Financhill
Sell
40

NXPI Quote, Financials, Valuation and Earnings

Last price:
$231.29
Seasonality move :
7.33%
Day range:
$224.87 - $231.68
52-week range:
$148.09 - $255.45
Dividend yield:
1.79%
P/E ratio:
27.97x
P/S ratio:
4.79x
P/B ratio:
5.67x
Volume:
3.5M
Avg. volume:
2.7M
1-year change:
6.98%
Market cap:
$56.9B
Revenue:
$12.6B
EPS (TTM):
$8.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.6B $11.1B $13.2B $13.3B $12.6B
Revenue Growth (YoY) -2.99% 28.46% 19.36% 0.54% -4.99%
 
Cost of Revenues $5.7B $5.6B $6.2B $6B $5.6B
Gross Profit $2.9B $5.5B $7B $7.3B $7B
Gross Profit Margin 33.94% 49.49% 53.05% 54.72% 55.58%
 
R&D Expenses $1.7B $1.9B $2.2B $2.4B $2.3B
Selling, General & Admin $879M $956M $1.1B $1.2B $1.2B
Other Inc / (Exp) $38M -$22M -$15M -$15M -$55M
Operating Expenses $2.5B $2.9B $3.2B $3.5B $3.4B
Operating Income $382M $2.6B $3.8B $3.8B $3.6B
 
Net Interest Expenses $362M $369M $427M $438M $398M
EBT. Incl. Unusual Items $1M $2.2B $3.4B $3.4B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$83M $272M $529M $523M $545M
Net Income to Company $80M $1.9B $2.8B $2.8B $2.5B
 
Minority Interest in Earnings $28M $35M $46M $25M $32M
Net Income to Common Excl Extra Items $80M $1.9B $2.8B $2.8B $2.5B
 
Basic EPS (Cont. Ops) $0.19 $6.91 $10.64 $10.83 $9.84
Diluted EPS (Cont. Ops) $0.18 $6.79 $10.55 $10.70 $9.73
Weighted Average Basic Share $279.8M $270.7M $261.9M $258.4M $255.2M
Weighted Average Diluted Share $283.8M $275.6M $264.1M $261.4M $257.8M
 
EBITDA $2.4B $3.8B $5B $4.9B $4.5B
EBIT $382M $2.6B $3.8B $3.8B $3.6B
 
Revenue (Reported) $8.6B $11.1B $13.2B $13.3B $12.6B
Operating Income (Reported) $382M $2.6B $3.8B $3.8B $3.6B
Operating Income (Adjusted) $382M $2.6B $3.8B $3.8B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $3.4B $3.4B $3.3B $3.2B
Revenue Growth (YoY) 26.2% 20.41% -0.32% -5.36% -2.37%
 
Cost of Revenues $1.4B $1.6B $1.5B $1.4B $1.4B
Gross Profit $1.4B $1.8B $1.9B $1.8B $1.8B
Gross Profit Margin 50.54% 53.3% 55.15% 56.52% 55.34%
 
R&D Expenses $492M $548M $605M $577M $576M
Selling, General & Admin $243M $289M $294M $265M $286M
Other Inc / (Exp) $3M $2M -$7M -$5M --
Operating Expenses $735M $837M $899M $842M $864M
Operating Income $711M $999M $995M $995M $892M
 
Net Interest Expenses $97M $118M $109M $118M $135M
EBT. Incl. Unusual Items $618M $903M $917M $908M $795M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95M $149M $123M $173M $148M
Net Income to Company $501.2M $663.1M $796.7M $755.3M $685.8M
 
Minority Interest in Earnings $7M $12M $5M $11M $15M
Net Income to Common Excl Extra Items $526M $750M $792M $729M $646M
 
Basic EPS (Cont. Ops) $1.95 $2.81 $3.06 $2.82 $2.50
Diluted EPS (Cont. Ops) $1.91 $2.79 $3.01 $2.79 $2.48
Weighted Average Basic Share $266.6M $262.2M $257.5M $254.5M $252.2M
Weighted Average Diluted Share $271.4M $264.7M $261.1M $257.7M $254.3M
 
