents
the closure of the Sendai, Japan manufacturing facility. The accrual of $81
million at December 31, 2012 reflects the estimated liability to be paid to the
remaining 520 employees through 2014 based on current exchange rates.
Additionally, during 2012 we (i) recorded and paid $2 million in exit costs
related to the termination of various supply agreements in connection with the
closure of our Toulouse, France manufacturing facility and (ii) restructured a
lease agreement where we had previously recorded charges for vacant office space
resulting in an adjustment of $2 million and payments of $4 million during the
year.
Other Contingencies and Disposition Activities
During 2012, we recorded benefits totaling $16 million primarily related to the
expiration of indemnification obligations under a contract previously executed
outside the ordinary course of business and the expiration of contractual
obligations associated with the wind down of our cellular handset business.
Additionally, we incurred $18 million of on-going closure and decommissioning
costs associated with the closure our Toulouse, France manufacturing facility
and a net $5 million contract termination charge related to our corporate
aircraft lease agreement.
Year Ended December 31, 2011
IPO-Related Costs
During 2011 and in connection with the IPO, we recorded $71 million of cash
costs primarily attributable to the termination of management agreements with
affiliates and advisors of the Sponsors.
Sendai, Japan Fabrication Facility and Design Center
During 2011, we reported $11 million in net charges associated with non-cash
asset impairment and inventory charges and cash costs for employee termination
benefits, contract termination and other on-going closure costs, which were
partially offset by insurance received in connection with the March 2011
earthquake that occurred off the cost of Japan.
The following table displays a roll-forward from January 1, 2011 to December 31,
2011 of the employee termination benefits and exit cost accruals established
related to the closing of our fabrication facility in Sendai, Japan:
Accruals at 2011 Accruals at
January 1, Amounts December 31,
(in millions, except headcount) 2011 Charges Adjustments Used 2011
Employee Separation Costs
Supply chain $ - $ 12 $ (3 ) $ (9 ) $ -
Selling, general and administrative - - - - -
Research and development - - - - -
Total $ - $ 12 $ (3 ) $ (9 ) $ -
Related headcount - 480 (100 ) (380 ) -
Exit and Other Costs $ - $ 12 $ (2 ) $ (7 ) $ 3
We recorded $12 million in employee termination benefits associated with the
closure of the Sendai, Japan fabrication facility in 2011. The $9 million used
reflects cash payments made to employees separated as part of this action in
2011. We reversed $3 million of employee termination benefits as a result of 100
employees previously identified as eligible for such benefits who either were
temporarily redeployed due to circumstances not foreseen when the original plan
was approved or have forfeited these benefits in connection with establishing
other employment outside the Company. In addition, we also recorded $10 million
of exit costs related to the termination of various supply contracts. During
2011, $7 million of these exit costs were paid.
58--------------------------------------------------------------------------------
Table of Contents
Asset Impairment Charges, Disposition Activities and Other Costs
As a result of the significant structural and equipment damage to the Sendai,
Japan fabrication facility and the Sendai, Japan design center, we recorded $49
million in non-cash asset impairment charges in 2011. We also had raw materials
and work-in-process inventory that were destroyed or damaged either during the
earthquake or afterwards due to power outages, continuing aftershocks and other
earthquake-related events. As a result, we recorded a non-cash inventory net
charge of $14 million directly attributable to the impact of the earthquake in
2011. We also recorded a benefit of $10 million in connection with the sale of
certain tools and equipment previously impaired and a $2 million benefit related
to the settlement of the majority of our Sendai, Japan subsidiary's pension plan
liability. In addition, we incurred $36 million of on-going closure costs due to
inactivity subsequent to the March 11, 2011 earthquake.
Insurance Recoveries
During 2011, we recorded a $95 million benefit for insurance recoveries based on
an agreement with our insurance carriers regarding the impact of the property
and inventory damage to our Sendai, Japan facilities and related business
interruption losses as a result of the March 11, 2011 earthquake.
Reorganization of Business Program
The following table displays a roll-forward from January 1, 2011 to December 31,
2011 of the employee separation and exit cost accruals established related to
the Reorganization of Business Program:
Accruals at 2011 Accruals at
January 1, Amounts December 31,
(in millions, except headcount) 2011 Charges Adjustments Used 2011
Employee Separation Costs
Supply chain $ 157 - - (51 ) $ 106
Selling, general and administrative 12 - - (4 ) 8
Research and development 16 - - (2 ) 14
Total $ 185 - - (57 ) $ 128
Related headcount 1,420 - - (700 ) 720
Exit and Other Costs $ 15 2 (3 ) (8 ) $ 6
The $57 million used reflects cash payments made to employees separated as part
of the Reorganization of Business Program in 2011. Severance accruals for
employees at our Sendai, Japan facility related to the original Reorganization
of Business Program are reflected in the table above, refer to the prior
section, "Sendai, Japan Fabrication Facility and Design Center," for other
charges associated with this facility in 2011 as a result of the earthquake in
Japan. In addition, in connection with our Reorganization of Business Program,
we recorded $2 million of exit costs associated with the sale and leaseback of
our facility in Tempe, Arizona that were not eligible for deferral. This amount
was offset by a $3 million benefit related to exit costs associated primarily
with underutilized office space previously vacated and subsequently sublet in
connection with our Reorganization of Business Program. During 2011, $8 million
of these exit costs were paid.
Liquidity and Capital Resources
Cash and Cash Equivalents
Of the $711 million of cash and cash equivalents at December 31, 2012, $148
million is attributable to our U.S. subsidiaries and $563 million is
attributable to our foreign subsidiaries. The repatriation of the funds of these
foreign subsidiaries could be subject to delay and potential tax consequences,
principally with respect to withholding taxes paid in foreign jurisdictions.
59
--------------------------------------------------------------------------------
Table of Contents
Operating Activities
We generated cash flow from operations of $350 million, $99 million and $394
million in 2012, 2011 and 2010, respectively. The improvement in cash flow from
operations in 2012 is attributable to (i) proceeds from the sale and license of
intellectual property, some of which has not yet been recognized as revenue,
(ii) proceeds from the Sendai, Japan earthquake-related business interruption
insurance recoveries, (iii) lower payments for incentive compensation,
(iv) lower interest expense costs attributable to our 2012 debt redemption and
refinancing transactions and (v) costs associated with the completion of our IPO
in the second quarter of 2011. These items are partially offset by payments
associated with the closure of our Sendai, Japan and Toulouse, France
fabrication facilities, including the cost of inventory builds to support
end-of-life products produced at these facilities.
The decrease in cash generated from operations in 2011 as compared to 2010 is
attributable to (i) costs associated with the closure of our Sendai, Japan and
Toulouse, France facilities, including inventory builds to support end-of-life
products produced at these facilities, (ii) expenses associated with the
completion of our IPO in the second quarter of 2011 and (iii) higher interest
expense costs attributable to our 2010 debt refinancing activities. This
decrease in cash flows from operations was partially offset by $52 million in
business interruption and inventory insurance recoveries received in 2011 in
connection with earthquake damage to our Sendai, Japan wafer fabrication
facility.
Our days purchases outstanding (excluding the impact of purchase accounting on
cost of sales in 2011 and 2010) decreased to 50 days at December 31, 2012 from
55 days at December 31, 2011 and 57 days at December 31, 2010 reflecting the
timing of payments on our payables. Our days sales outstanding decreased to 36
days at December 31, 2012 from 41 days at December 31, 2011, primarily
reflecting lower receivables and fluctuations in the timing of collections of
such receivables. Our days sales outstanding remained relatively flat at 35 days
at December 31, 2010. Our days of inventory on hand (excluding the impact of
purchase accounting on inventory and cost of sales in 2011 and 2010) decreased
to 122 days at December 31, 2012 from 126 days at December 31, 2011. The
decrease in days of inventory on hand from the prior year is due to drain of
build-ahead inventory in connection with the Toulouse, France and Sendai, Japan
manufacturing facilities closures. Our days of inventory on hand at December 31,
2011 increased from 97 days at December 31, 2010 as a result of the challenging
macroeconomic environment and inventory builds associated with the closure of
our 150 millimeter manufacturing facilities.
Investing Activities
Our net cash utilized for investing activities was $176 million, $89 million and
$320 million in 2012, 2011 and 2010, respectively. Our investing activities are
driven primarily by (i) capital expenditures, which were $123 million, $135
million and $281 million for 2012, 2011 and 2010, respectively, and represented
3% of net sales for both 2012 and 2011 and 6% of net sales for 2010, and
(ii) payments for purchased licenses and other assets, which were $73 million,
$62 million and $96 million for 2012, 2011 and 2010, respectively. The increase
in the cash utilized for investing activities from 2011 to 2012 was
predominantly the result of the benefit in the prior year from the receipt of
$57 million in cash for the sale of our Tempe, Arizona facility (of which we are
now leasing a portion) along with proceeds from property and casualty insurance
recoveries. In addition to the benefit in 2011 from the Tempe transaction, the
decrease in cash utilized for investing activities from 2010 to 2011 was also
impacted by $10 million in cash proceeds received for the sale of certain
equipment from our Sendai, Japan manufacturing facility and $37 million in
insurance proceeds received in connection with property damage to our Sendai,
Japan facilities.
Financing Activities
Our net cash utilized for financing activities was $232 million, $290 million
and $383 million in 2012, 2011 and 2010, respectively. Cash flows related to
financing activities in 2012 included (i) the repayment of $500 million of the
Senior Subordinated Notes in connection with the Q1 2012 Debt Refinancing
Transaction, along with call premiums of $25 million, (ii) the repayment of $200
million of 8.875% Unsecured Notes in
60--------------------------------------------------------------------------------
Table of Contents
connection the Q3 and Q4 2012 Debt Redemptions, along with call premiums of $2
million and (iii) $7 million in capital lease and scheduled principal payments.
These payments were partially offset by the receipt of $481 million of proceeds
from the issuance of the 2012 Term Loan, net of related amendment, consent and
other fees totaling $14 million. Additionally, cash provided by financing
activities included $21 million of proceeds from the exercise of stock options
and the ESPP. (Refer to Note 6 "Share and Equity-Based Compensation", for
further information on ESPP.)
Cash flows related to financing activities in 2011 included the receipt of
approximately $838 million in net cash proceeds upon completion of the IPO and
the over-allotment exercise and $724 million in net cash proceeds in connection
with the issuance of the 8.05% Unsecured Notes. These cash inflows were offset
by the utilization of $1,853 million related to payments for principal and call
premiums in connection with the IPO Debt Redemption, the Over-Allotment Debt
Redemption and the Q3 2011 Debt Refinancing Transaction, as well as open-market
repurchases of senior unsecured notes and scheduled capital lease payments.
Cash flows related to financing activities in 2010 included the utilization of
(i) $297 million in cash for open-market repurchases of senior unsecured notes
and scheduled debt and capital lease payments and (ii) $82 million in cash for
costs incurred in connection with refinancing transactions. In addition, the
$2,798 million of proceeds from the issuance of indebtedness were substantially
offset by the prepayments of a portion of the Credit Facility and senior
unsecured notes as part of the refinancing transactions.
We have in the past refinanced Freescale Inc.'s indebtedness by issuing new
indebtedness and amending the terms of Freescale Inc.'s senior credit
facilities, as described in more detail below. The refinancing activities have
not been as a result of any default under those debt agreements. Rather, we have
refinanced Freescale Inc.'s indebtedness to take advantage of market
opportunities to improve our capital structure by extending the maturities of
the indebtedness, reducing the total outstanding principal amount of our
indebtedness by repaying debt at a discount, and increasing flexibility under
existing covenants for business planning purposes. Although Freescale Inc.'s
lenders have agreed to such amendments and participated in such refinancings in
the past, there can be no assurance that its lenders would participate in any
future refinancings or agree to any future amendments. In addition, certain of
Freescale Inc.'s lenders may object to the validity of the terms of any such
amendment or refinancing. For example, in 2009, a group of lenders under the
Credit Facility filed a complaint against Freescale Inc. challenging the debt
exchange transaction under the Credit Facility. The transaction was completed,
but the litigation remained outstanding. As part of the on-going litigation,
this group of lenders sought to enjoin Freescale Inc. from completing the Amend
and Extend Arrangement ("A&E Arrangement") in the first quarter of 2010. The A&E
Arrangement allowed Freescale Inc. to issue new debt with extended maturities
and use the proceeds to prepay debt with maturities in the more immediate
future. Additionally, it allowed Freescale Inc. to amend the Credit Facility to
allow for additional future debt refinancing or extension transactions.
Freescale Inc. reached an agreement to settle the pending litigation and was
able to complete the A&E Arrangement. Freescale Inc. may be subject to similar
actions in connection with future refinancings or amendments, which may impact
the terms and conditions or timing thereof, preclude Freescale Inc. from
completing any such transaction or subject Freescale Inc. to significant
additional costs. In the event of a decline in our operating performance and an
inability to access other resources, including through such refinancings or
amendments, we could face substantial liquidity problems and may be required to
dispose of material assets or operations to meet our debt service and other
obligations.
Fourth Quarter 2012 Debt Redemption
On November 23, 2012, Freescale Inc. delivered to the holders of its Senior
Unsecured 8.875% Notes due 2014 ("8.875% Unsecured Notes") notice that it would
redeem $100 million aggregate principal amount of the notes at par value, plus
accrued and unpaid interest up to, but not including, the redemption date. These
notes became callable at par on December 15, 2012. The redemption date was
December 26, 2012, on which Freescale Inc. utilized $100 million of cash on hand
to redeem $100 million of 8.875% Unsecured Notes and pay accrued interest of
less than $1 million. In connection with the redemption, we recorded a charge of
$1 million in the accompanying audited Consolidated Statement of Operations
associated with the write-off of unamortized
61--------------------------------------------------------------------------------
Table of Contents
deferred financing costs. (Refer to Note 2 "Loss on Extinguishment or
Modification of Long-Term Debt, Net", for further information on the debt
transactions discussed in this section.)
Third Quarter 2012 Debt Redemption
On August 13, 2012, Freescale Inc. delivered to the holders of its 8.875%
Unsecured Notes notice that it would redeem $100 million aggregate principal
amount of the notes at the redemption price of 102.219% of the outstanding
aggregate principal amount being redeemed, plus accrued and unpaid interest up
to, but not including, the redemption date. The redemption date was
September 12, 2012, on which Freescale Inc. utilized $104 million of cash on
hand to redeem $100 million of 8.875% Unsecured Notes, and pay related call
premiums of $2 million along with accrued interest of $2 million. In connection
with the redemption, we recorded a charge of $3 million in the accompanying
audited Consolidated Statement of Operations associated with the call premiums
and write-off of unamortized deferred financing costs.
First Quarter 2012 Debt Refinancing Transaction
On February 28, 2012, Freescale Inc. received the requisite consents from its
lenders to amend the senior secured credit facility ("Credit Facility") which,
among other things, allowed for the issuance of a new term loan and eliminated
the remaining incremental borrowing capacity previously available under the
Credit Facility. As a result, on February 28, 2012, Freescale Inc. closed the
transaction referred to as the "Q1 2012 Debt Refinancing Transaction" and
announced the amendment of the Credit Facility and the issuance of $500 million
aggregate principal amount of a senior secured term loan due February 28, 2019
("2012 Term Loan"). The 2012 Term Loan was issued with an original issue
discount and was recorded at its fair value of $495 million on the accompanying
audited Consolidated Balance Sheet. The net proceeds of this issuance, along
with approximately $59 million of cash on hand, were used on March 29, 2012 to
redeem $500 million of the senior subordinated 10.125% notes due 2016 ("Senior
Subordinated Notes"), and pay related call premiums of $25 million, accrued
interest of $15 million and amendment, consent and other fees totaling $14
million in the aggregate. In connection with the transaction, we recorded a
charge of $28 million in the accompanying audited Consolidated Statement of
Operations associated with the call premiums, write-off of unamortized deferred
financing costs and other expenses not eligible for capitalization.
IPO and Over-Allotment Debt Redemptions
In the second quarter of 2011, Freescale Ltd. contributed the net proceeds from
the IPO to Freescale Inc. to prepay and redeem $887 million of outstanding debt
in a transaction referred to as the "IPO Debt Redemption." On June 1, 2011, we
prepaid the $532 million remaining outstanding balance under the original
revolving credit facility and issued 30-day notices of redemption announcing our
intent to redeem portions of the senior unsecured 10.75% notes due 2020 ("10.75%
Unsecured Notes") and the senior unsecured 9.125%/9.875% PIK-election notes due
2014 ("PIK-Election Notes"). Upon the expiration of this 30-day period on
July 1, 2011, we completed the IPO Debt Redemption by redeeming $262 million of
the 10.75% Unsecured Notes and $93 million of the PIK-Election Notes, as well as
paying related call premiums of $32 million and accrued interest of $13 million,
with the initial IPO proceeds along with cash on hand.
On June 9, 2011, the underwriters of our IPO partially exercised their
over-allotment option to purchase an additional 5,567,000 common shares at
$18.00 per share. The over-allotment transaction closed on June 14, 2011, at
which time we issued a 30-day notice of redemption announcing our intent to
redeem a portion of the senior secured 10.125% notes due 2018 ("10.125% Secured
Notes"). Subsequently, upon the expiration of this 30-day period on July 14,
2011, we used $96 million of net proceeds received in the over-allotment
transaction, along with cash on hand, to redeem $87 million of the 10.125%
Secured Notes and pay related call premiums of $9 million and accrued interest
of $3 million, in a transaction referred to as the "Over-Allotment Debt
Redemption." In connection with these transactions, we recorded a charge of $53
million in the accompanying audited Consolidated Statement of Operations
associated with the call premiums, write-off of unamortized deferred financing
costs and other expenses not eligible for capitalization.
62--------------------------------------------------------------------------------
Table of Contents
Second Quarter Debt Issuance and Third Quarter 2011 Debt Refinancing
Transactions
On June 10, 2011, Freescale Inc. issued $750 million aggregate principal amount
of 8.05% senior unsecured notes due February 1, 2020 ("8.05% Unsecured Notes")
with the intention to use the proceeds, along with existing cash, to redeem the
remaining outstanding balance of the PIK-Election Notes and a portion of the
8.875% Unsecured Notes, and to pay related call premiums and accrued interest,
in a transaction referred to as the "Q2 2011 Debt Issuance." On June 10, 2011,
Freescale Inc. also issued 30-day notices of redemption announcing their intent
to redeem the aforementioned senior unsecured notes. The Q2 2011 Debt Issuance
was completed in compliance with Credit Facility as well as the indentures
governing the senior secured, senior unsecured, and senior subordinated notes
(collectively, the "Senior Notes"). The 8.05% Unsecured Notes were recorded at
fair value, which was equal to the gross cash proceeds received from the
issuance. Upon the expiration of this 30-day period on July 11, 2011, we used
the net proceeds from the issuance of the 8.05% Unsecured Notes, along with
existing cash, to redeem $162 million of PIK-Election Notes and $588 million of
the 8.875% Unsecured Notes, and to pay related call premiums of $33 million and
accrued interest of $5 million, in a transaction referred to as the "Q3 2011
Debt Refinancing Transactions." In connection with the transaction, we recorded
a charge of $43 million in the accompanying audited Consolidated Statement of
Operations associated with the call premiums and write-off of unamortized
deferred financing costs. Additionally, the $750 million aggregate principal
amount of 8.05% Unsecured Notes was separately accounted for as an issuance of
debt.