EBITDA $1B $1.3B $1.3B $1.2B $1.1B
EBIT $711M $999M $995M $995M $892M
 
Revenue (Reported) $2.9B $3.4B $3.4B $3.3B $3.2B
Operating Income (Reported) $711M $999M $995M $995M $892M
Operating Income (Adjusted) $711M $999M $995M $995M $892M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.5B $12.9B $13.2B $12.9B $12B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.5B $6.1B $6B $5.7B $5.6B
Gross Profit $5.1B $6.8B $7.2B $7.2B $6.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9B $2.1B $2.3B $2.3B $2.3B
Selling, General & Admin $920M $1.1B $1.1B $1.2B $1.2B
Other Inc / (Exp) -$63M -$39M -$11M -$20M --
Operating Expenses $2.8B $3.2B $3.4B $3.5B $3.4B
Operating Income $2.3B $3.6B $3.7B $3.7B $3B
 
Net Interest Expenses $363M $445M $432M $430M $478M
EBT. Incl. Unusual Items $1.8B $3.2B $3.4B $3.3B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $205M $464M $536M $592M $471M
Net Income to Company $1.6B $2.5B $2.9B $2.7B $2.1B
 
Minority Interest in Earnings $38M $42M $31M $28M $44M
Net Income to Common Excl Extra Items $1.6B $2.7B $2.9B $2.7B $2.1B
 
Basic EPS (Cont. Ops) $5.78 $10.13 $10.90 $10.60 $8.14
Diluted EPS (Cont. Ops) $5.67 $10.04 $10.80 $10.47 $8.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.6B $4.9B $4.9B $4.7B $3.9B
EBIT $2.3B $3.6B $3.7B $3.7B $3B
 
Revenue (Reported) $10.5B $12.9B $13.2B $12.9B $12B
Operating Income (Reported) $2.3B $3.6B $3.7B $3.7B $3B
Operating Income (Adjusted) $2.3B $3.6B $3.7B $3.7B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8B $9.9B $9.9B $9.5B $8.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $4.7B $4.5B $4.2B $4.2B
Gross Profit $3.9B $5.2B $5.4B $5.3B $4.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $1.6B $1.8B $1.7B $1.7B
Selling, General & Admin $699M $805M $848M $841M $845M
Other Inc / (Exp) $3M -$14M -$10M -$15M $19M
Operating Expenses $2.1B $2.4B $2.6B $2.6B $2.6B
Operating Income $1.8B $2.8B $2.7B $2.7B $2.2B
 
Net Interest Expenses $286M $344M $329M $352M $387M
EBT. Incl. Unusual Items $1.5B $2.5B $2.5B $2.5B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $200M $392M $399M $468M $394M
Net Income to Company $1.3B $2B $2.1B $2.1B $1.7B
 
Minority Interest in Earnings $27M $34M $19M $22M $34M
Net Income to Common Excl Extra Items $1.3B $2.1B $2.1B $2B $1.6B
 
Basic EPS (Cont. Ops) $4.68 $7.86 $8.12 $7.89 $6.20
Diluted EPS (Cont. Ops) $4.58 $7.80 $8.04 $7.80 $6.16
Weighted Average Basic Share $816.8M $787.8M $776.2M $766.5M $758.3M
Weighted Average Diluted Share $833.4M $794.5M $783.6M $775.4M $763.2M
 
EBITDA $2.7B $3.8B $3.6B $3.4B $2.8B
EBIT $1.8B $2.8B $2.7B $2.7B $2.2B
 
Revenue (Reported) $8B $9.9B $9.9B $9.5B $8.9B
Operating Income (Reported) $1.8B $2.8B $2.7B $2.7B $2.2B
Operating Income (Adjusted) $1.8B $2.8B $2.7B $2.7B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.3B $2.8B $3.8B $4.3B $3.3B
Short Term Investments -- -- -- $409M --
Accounts Receivable, Net $765M $923M $960M $894M $1B
Inventory $1B $1.2B $1.8B $2.1B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $254M $286M $348M $565M $625M
Total Current Assets $4.3B $5.2B $6.9B $7.9B $7.3B
 
Property Plant And Equipment $2.5B $2.9B $3.4B $3.6B $3.5B
Long-Term Investments -- -- -- -- --
Goodwill $10B $10B $9.9B $10B $9.9B
Other Intangibles $2.2B $1.7B $1.3B $922M $836M
Other Long-Term Assets $1B $1.3B $1.9B $1.3B $1.8B
Total Assets $19.8B $21.2B $23.9B $25.3B $24.4B
 