First Quarter 2011 Amendment to the Credit Facility
On March 4, 2011 and in connection with the IPO, Freescale Inc. entered into an
amendment to the Credit Facility to, among other things, allow for the
replacement of its existing revolving credit facility thereunder with a new
revolving credit facility (the "Replacement Revolver"). We received commitments
of $425 million for the Replacement Revolver, which became available, and the
amendments became effective, on June 1, 2011, at which time Freescale Inc. had
satisfied certain conditions. The Replacement Revolver's available capacity is
reduced by outstanding letters of credit.
Open-Market Bond Repurchases
During 2011, Freescale Inc. repurchased $11 million of the 8.05% Unsecured Notes
and $15 million of the 10.75% Unsecured Notes at a $1 million loss. During 2010,
Freescale Inc. repurchased $120 million of its 8.875% Unsecured Notes, $78
million of its PIK-Election Notes and $15 million of its senior unsecured
floating rate notes due 2014 ("Floating Rate Notes") at a $15 million gain, net.
Credit Facility
At December 31, 2012, Freescale Inc.'s Credit Facility included (i) the $2,215
million extended maturity term loan ("Extended Term Loan"), (ii) the 2012 Term
Loan and (iii) the Replacement Revolver, including letters of credit and swing
line loan sub-facilities, with a committed capacity of $425 million. The
interest rate on the 2012 Term Loan and the Extended Term Loan at December 31,
2012 was 6.0% and 4.46%, respectively. (The spread over LIBOR with respect to
the 2012 Term Loan and the Extended Term Loan was 4.75% and 4.25%, respectively.
As noted below, the 2012 Term Loan has a LIBOR floor of 1.25%.) The spread over
LIBOR with respect to the Replacement Revolver is 3.75%. At December 31, 2012,
the Replacement Revolver's available capacity was $408 million, as reduced by
$17 million of outstanding letters of credit.
2012 Term Loan
At December 31, 2012, $496 million was outstanding under the 2012 Term Loan,
which will mature on February 28, 2019. The 2012 Term Loan bears interest, at
Freescale Inc.'s option, at a rate equal to a margin over either (i) a base rate
equal to the higher of either (a) the prime rate of Citibank, N.A. or (b) the
federal funds rate, plus one-half of 1%; or (ii) a LIBOR rate based on the cost
of funds for deposit in the currency of borrowing for the relevant interest
period, adjusted for certain additional costs. The Second Amended and
63--------------------------------------------------------------------------------
Table of Contents
Restated Credit Agreement as of February 28, 2012 ("Second Amended and Restated
Credit Agreement") provides that the spread over LIBOR with respect to the 2012
Term Loan is 4.75%, with a LIBOR floor of 1.25%. Under the Second Amended and
Restated Credit Agreement, Freescale Inc. is required to repay a portion of the
2012 Term Loan in quarterly installments in aggregate annual amounts equal to 1%
of the initial $500 million outstanding balance. There is an early maturity
acceleration clause associated with the 2012 Term Loan such that principal
amounts under the loan will become due and payable on December 15, 2017, if, at
December 1, 2017, (i) Freescale, Inc.'s total leverage ratio is greater than 4:1
at the September 30, 2017 test period and (ii) the aggregate principal amount of
the 10.125% Secured Notes or the senior secured 9.25% notes due 2018 ("9.25%
Secured Notes") exceeds $500 million, individually or collectively.
Additionally, the 2012 Term Loan contains a provision whereby Freescale Inc. can
call the loan at 101% of the principal amount within twelve months from the date
of issuance. At December 31, 2012, the 2012 Term Loan was recorded on the
accompanying audited Consolidated Balance Sheet at a $5 million discount, which
is subject to accretion to par value over the term of the loan using the
effective interest method.
The obligations under the Second Amended and Restated Credit Agreement are
unconditionally guaranteed by the same parties and in the same manner as under
the credit agreement that was in effect prior to the Q1 2012 Debt Refinancing
Transaction as further discussed below. In addition, the Second Amended and
Restated Credit Agreement contains the same prepayment provisions as the
previous credit agreement except as indicated above.
Senior Notes
Freescale Inc. had an aggregate principal amount of $3,674 million in Senior
Notes outstanding at December 31, 2012, consisting of (i) $663 million of
10.125% Secured Notes, (ii) $1,380 million of 9.25% Secured Notes, (iii) $57
million of Floating Rate Notes, (iv) $98 million of 8.875% Unsecured Notes,
(v) $473 million of 10.75% Unsecured Notes, (vi) $739 million of 8.05% Unsecured
Notes and (vii) $264 million of Senior Subordinated Notes. With regard to our
fixed rates notes, interest is payable semi-annually in arrears as follows:
(i) every March 15th and September 15th commencing on September 15, 2010 for the
10.125% Secured Notes; (ii) every April 15th and October 15th commencing on
October 15, 2010 for the 9.25% Secured Notes; (iii) every February 1st and
August 1st commencing February 1, 2011 for the 10.75% Unsecured Notes;
(iv) every February 1stand August 1st commencing on February 1, 2012 for the
8.05% Unsecured Notes; and, (v) every June 15th and December 15th commencing on
June 15, 2007 for the 8.875% Unsecured Notes and the Subordinated Notes. The
Floating Rate Notes bear interest at a rate, reset quarterly, equal to
three-month LIBOR (which was 0.31% on December 31, 2012) plus 3.875% per annum,
which is payable quarterly in arrears on every
March 15th, June 15th, September 15th and December 15th commencing March 15,
2007.
Guarantees and Right of Payment
The obligations under the Credit Facility are unconditionally guaranteed by
certain of the Parent Companies and, subject to certain exceptions, each of our
material domestic wholly-owned "Restricted Subsidiaries," as defined in the
Credit Facility agreement. As of December 31, 2012, Freescale Inc. had no
material domestic wholly owned Restricted Subsidiaries. All obligations under
the Credit Facility, and the guarantees of those obligations, are secured by
substantially all the following assets of Freescale Inc. and each guarantor,
subject to certain exceptions: (i) a pledge of 100% of the capital stock of each
of Holdings III, Holdings IV and Holdings V, a pledge of 100% of the capital
stock of Freescale Inc., 100% of the capital stock of our subsidiary SigmaTel,
Inc. and 65% of the voting stock (and 100% of the non-voting stock) of each of
our material wholly owned foreign subsidiaries, in each case that are directly
owned by Freescale Inc. or one of the guarantors; and (ii) a security interest
in, and mortgages on, substantially all tangible and intangible assets of each
of Holdings IV, Holdings V and Freescale Inc. In addition, in the event that
Freescale Inc. (i) transfers foreign subsidiaries to, or forms new foreign
subsidiaries under, Holdings III or another foreign entity (but not any entity
directly or indirectly owned by a U.S. entity) or (ii) transfers assets to such
foreign subsidiaries, Freescale Inc. will be required to pledge 100% of the
voting stock of those wholly owned foreign subsidiaries so transferred or
formed, and such foreign subsidiaries would be required to guarantee our
obligations under the senior secured credit
64--------------------------------------------------------------------------------
Table of Contents
agreement. There are prepayment requirements under the Credit Facility in
certain circumstances and subject to certain exceptions. These potential
prepayment requirements include (i) 50% of annual excess cash flow as defined in
the senior secured credit agreement, subject to an incremental, full step-down
based upon attaining certain leverage ratios; (ii) 100% of net cash proceeds of
all non-ordinary course assets sales or other dispositions by Holdings III and
its restricted subsidiaries if the net cash proceeds are not reinvested in the
business; and (iii) 100% of the net proceeds of any issuance or incurrence of
debt by Holdings III or any of its restricted subsidiaries, other than debt
permitted under our Credit Facility. The foregoing mandatory prepayments will be
applied to scheduled installments of the Extended Term Loan in direct order of
maturity.
The 10.125% Secured Notes are governed by the indenture dated as of February 19,
2010 (the "10.125% Indenture"), and the 9.25% Secured Notes are governed by the
indenture dated as of April 13, 2010 (the "9.25% Indenture"). The Guarantors
also guarantees, jointly and severally, the 10.125% Secured Notes and 9.25%
Secured Notes on a senior secured basis. (Refer to Note 14, "Supplemental
Guarantor Condensed Consolidating Financial Statements" for the definition of
Guarantors.) The 8.05% Unsecured Notes are governed by the Indenture dated as of
June 10, 2011 (the "8.05% Indenture"); the 10.75% Unsecured Notes are governed
by the indenture dated as of September 30, 2010 (the "10.75% Indenture"); and,
the Floating Rate Notes, the 8.875% Unsecured Notes and the Senior Subordinated
Notes are governed by two indentures dated as of December 1, 2006, as
supplemented and amended. While the 8.05% Unsecured Notes, the 10.75% Unsecured
Notes, the Floating Rate Notes and the 8.875% Unsecured Notes are guaranteed,
jointly and severally, on a senior unsecured basis by the Guarantors, the Senior
Subordinated Notes are guaranteed with a guarantee that ranks junior in right of
payment to all of the other senior indebtedness of each Guarantor.
Relative to our overall indebtedness, the 10.125% Secured Notes and the 9.25%
Secured Notes rank in right of payment (i) pari passu to our existing senior
secured indebtedness, (ii) senior to senior unsecured indebtedness to the extent
of the value of any underlying collateral, but otherwise pari passu to such
senior unsecured indebtedness, and (iii) senior to all senior subordinated
indebtedness. The Floating Rate Notes, the 8.875% Unsecured Notes, the 10.75%
Unsecured Notes and the 8.05% Unsecured Notes rank in right of payment
(i) junior to senior secured indebtedness to the extent of the value of any
underlying collateral, but otherwise pari passu to such senior secured
indebtedness, (ii) pari passu to our existing senior unsecured indebtedness, and
(iii) senior to all senior subordinated indebtedness. The Senior Subordinated
Notes are unsecured senior subordinated obligations and rank junior in right of
payment to all other of our senior secured and unsecured indebtedness.
Redemption
Freescale Inc. may redeem, in whole or in part, the 10.125% Secured Notes at any
time prior to March 15, 2014 at a redemption price equal to 100% of the
principal balance, plus accrued and unpaid interest, if any, plus the applicable
"make-whole" premium, as defined in the 10.125% Indenture. Freescale Inc. may
redeem, in whole or in part, the 10.125% Secured Notes at any time after
March 15, 2014 at a redemption price equal to 100% of the principal balance,
plus accrued and unpaid interest, if any, plus a premium declining over time as
set forth in the 10.125% Indenture. In addition, at any time on or prior to
March 15, 2013, Freescale Inc. may redeem up to 35% of the aggregate principal
amount of the 10.125% Secured Notes with the proceeds of certain equity
offerings at a redemption price equal to 110.125% of the aggregate principal
amount, plus accrued and unpaid interest, if any, as described in the 10.125%
Indenture. If Freescale Inc. experiences certain change of control events,
holders of the 10.125% Secured Notes may require Freescale Inc. to repurchase
all or part of their 10.125% Secured Notes at 101% of the principal balance,
plus accrued and unpaid interest.
Freescale Inc. may redeem, in whole or in part, the 9.25% Secured Notes at any
time prior to April 15, 2014 at a redemption price equal to 100% of the
principal balance, plus accrued and unpaid interest, if any, plus the applicable
"make-whole" premium, as defined in the 9.25% Indenture. Freescale Inc. may
redeem, in whole or in part, the 9.25% Secured Notes at any time on or after
April 15, 2014 at a redemption price equal to 100% of the principal balance,
plus accrued and unpaid interest, if any, plus a premium declining over time as
set forth in the 9.25% Indenture. In addition, until April 15, 2013, Freescale
Inc. may redeem up to 35% of the aggregate
65--------------------------------------------------------------------------------
Table of Contents
principal amount of the 9.25% Secured Notes with the proceeds of certain equity
offerings at a redemption price equal to 109.25% of the aggregate principal
amount, plus accrued and unpaid interest, if any, as described in the 9.25%
Indenture. If Freescale Inc. experiences certain change of control events,
holders of the 9.25% Secured Notes may require Freescale Inc. to repurchase all
or part of their 9.25% Secured Notes at 101% of the principal balance, plus
accrued and unpaid interest.
Freescale Inc. may redeem, in whole or in part, the Floating Rate Notes at any
time on or after December 15, 2008 and the 8.875% Unsecured Notes at any time on
or after December 15, 2010. In each case, the redemption price equals a fixed
percentage of the related notes' principal balance ranging from 100% to 104.6%,
depending upon the series of notes redeemed and the redemption date, plus
accrued and unpaid interest.
Freescale Inc. may redeem, in whole or in part, the 10.75% Unsecured Notes at
any time prior to August 1, 2015 at a redemption price equal to 100% of the
principal balance, plus accrued and unpaid interest, if any, plus the applicable
"make-whole" premium, as defined in the 10.75% Indenture. Freescale Inc. may
redeem, in whole or in part, the 10.75% Unsecured Notes, at any time on or after
August 1, 2015 at a redemption price equal to 100% of the principal balance,
plus accrued and unpaid interest, if any, plus a premium declining over time as
set forth in the 10.75% Indenture. In addition, at any time on or prior to
August 1, 2013, Freescale Inc. may redeem up to 35% of the aggregate principal
balance of 10.75% Unsecured Notes with the proceeds of certain equity offerings
at a redemption price equal to 110.75% of the aggregate principal amount, plus
accrued and unpaid interest, if any, as described in the 10.75% Indenture. If
Freescale Inc. experiences certain change of control events, holders of the
10.75% Unsecured Notes may require Freescale Inc. to repurchase all or part of
their 10.75% Unsecured Notes at 101% of the principal balance, plus accrued and
unpaid interest.
Freescale Inc. may redeem, in whole or in part, the 8.05% Unsecured Notes at any
time prior to June 1, 2015 at a redemption price equal to 100% of the principal
balance, plus accrued and unpaid interest, if any, plus the applicable
"make-whole" premium, as defined in the 8.05% Indenture. Freescale Inc. may
redeem, in whole or in part, the 8.05% Unsecured Notes, at any time on or after
June 1, 2015 at a redemption price equal to 100% of the principal balance, plus
accrued and unpaid interest, if any, plus a premium declining over time as set
forth in the 8.05% Indenture. In addition, at any time on or prior to June 1,
2014, Freescale Inc. may redeem up to 35% of the aggregate principal balance of
8.05% Unsecured Notes with the proceeds of certain equity offerings at a
redemption price equal to 108.05% of the aggregate principal amount, plus
accrued and unpaid interest, as described in the 8.05% Indenture. If Freescale
Inc. experiences certain change of control events, holders of the 8.05%
Unsecured Notes may require Freescale Inc. to repurchase all or part of their
8.05% Unsecured Notes at 101% of the principal balance, plus accrued and unpaid
interest.
Freescale Inc. may redeem, in whole or in part, the Senior Subordinated Notes at
any time on or after December 15, 2011. The redemption price is at a fixed
percentage of the notes' principal balance ranging from 100% to 105.1%,
depending upon the redemption date, plus accrued and unpaid interest as
described in the indenture governing these notes.
Covenant Compliance
Freescale Inc.'s Credit Facility and indentures governing the senior notes (the
"Indentures") contain restrictive covenants that limit the ability of our
subsidiaries to, among other things, incur or guarantee additional indebtedness
or issue preferred shares, pay dividends and make other restricted payments,
impose limitations on the ability of our restricted subsidiaries to pay
dividends or make other distributions, create or incur certain liens, make
certain investments, transfer or sell assets, engage in transactions with
affiliates and merge or consolidate with other companies or transfer all or
substantially all of our assets. Under the Credit Facility, Freescale Inc. must
comply with conditions precedent that must be satisfied prior to any borrowing.
As of December 31, 2012, Freescale Inc. was in compliance with the covenants
under the Credit Facility and the Indentures but did not meet the ratios
thereunder: the total leverage ratio of 6.5:1, the senior secured first lien
leverage ratio of 3.50:1, the fixed charge coverage ratio of 2.0:1 or the
consolidated secured debt ratio of
66--------------------------------------------------------------------------------
Table of Contents
3.25:1. As of December 31, 2012, Freescale Inc.'s total leverage ratio was
6.81:1, senior secured first lien leverage ratio was 4.82:1, the fixed charge
coverage ratio was 1.79:1 and the consolidated secured debt ratio was 5.67:1.
Accordingly, we are currently restricted from making restricted payments and
incurring liens on assets securing indebtedness, except as otherwise permitted
by the Credit Facility and the Indentures. The fact that we do not meet these
ratios does not result in any default under the Credit Facility or the
Indentures.
Hedging Transactions
Freescale Inc. has entered into interest rate swap agreements and has previously
used interest rate cap agreements with various counterparties as a hedge of the
variable cash flows of our variable interest rate debt. (Refer to Note 3, "Fair
Value Measurement" and Note 5, "Risk Management" for further details of these
interest rate swap and cap agreements.)
Debt Service
We are required to make debt service principal payments under the terms of our
debt agreements. As of December 31, 2012, future obligated debt service
principal payments are $5 million in 2013, $160 million in 2014, $5 million in
2015, $2,484 million in 2016, $5 million in 2017 and $3,726 million thereafter.
Adjusted EBITDA
Adjusted EBITDA is calculated in accordance with the Second Amended and Restated
Credit Agreement and the indentures governing Freescale Inc.'s senior notes.
Adjusted EBITDA is net (loss) earnings adjusted for certain non-cash and other
items that are included in net (loss) earnings. Freescale Inc. is not subject to
any maintenance covenants under its existing debt agreements and is therefore
not required to maintain any minimum specified level of Adjusted EBITDA or
maintain any ratio based on Adjusted EBITDA or otherwise. However, our ability
to engage in specified activities is tied to ratios under Freescale Inc.'s debt
agreements based on Adjusted EBITDA, in each case subject to certain exceptions.
Our subsidiaries are unable to incur any indebtedness under the indentures and
specified indebtedness under the Credit Facility, pay dividends, make certain
investments, prepay junior debt and make other restricted payments, in each case
not otherwise permitted by our debt agreements, unless, after giving effect to
the proposed activity, the fixed charge coverage ratio (as defined in the
applicable indenture) would be at least 2:1 and the senior secured first lien
leverage ratio (as defined in the Credit Facility) would be no greater than
3.5:1. Also, our subsidiaries may not incur certain indebtedness in connection
with acquisitions unless, prior to and after giving effect to the proposed
transaction, the total leverage ratio (as defined in the Credit Facility) is no
greater than 6.5:1, except as otherwise permitted by the Credit Facility. In
addition, except as otherwise permitted by the applicable debt agreement, we may
not designate any subsidiary as unrestricted or engage in certain
mergers unless, after giving effect to the proposed transaction, the fixed
charge coverage ratio would be at least 2:1 or equal to or greater than it was
prior to the proposed transaction and the senior secured first lien leverage
ratio would be no greater than 3.5:1. We are also unable to have liens on assets
securing indebtedness without also securing the notes unless the consolidated
secured debt ratio (as defined in the applicable indenture) would be no greater
than 3.25:1 after giving effect to the proposed lien, except as otherwise
permitted by the indentures. 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. Freescale Inc. was in compliance with the
covenants under the Credit Facility and the Indentures but did not meet the
ratios thereunder: the total leverage ratio of 6.5:1, the senior secured first
lien leverage ratio of 3.50:1, the fixed charge coverage ratio of 2.0:1 or the
consolidated secured debt ratio of 3.25:1. As of December 31, 2012, Freescale
Inc.'s total leverage ratio was 6.81:1, senior secured first lien leverage ratio
was 4.82:1, the fixed charge coverage ratio was 1.79:1 and the consolidated
secured debt ratio was 5.67:1. Accordingly, we are currently restricted from
making restricted payments and incurring liens on assets securing indebtedness,
except as otherwise permitted by the Credit Facility and the Indentures. The
fact that we do not meet these ratios does not result in any default under the
Credit Facility or the indentures.
67--------------------------------------------------------------------------------
Table of Contents
Adjusted EBITDA is a non-U.S. GAAP measure. Adjusted EBITDA does not represent,
and should not be considered an alternative to, net (loss) earnings, operating
(loss) earnings, or cash flow from operations as those terms are defined by
accounting principles generally accepted in the United States of America, (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 Credit Facility allows
us to add back certain charges that are deducted in calculating net (loss)
earnings. 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 present
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 four-quarter
period or any complete fiscal year.
The following is a reconciliation of net loss earnings, which is a U.S. GAAP
measure of our operating results, to Adjusted EBITDA, as calculated pursuant to
Freescale Inc.'s debt agreements for the most recent four fiscal quarter period
as required by such agreements.
Year Ended
December 31,
(in millions) 2012
Net loss $ (102 )
Interest expense, net 510
Income tax expense 2
Depreciation and amortization 257
Non-cash share-based employee compensation (a) 43
Fair value adjustment on interest rate and commodity
derivatives (b)
17
Loss on extinguishment or modification of long-term debt,
net (c)
32
Reorganization of business and other (d) (15 )
Cost savings (e) 78
Other terms (f) 17
Adjusted EBITDA $ 839
(a) Reflects non-cash, share-based compensation expense under the provisions of
ASC Topic 718, "Compensation-Stock Compensation."
(b) Reflects the change in fair value of our interest rate and commodity
derivatives which were not designated as cash flow hedges under the
provisions of ASC Topic 815, "Derivatives and Hedging."
(c) Reflects losses on extinguishments and modification of our long-term debt.
(d) Reflects items related to our reorganization of business programs and other
charges.
(e) Reflects cost 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.
(f) Reflects adjustments required by our debt instruments, including business
optimization expenses, relocation expenses and other items.
68
--------------------------------------------------------------------------------
Table of Contents
Contractual Obligations
We own most of our major facilities, but we do lease certain office, factory and
warehouse space and land, as well as data processing and other equipment
primarily under non-cancelable operating leases.
Summarized in the table below are our obligations and commitments to make future
payments in connection with our debt, minimum lease payment obligations (net of
minimum sublease income), software, service, supply and other contracts, and
product purchase commitments as of December 31, 2012.
Payments Due by Period
(in millions) 2013 2014 2015 2016 2017 Thereafter Total
Debt obligations (including short-term
debt) (1) $ 5 $ 160 $ 5 $ 2,484 $ 5 $ 3,726 $ 6,385
Capital lease obligations (2) 1 - - - - - 1
Operating leases (3) 34 26 18 15 14 8 115
Software licenses 36 22 8 1 - - 67
Service and other obligations 45 40 26 15 10 - 136
Foundry commitments (4) 55 - - - - - 55
Purchase commitments 21 - - - - - 21
Total cash contractual obligations (5) $ 197 $ 248 $ 57 $ 2,515 $ 29 $ 3,734 $ 6,780
(1) Reflects the principal payments on the Credit Facility and the notes. These
amounts exclude estimated cash interest payments of approximately $476
million in 2013, $476 million in 2014, $465 million in 2015, $455 million
in 2016, $334 million in 2017 and $433 million thereafter (based on
currently applicable interest rates in the case of variable interest rate
debt).
(2) Excludes interest of less than $1 million on capital lease obligations of
$1 million at December 31, 2012.
(3) Sublease income on operating leases is approximately $3 million in 2013 and
less than $1 million in 2014. Currently there is no sublease income
scheduled beyond 2014.
(4) Foundry commitments associated with our strategic manufacturing relationships are based on volume commitments for work in progress and
forecasted demand based on 18-month rolling forecasts, which are adjusted
monthly.
(5) As of December 31, 2012, we had reserves of $173 million recorded for
uncertain tax positions, including interest and penalties. We are not
including this amount in our long-term contractual obligations table presented because of the difficulty in making reasonably reliable estimates
of the timing of cash settlements, if any, with the respective taxing
authorities.
Future Financing Activities
Our primary future cash needs on a recurring basis will be for debt service
obligations, capital expenditures and working capital. In addition, we expect to
spend approximately $110 million through the end of 2013 and approximately $10
million thereafter in connection with the 2012 Strategic Realignment and the
closure of the Toulouse, France manufacturing facility; however, the timing of
these payments depends on many factors, including the timing of redeployment of
existing resources and compliance with local employment laws, and actual amounts
paid may vary based on currency fluctuation. We believe that our cash and cash
equivalents balance as of December 31, 2012 of $711 million and cash flows from
operations will be sufficient to fund our debt service obligations, working
capital needs, capital expenditures, severance and facility closure costs and
other business requirements for at least the next 12 months. In addition, our
ability to borrow under the Replacement Revolver was $408 million as of
December 31, 2012, as reduced by $17 million of outstanding letters of credit.
If our cash flows from operations are less than we expect or we require funds to
consummate acquisitions of other businesses, assets, products or technologies,
we may need to incur additional debt, sell or monetize certain existing assets
or utilize our cash and cash equivalents. In the event additional funding is
required, there can be no assurance that future funding will be available on
terms favorable to us or at all. Furthermore, our debt agreements contain
restrictive covenants that limit our ability to, among other things, incur
additional debt and
69
--------------------------------------------------------------------------------
Table of Contents
sell assets. We are highly leveraged, and this could adversely affect our
ability to raise additional capital to fund our operations, limit our ability to
react to changes in the economy or our industry, expose us to interest rate risk
to the extent of our variable rate debt and prevent us from meeting our
obligations under one or more of our debt agreements. Increases in interest
rates could also adversely affect our financial condition. In the absence of
sufficient operating results and resources to service our debt, or as the result
of the inability to complete appropriate refinancings and amendments of our
debt, we could face substantial liquidity problems and may be required to seek
the disposal of material assets or operations to meet our debt service and other
obligations. If we cannot make scheduled payments on our indebtedness, we will
be in default under one or more of our debt agreements and, as a result, we
would need to take other action to satisfy our obligations or be forced into
bankruptcy or liquidation.
As market conditions warrant, or as repurchase obligations under the agreements
governing our Credit Facility and notes may require, we and our major equity
holders may from time to time repurchase or redeem debt securities issued by
Freescale Inc. through redemptions under the terms of the indentures, in
privately negotiated or open-market transactions, by tender offer or otherwise,
or issue new debt in order to refinance or prepay amounts outstanding under the
Credit Facility or the existing senior notes or for other permitted purposes.
On February 8, 2013, Freescale Inc. was advised by the lead arranger under its
proposed new senior secured term loan facility that sufficient orders have been
received by the arrangers to allocate and close the proposed new term loan
facility. The proposed new term loan facility provides for two term loan
tranches in an aggregate principal amount of approximately $2.74 billion,
consisting of a $350 million term loan that will mature in December 2016 and a
$2.39 billion term loan that will mature in March 2020. The maturity of the 2020
term loan may be accelerated to December 2017 under specified circumstances.
The proceeds anticipated from the proposed new term loan facilities are intended
to be used to refinance Freescale's outstanding term loans under the Credit
Facility and to pay a portion of the related fees and expenses. Freescale
expects to use cash on hand to pay any remaining fees and expenses. The
refinancing is expected to, among other things, (i) reduce principal amount of
indebtedness currently due in 2016, (ii) extend to 2020 the maturities of our
indebtedness currently due in 2019 and a portion of our indebtedness currently
due in 2016 and (iii) increase our cash interest expense by approximately $6
million annually based on current interest rates. The proposed new term loan
facilities will be effected as an amendment to, or an amendment and restatement
of, the Credit Facility subject to customary conditions.
These transactions are currently scheduled to close on March 1, 2013, subject to
customary closing conditions, at which time we expect the 2016 loan will be
issued at par and the 2020 loan will be issued with an original issue discount
of $24 million, subject to accretion to par value over the term of the
facility. There can be no assurance that Freescale Inc. will be successful in
obtaining the proposed new term loan facility on the terms discussed above, on
reasonably acceptable terms or at all.
Off-Balance Sheet Arrangements
We use customary off-balance sheet arrangements, such as operating leases and
letters of credit, to finance our business. None of these arrangements has or is
likely to have a material effect on our results of operations, financial
condition or liquidity.
Significant Accounting Policies and Critical Estimates
The preparation of our financial statements in accordance with U.S. GAAP
requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and the disclosure of contingent assets and
liabilities at the date of the financial statements, as well as the reported
amounts of net sales and expenses during the reporting period.
70--------------------------------------------------------------------------------
Table of Contents
Our management bases its estimates and judgments on historical experience,
current economic and industry conditions and on various other factors that are
believed to be reasonable under the circumstances. This forms the basis for
making judgments about the carrying values of assets and liabilities that are
not readily apparent from other sources. Actual results may differ from these
estimates under different assumptions or conditions. Our management believes the
following accounting policies to be those most important to the portrayal of our
financial condition and those that require the most subjective judgment:
• valuation of long-lived assets;
• restructuring activities;
• accounting for income taxes;
• inventory valuation methodology;
• product sales and intellectual property revenue recognition and valuation;
and
• share-based compensation.
If actual results differ significantly from management's estimates and
projections, there could be a material negative impact on our financial
statements.
Valuation of Long-Lived Assets
The net book values of these tangible and intangible long-lived assets at
December 31, 2012 and 2011 were as follows:
Year Ended Year Ended
December 31, December 31,
(in millions) 2012 2011
Property, plant and equipment $ 715 $ 772
Intangible assets 64 84
Total net book value $ 779 $ 856
We assess the impairment of investments and long-lived assets, which include our
goodwill, identifiable intangible assets and property, plant and equipment
(PP&E), whenever events or changes in circumstances indicate that the carrying
value may not be recoverable. During 2012, we recorded an $11 million
accelerated amortization charge associated with certain of our intangible assets
to reorganization of business and other. (Refer to Note 2, "Other Financial
Data" and Note 10, "Reorganization of Business and Other" in our accompanying
audited consolidated financial statements for further discussion.) As of
December 31, 2012 and 2011, no indications of impairment existed.
Identifiable Intangible Assets
We determine the fair value of our intangible assets in accordance with ASC
Topic 820, "Fair Value Measurements and Disclosures." Our impairment evaluation
of identifiable intangible assets and PP&E includes an analysis of estimated
future undiscounted net cash flows expected to be generated by the assets over
their remaining estimated useful lives. If the estimated future undiscounted net
cash flows are insufficient to recover the carrying value of the assets over the
remaining estimated useful lives, we record an impairment loss in the amount by
which the carrying value of the assets exceeds the fair value. We determine fair
value based on either market quotes, if available, or discounted cash flows
using a discount rate commensurate with the risk inherent in our current
business model for the specific asset being valued. Examples of discounted cash
flow methodologies utilized are the excess earnings method for purchased
licenses and the royalty savings method for trademarks/tradenames.
71--------------------------------------------------------------------------------
Table of Contents
When applying either the excess earnings method or the royalty savings method,
the cash flows expected to be generated by the intangible asset are discounted
to their present value equivalent using an appropriate weighted average cost of
capital (WACC) for the respective asset being valued. The WACC is calculated by
weighting the required returns on interest-bearing debt and common equity
capital in proportion to their estimated percentages in the Company's expected
capital structure. The WACC is adjusted to reflect the relative risk associated
with the cash flows of the asset being valued.
The valuations of our purchased licenses are based on the excess earnings
method, which incorporates our long-term net sales projections as a key
assumption. The net sales attributable to purchased licenses is determined by
adjusting our long-term net sales projections for the percentage of our total
net sales allocated to purchased licenses in consideration of the estimated life
of the underlying technologies. As technology in-process at the time the
intangible asset was established and future technology begin to generate net
sales, sales from purchased licenses are projected to decline. The net sales
described above are reduced by production and operating costs. The resulting
cash flows are tax-effected using an assumed market participant rate. We then
adjust the cash flows for various contributory asset charges (working capital,
fixed assets, technology royalty, trademark/tradename and assembled workforce).
The resulting cash flows are discounted and result in the estimated fair value
of the respective intangible asset. We also incorporate an estimate of the
future tax savings from amortization in the estimated fair value of purchased
licenses.
We use the royalty savings method to value the trademark/tradename intangible
asset. Our net sales projection over the expected remaining useful life of the
trademarks/tradenames is a key assumption. We apply a royalty rate to the
projected net sales. The royalty rate is based on product profitability,
industry and markets served, trademark/tradename protection factors, and
perceived licensing value. The resulting royalty savings are reduced by income
taxes resulting from the annual royalty savings at a market participant
corporate income tax rate to arrive at the after-tax royalty savings associated
with owning the trademarks/tradenames. We also incorporate an estimate of the
calculated future tax savings from the amortization of the trademarks/tradenames
as an acquired intangible asset. Finally the present value of the estimated
annual after-tax royalty savings for each year in the projection period and the
present value of tax savings due to amortization are combined to estimate the
fair value of the trademarks/tradenames.
The primary assumptions in each of these calculations are net sales and cost
projections and the WACC utilized to discount the resulting cash flows. Our
assumptions concerning net sales are impacted by global and local economic
conditions in the various markets we serve. Our cost projections include
production, research and development and selling, general and administrative
costs to generate the net sales associated with the asset being valued. These
cost projections are based upon historical and projected levels of each cost
category based on our overall projections for the Company. During 2012, we
recorded an $11 million non-cash accelerated amortization charge based on the
reassessment of useful lives and related acceleration of remaining amortization
for certain of our purchased licenses which have no future benefit due to being
directly related to programs we have cancelled in connection with the 2012
Strategic Realignment. (Refer to Note 2, "Other Financial Data" and Note 10,
"Reorganization of Business and Other" in our accompanying audited consolidated
financial statements for further discussion.) As of December 31, 2012 and 2011,
we determined that no other indicators of impairment existed with regard to our
intangible assets.
PP&E
Our impairment evaluation of PP&E includes an analysis of estimated future
undiscounted net cash flows expected to be generated by the assets over their
remaining estimated useful lives. If the estimated future undiscounted net cash
flows are insufficient to recover the carrying value of the assets over the
remaining estimated useful lives, we record an impairment loss in the amount by
which the carrying value of the assets exceeds the fair value. We determine fair
value based on either market quotes, if available, or discounted cash flows
using a discount rate commensurate with the risk inherent in our current
business model for the specific asset being valued. Major factors that influence
our cash flow analysis are our estimates for future net sales and
72--------------------------------------------------------------------------------
Table of Contents
expenses associated with the use of the asset. Different estimates could have a
significant impact on the results of our evaluation. If, as a result of our
analysis, we determine that our PP&E has been impaired, we will recognize an
impairment loss in the period in which the impairment is determined. Any such
impairment charge could be significant and could have a material negative effect
on our results of operations. During 2011 and 2010, we recorded various non-cash
asset impairment charges for PP&E of $49 million and $6 million, respectively,
in reorganization of business and other. The 2011 impairment was the result of
the significant structural and equipment damage to the Sendai, Japan fabrication
facility and the Sendai, Japan design center from the March 2011 earthquake
which occurred off the coast of Japan near this site. As of December 31, 2012
and 2011, we determined that no other indicators of impairment existed with
regard to our PP&E. (Refer to Note 9, "Asset Impairment Charges" and Note 10,
"Reorganization of Business and Other" to our accompanying audited consolidated
financial statements for further discussion.)
Restructuring Activities
We periodically implement plans to reduce our workforce, close facilities,
discontinue product lines, refocus our business strategies and consolidate
manufacturing, research and design center and administrative operations. We
initiate these plans in an effort to improve our operational effectiveness,
reduce costs or simplify our product portfolio. Exit costs primarily consist of
facility closure costs. Employee separation costs consist primarily of severance
payments to terminated employees. At each reporting date, we evaluate our
accruals for exit costs and employee separation costs to ensure that the
accruals are still appropriate. In certain circumstances, accruals are no longer
required because of efficiencies in carrying out the plans or because employees
previously identified for separation resigned from our company unexpectedly and
did not receive severance or were redeployed due to circumstances not foreseen
when the original plans were initiated. We reverse accruals to earnings when it
is determined they are no longer required.
Following the appointment of Gregg Lowe as president and CEO of Freescale, we
completed a detailed review of our strategic direction with the overall
objective of identifying opportunities that would accelerate revenue growth and
improve profitability. We recorded cash and non-cash charges of $52 million in
connection with re-allocating research and development resources and re-aligning
sales resources. (Refer to Note 2, "Other Financial Data" and Note 10,
"Reorganization of Business and Other" for more information on the transactions
described in this section.)
In 2008, we began executing a series of restructuring actions that are referred
to as the "Reorganization of Business Program" which streamlined our cost
structure and redirected some research and development investments into expected
growth markets. We announced in the second quarter of 2009 our plans to exit our
remaining 150 millimeter manufacturing facilities in Sendai, Japan and Toulouse,
France, as the industry has experienced a migration from 150 millimeter
technologies and products to more advanced technologies and products. The
Sendai, Japan facility ceased operations in the first quarter of 2011 due to
extensive damage following the March 11, 2011 earthquake off the coast of Japan.
The Toulouse, France manufacturing facility ceased operations in the third
quarter of 2012 following the scheduled end of production at the site. As of
December 31, 2012, the remaining actions to be completed are the disposal of the
land and building located in Sendai, Japan and the decommissioning of the land
and building located in Toulouse, France along with payment of the remaining
separation and exit costs. Our severance and exit costs associated with the
Reorganization of Business Program in 2012, 2011 and 2010 were not significant
or approximated reversals of prior accruals.
Accounting for Income Taxes
We recognize deferred tax assets and liabilities based on the differences
between the financial statement carrying amounts and the tax bases of assets,
liabilities and net operating loss and credit carryforwards. The recognition of
deferred tax assets is reduced by a valuation allowance if it is more likely
than not that the tax benefits will not be realized. We regularly review our
deferred tax assets for recoverability and establish a valuation allowance based
on historical income and losses, projected future income, the expected timing of
the reversals of existing temporary differences and the implementation of
tax-planning strategies.
73
--------------------------------------------------------------------------------
Table of Contents
Valuation allowances of $1,089 million have been recorded on substantially all
our U.S. deferred tax assets as of December 31, 2012, as we have incurred
cumulative losses in the United States. We have not recognized tax benefits for
these losses as we are precluded from considering the impact of future
forecasted income pursuant to the provisions of ASC Topic 740, "Income Taxes"
("ASC Topic 740") in assessing whether it is more likely than not that all or a
portion of our deferred tax assets may be recoverable. The Company computes
cumulative losses for these purposes by adjusting pre-tax results (excluding the
cumulative effects of accounting method changes and including discontinued
operations and other "non-recurring" items such as restructuring or impairment
charges) for permanent items. In certain foreign jurisdictions, we record
valuation allowances to reduce our net deferred tax assets to the amount we
believe is more likely than not to be realized after considering all positive
and negative factors as to the recoverability of these assets. At December 31,
2012 valuation allowances of $67 million have also been recorded on certain
deferred tax assets in foreign jurisdictions.
We have reserves for taxes, associated interest, and other related costs that
may become payable in future years as a result of audits by tax authorities.
Although we believe that the positions taken on previously filed tax returns are
fully supported, we nevertheless have established reserves recognizing that
various taxing authorities may challenge certain positions, which may not be
fully sustained. The tax reserves are reviewed quarterly and adjusted as events
occur that affect our potential liability for additional taxes, such as lapsing
of applicable statutes of limitations, proposed assessments by tax authorities,
resolution of tax audits, negotiations between tax authorities of different
countries concerning our transfer prices, identification of new issues, and
issuance of new regulations or new case law. The amounts ultimately paid upon
resolution of audits could be different from the amounts previously included in
our income tax expense and therefore could have an impact on our tax provision,
net income and cash flows. In the event that actual results differ from these
estimates or we adjust these estimates in future periods, we may need to record
additional income tax expense (benefit) or adjust valuation allowances.
We consider many factors when evaluating and estimating our tax positions and
tax benefits, which may require periodic adjustments and which may not
accurately anticipate actual outcomes. The first step is to evaluate the tax
position for recognition by determining if the weight of available evidence
indicates that it is more likely than not that the position will be sustained on
audit, including resolution of related appeals or litigation processes, if any.
The second step is to measure the tax benefit as the largest amount which is
more than 50% likely of being realized upon ultimate settlement. Whether the
more-likely-than-not recognition threshold is met for a tax position is a matter
of judgment based on the individual facts and circumstances of that position
evaluated in light of all available evidence. As of December 31, 2012, we had
reserves of $173 million for taxes, associated interest, and other related costs
that may become payable in future years as a result of audits by tax
authorities.
Inventory Valuation Methodology
Inventory is valued at the lower of cost or estimated net realizable value. We
write down our inventory for estimated obsolescence or unmarketable inventory in
an amount equal to the difference between the cost of inventory and the
estimated market value based upon assumptions about future demand and market
conditions. If actual market conditions are less favorable than those we
project, additional inventory write-downs may be required. Inventory impairment
charges establish a new cost basis for inventory. In estimating obsolescence, we
utilize our backlog information for the next 13 weeks as well as projecting
future demand.
We balance the need to maintain strategic inventory levels to ensure competitive
delivery performance to our customers with the risk of inventory obsolescence
due to rapidly changing technology and customer requirements. We also consider
pending cancellation of product lines due to technology changes, long life cycle
products, lifetime buys at the end of supplier production runs, business exits
and a shift of production to outsourcing.
As of December 31, 2012 and 2011, we recorded $58 million and $73 million,
respectively, in reserves for inventory deemed obsolete or in excess of
forecasted demand. The change in our reserves for inventory from 2011 to 2012
was due primarily to the scrapping of obsolete inventory and the subsequent sale
of inventory for
74
--------------------------------------------------------------------------------
Table of Contents
which reserves were previously recorded. If actual future demand or market
conditions are less favorable than those projected by our management, additional
inventory write-downs may be required.
Product Sales and Intellectual Property Revenue Recognition and Valuation
We generally market our products to a wide variety of end users and a network of
distributors. Our policy is to record revenue for product sales when title
transfers, the risks and rewards of ownership have been transferred to the
customer, the fee is fixed and determinable and collection of the related
receivable is reasonably assured, which is generally at the time of shipment. We
record reductions to sales associated with reserves for allowances for
collectability, discounts, price protection, product returns and distributor
incentive programs at the time the related sale is recognized. The establishment
of such reserves is dependent on a variety of factors, including contractual
terms, analysis of historical data, current economic conditions, industry demand
and prevailing and the forecasted pricing environments. The process of
evaluating these factors is highly subjective and requires significant
estimates, including, but not limited to, forecasted demand, returns, industry
pricing assumptions, distributor resales and inventory levels. In future
periods, additional provisions may be necessary due to (i) a deterioration in
the semiconductor pricing environment, (ii) reductions in anticipated demand for
semiconductor products and/or (iii) lack of market acceptance for new products.
If these factors result in a significant adjustment to our reserves, they could
significantly impact our future operating results.
Distributor reserves estimate the impact of credits granted to distributors
under certain programs common in the semiconductor industry whereby distributors
receive certain price adjustments to meet individual competitive opportunities,
or are allowed to return or scrap a limited amount of product in accordance with
contractual terms agreed upon with the distributor, or receive price protection
credits when our standard published prices are lowered from the price the
distributor paid for product still in its inventory. We continually monitor the
actual claimed allowances against our estimates, and we adjust our estimates as
appropriate to reflect trends in pricing environments and distributor resales
and inventory levels. Distributor reserves are also adjusted when recent
historical data do not represent anticipated future activity. In 2012, 2011 and
2010, 23% of our revenue was generated from sales of our products to
distributors.
In revenue arrangements that include multiple deliverables, judgment is required
to properly identify the accounting units of such multiple deliverable
transactions and to determine the manner in which revenue should be allocated
among those accounting units. Net sales from contracts with multiple
deliverables are recognized as each deliverable is earned based on the relative
fair value of each deliverable when there are no undelivered items that are
essential to the functionality of the delivered items and when the amount is not
contingent upon delivery of the undelivered items. More specifically, the
deliverables under each arrangement are analyzed to determine whether they are
separate units of accounting, and if so, the total arrangement consideration is
allocated based on each deliverable's relative selling price using
vendor-specific objective evidence ("VSOE"), third-party evidence ("TPE"), or
estimated selling prices ("ESP"). When we are unable to establish selling price
using VSOE or TPE, we use ESP in our allocation of arrangement consideration.
The objective of ESP is to determine the price at which we would transact a sale
if the product or service was sold on a standalone basis. The ESP is determined
by considering multiple factors including, but not limited to, our pricing
practices, gross margin objectives, internal costs and industry specific
information. Changes in any number of these factors may have a substantial
impact on the selling price as assigned to each deliverable. These inputs and
assumptions represent management's best estimates at the time of the
transaction. Applicable receivables are discounted in accordance with U.S. GAAP.
We recognize revenue from the licensing of our intellectual property when
persuasive evidence of an arrangement exists, delivery has occurred, the sales
price is fixed or determinable and collection of resulting receivables is
reasonably assured. Revenue from upfront payments for the licensing of our
patents is recognized when the arrangement is mutually signed, if there is no
future delivery or future performance obligation and all other criteria are met.
When patent licensing arrangements include royalties for future sales of the
licensees' products using our licensed patented technology, revenue is
recognized based on royalty reports received from
75--------------------------------------------------------------------------------
Table of Contents
the licensee, provided that all other criteria have been met. Revenue from
licensing our intellectual property approximated 5%, 3% and 2% of net sales in
2012, 2011 and 2010, respectively.
We entered into several intellectual property revenue arrangements during 2012
that contained multiple deliverables. Certain of these arrangements may limit
our ability to sell or license some of our intellectual property to other
parties through the second quarter of 2013 and may reduce our intellectual
property revenues that are not associated with these agreements. The total
consideration to be received under these agreements is $287 million, of which
$194 million was received in 2012. The remaining cash will be received over the
next seven years, with $65 million anticipated to be received within the next
twelve months. We expect to continue our efforts to monetize the value of our
intellectual property in the future. These licensing agreements can also be
linked with other contractual agreements and could represent multiple element
arrangements under ASC Topic 605, "Revenue Recognition" or contain future
performance provisions pursuant to SEC Staff Accounting Bulletin 104, "Revenue
Recognition." The process of determining the appropriate revenue recognition in
such transactions is highly complex and requires significant judgments and
estimates.
Share-Based Compensation
We account for awards granted under our share-based employee compensation plans
using the fair-value recognition provisions of ASC Topic 718,
"Compensation-Stock Compensation" ("ASC Topic 718"). These plans are more fully
described in Note 6, "Employee Benefits and Incentive Plans" in the accompanying
audited Consolidated Financial Statements and under the caption "Equity
Compensation Plan Information" in our 2013 Proxy Statement.
Prior to our 2011 IPO
We estimated fair values for non-qualified stock options granted prior to the
IPO under the 2006 Management Incentive Plan and the 2007 Employee Incentive
Plan during the applicable periods using the Black-Scholes option-pricing model
with the weighted-average assumptions as indicated below:
Quarter Ended Year Ended
April 1, December 31,
2011 2010
Weighted average grant date fair value per
share $ 7.43 $ 4.08
Weighted average assumptions used:
Expected volatility 70.0 % 77.0 %
Expected lives (in years) 6.25 6.25
Risk free interest rate 1.8 % 2.6 %
Expected dividend yield - % - %
In accordance with ASC Topic 718, the computation of the expected volatility
assumptions used in the Black-Scholes calculations for grants was based on
historical volatilities and implied volatilities of our peer group companies. We
utilized the volatilities of peer group companies due to our lack of extensive
history as a public company and the fact our current equity is not publicly
traded. The peer group companies operate in the semiconductor industry and are
of similar size. When establishing the expected life assumptions, we used the
"simplified" method prescribed in ASC Topic 718 for companies that do not have
adequate historical data. The risk-free interest rate is measured as the
prevailing yield for a U.S. Treasury security with a maturity similar to the
expected life assumption.
Prior to the completion of our IPO, given the absence of an active market for
our common shares and the lack of any third-party transaction involving the
common shares during the applicable periods, we estimated the fair value of our
common shares for purposes of determining share-based compensation expense for
the periods presented primarily based on the valuation analyses described below
and an analysis of other relevant factors, including:
• the level of operational risk and uncertainty surrounding forecasted cash
flows;
76
--------------------------------------------------------------------------------
Table of Contents
• our financial position, historical operating results, and expected growth
in operations;
• historical and forecasted EBIT and EBITDA measures; and
• the lack of liquidity for the options and restricted stock units of our
formerly private company.
The valuation analyses were prepared using the market-comparable approach and
the income approach to estimate our aggregate enterprise fair value. To
determine the estimated fair value of our equity, we reduced the resulting
estimated enterprise fair value by the fair value of our outstanding debt. We
prepared a contemporaneous valuation using the approach indicated above on an
annual basis. We also monitored our valuations for indicators of potential
changes in our estimated enterprise fair value and the estimated fair value of
our equity on a quarterly basis.
The market-comparable approach indicates the fair value of a business based on a
comparison of the subject company to comparable firms in similar lines of
business that are publicly traded or which are part of a public or private
transaction, as well as prior subject company transactions. Each comparable
company was selected based on various factors, including, but not limited to,
industry similarity, financial risk, company size, adequate financial data and
actively traded stock price.
The income approach is a valuation technique that provides an estimate of the
fair value of a business based on the cash flows that a business can be expected
to generate over its remaining life. This approach begins with an estimation of
the annual cash flows for each of the next ten years, which is then converted to
a present value equivalent using a rate of return appropriate for the risk of
achieving the business' projected cash flows. The present value of the estimated
cash flows is then added to the present value equivalent of the residual value
of the business at the end of the discrete ten year projection period to arrive
at an estimate of the fair value of the business enterprise.
We prepared a financial forecast for each valuation to be used in the
computation of the enterprise value for both the market-comparable approach and
the income approach. The financial forecasts take into account past experience
and future expectations. There is inherent uncertainty in these estimates.
We also consider the fact that our shareholders were restricted from
transferring their common shares, subject to limited exceptions. The estimated
fair value of our common shares at each valuation date reflected a
non-marketability discount, partially based on the anticipated likelihood and
timing of a future liquidity event. In the determination of fair value of the
common shares, the non-marketability discount was 8% at the end of 2010. The
discount was reduced in December 2010 based on the expectation of a potential
liquidity event within the next 12 months. The resulting estimated fair value of
common shares was:
Three Months Year Ended
Ended April 1, December 31,
2011 2010Weighted average grant date fair value per share $ 12.69
$ 6.40
The differences between the initial public offering price of $18.00 per share
and the weighted average grant date fair value per share utilized in the first
quarter of 2011 and that used in 2010 was due primarily to the continuing
improvement in the market based valuations of our peer group and the continuing
improvements in our operating results and was impacted by changes in the fair
value of our outstanding debt during such periods. The indicators of
improvements in market based valuations were demonstrated by the increase in the
Philadelphia Semiconductor Index of approximately 26% as of April 21, 2011
compared to 8% compared to December 31, 2010; increases in the stock prices of
our peer group ranging from 4% to 75% as of April 21, 2011 compared to
December 31, 2010; and a peer group company initial public offering completed in
the second half of 2010 that experienced an increase in its stock price of 139%
and 60% as of April 21, 2011 compared to its initial public offering price and
December 31, 2010, respectively. In addition, the differences between the
initial public offering price of $18.00 per share and the weighted average grant
date fair value per share utilized in the first quarter of 2011 and that used in
2010 was also impacted by the use of proceeds from our IPO and related
77--------------------------------------------------------------------------------
Table of Contents
over-allotment option. We utilized the net proceeds, together with cash on hand,
to reduce our outstanding debt by approximately 13%, which reduced our annual
interest expense by approximately 10% compared to 2010. Both of these factors
had significant impact on our equity value, which we were not able to take into
consideration in our accounting for share-based compensation until the
completion of our IPO and the related over-allotment option and the application
of the net proceeds as intended. In addition, we continued to experience
improvements in our financial operating performance (which ultimately impact our
forecasts) as demonstrated by our net sales increasing 17% and our gross margin
increasing 31% in the first quarter of 2011 as compared to the corresponding
period in the prior year. We also experienced improvements in net sales of
approximately 24%; an increase in adjusted operating earnings of 200%; and an
increase in adjusted EBITDA of 51% in the fourth quarter of 2010 versus the
corresponding period in the prior year.
There was inherent uncertainty in the forecasts and projections that were used
in our common share valuations. If we had made different assumptions and
estimates, the amount of our share-based compensation expense and net loss could
have been different, and such differences could have been material. We performed
a sensitivity analysis of the impact of an increase in the estimated fair value
of our common shares on our share-based compensation expense under ASC Topic 718
for grants made in the first quarter of 2011 and during 2010. We granted
0.3 million options and 27 thousand restricted stock units during the first
quarter of 2011 and 0.5 million options and 58 thousand stock units during 2010.
The impact of a $1 increase in the estimated fair value of our common shares
from the respective estimated fair value of $12.69 per share for grants made
during the first quarter of 2011 and $6.40 per share for grants made during 2010
would have resulted in an increase in share-based compensation expense of
approximately $360,000 and $750,000 for the years ended December 31, 2011 and
2010, respectively. Using our IPO offering price of $18.00 per share for the
sensitivity analysis, our share-based compensation expense would have increased
by less than $1 million and $2 million for the years ended December 31, 2011 and
2010, respectively.
Using the initial public offering price of $18.00 per share, the aggregate
intrinsic value of our vested outstanding stock options as of April 1, 2011
approximated $30 million and the aggregate intrinsic value of our unvested
outstanding stock options as of April 1, 2011 approximated $91 million.
We believe that we used reasonable methodologies, approaches and assumptions
consistent with the American Institute of Certified Public Accountants Practice
Guide "Valuation of Privately-Held-Company Equity Securities Issued as
Compensation" to determine the fair value of our common shares.
Following the completion of our IPO on June 1, 2011, for purposes of determining
share-based compensation expense, we base the Black-Scholes weighted average
grant date fair value of our common share-based awards on the closing market
price of our common shares at the respective grant date of each award. (Refer to
Note 6 to our accompanying audited Consolidated Financial Statements for further
discussion of the valuation of these awards under the 2011 Omnibus Incentive
Plan.)
Subsequent to our 2011 IPO
We estimated fair values for non-qualified stock options granted subsequent to
the IPO under the 2011 Omnibus Plan using the Black-Scholes option-pricing model
with the weighted-average assumptions as indicated below:
Year Ended Year Ended
December 31, December 31,
2012 2011Weighted average grant date fair value per share $ 6.93
$ 7.82
Weighted average assumptions used:
Expected volatility 63.0 % 80.0 %
Expected lives (in years) 5.00 4.75
Risk free interest rate 0.92 % 0.89 %
Expected dividend yield - % - %
78
--------------------------------------------------------------------------------
Table of Contents
Due to our continued lack of extensive history as a public company, we have
continued to compute our volatility assumption based on historical volatilities
and implied volatilities of our peer group companies (as noted above). When
establishing the expected life assumption, we used the "simplified" method
prescribed in ASC Topic 718 for companies that do not have adequate historical
data. The risk-free interest rate is measured as the prevailing yield for a U.S.
Treasury security with a maturity similar to the expected life assumption.
Recent Accounting Pronouncements and Legislation Changes
On January 2, 2013, President Obama signed into law the American Taxpayer Relief
Act of 2012 (the "ATR Act") which included an extension of the federal research
and development credit retroactively to 2012 and prospectively through 2013. The
effects of the ATR Act are recognized in 2013. The renewal of this credit is not
anticipated to change the Company's effective tax rate because the Company has
incurred cumulative domestic losses, and has recorded valuation allowances
against substantially all its domestic deferred tax assets.
The SEC adopted the conflict mineral rules under Section 1502 of the Dodd-Frank
Wall Street Reform and Consumer Protection Act on August 22, 2012. The rules
require public companies to disclose information about their use of specific
minerals originating from and financing armed groups in the Democratic Republic
of the Congo or adjoining countries. The conflict mineral rules cover minerals
frequently used to manufacture a wide array of electronic and industrial
products including semiconductor devices. The rules do not ban the use of
minerals from conflict sources, but require public disclosure beginning with
calendar year 2013. We have determined that we are subject to the rules and are
evaluating our supply chain and continue to develop processes to assess the
impacts and comply with the regulation.
[ Back To Technology News's Homepage ]
|