Accounts Payable $991M $1.3B $1.6B $1.2B $1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $1B $500M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $495M $493M $1.1B $1B $838M
Total Current Liabilities $2B $2.5B $3.3B $4.1B $3.1B
 
Long-Term Debt $7.8B $10.8B $11.4B $10.4B $10.6B
Capital Leases -- -- -- -- --
Total Liabilities $10.7B $14.5B $16.2B $16.3B $14.9B
 
Common Stock $59M $56M $56M $56M $56M
Other Common Equity Adj $117M $48M $76M $90M -$17M
Common Equity $8.9B $6.5B $7.4B $8.6B $9.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $207M $242M $291M $316M $348M
Total Equity $9.2B $6.8B $7.7B $9B $9.5B
 
Total Liabilities and Equity $19.8B $21.2B $23.9B $25.3B $24.4B
Cash and Short Terms $2.3B $2.8B $3.8B $4.3B $3.3B
Total Debt $7.8B $10.8B $11.4B $11.4B $11.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.3B $3.8B $4B $3.1B $4B
Short Term Investments -- -- -- $400M --
Accounts Receivable, Net $979M $1B $939M $1.1B $1.1B
Inventory $1.2B $1.6B $2.1B $2.2B $2.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $266M $351M $495M $574M --
Total Current Assets $4.7B $6.7B $7.6B $7B $8.5B
 
Property Plant And Equipment $2.5B $3B $3.2B $3.3B $3.1B
Long-Term Investments -- -- -- -- --
Goodwill $10B $9.9B $9.9B $10B --
Other Intangibles $1.7B $1.4B $1B $735M --
Other Long-Term Assets $1.1B $1.9B $2.2B $2.6B --
Total Assets $20B $22.9B $24B $23.7B $26.4B
 
Accounts Payable $1.1B $1.5B $959M $899M $886M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $999M -- $999M $499M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $551M $724M $1.1B $781M --
Total Current Liabilities $3.4B $3.2B $4B $3B $3.6B
 
Long-Term Debt $8.6B $11.2B $10.2B $9.7B $11B
Capital Leases -- -- -- -- --
Total Liabilities $13B $15.6B $15.2B $13.9B $15.9B
 
Common Stock $59M $56M $56M $56M $56M
Other Common Equity Adj $45M -$142M $40M $104M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $234M $279M $310M $338M $382M
Total Equity $7B $7.4B $8.8B $9.7B $10.4B
 
Total Liabilities and Equity $20B $22.9B $24B $23.7B $26.4B
Cash and Short Terms $2.3B $3.8B $4B $3.1B $4B
Total Debt $8.6B $11.2B $11.2B $10.2B $12.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $80M $1.9B $2.8B $2.8B $2.5B
Depreciation & Amoritzation $2B $1.3B $1.3B $1.1B $925M
Stock-Based Compensation $384M $353M $364M $411M $461M
Change in Accounts Receivable -$51M -$176M -$106M -$138M -$207M
Change in Inventories $163M -$159M -$593M -$353M -$222M
Cash From Operations $2.5B $3.1B $3.9B $3.5B $2.8B
 
Capital Expenditures $522M $932M $1.2B $1B $876M
Cash Acquisitions $34M $23M $27M -- --
Cash From Investing -$418M -$934M -$1.2B -$1.5B -$686M
 
Dividends Paid (Ex Special Dividend) $420M $562M $815M $1B $1B
Special Dividend Paid
Long-Term Debt Issued $2B $4B $1.5B -- $670M
Long-Term Debt Repaid -$1.8B -$1B -$917M -- -$1B
Repurchase of Common Stock $627M $4B $1.4B $1.1B $1.4B
Other Financing Activities -$51M -$49M -$16M -$2M -$3M
Cash From Financing -$835M -$1.6B -$1.6B -$2B -$2.7B
 
Beginning Cash (CF) $2.3B $2.8B $3.8B $3.9B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $555M $1B $17M -$570M
Ending Cash (CF) $3.5B $3.4B $4.8B $3.9B $2.7B
 
Levered Free Cash Flow $2B $2.1B $2.7B $2.5B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $501.2M $663.1M $796.7M $755.3M $685.8M
Depreciation & Amoritzation $287.4M $282.2M $274.6M $226.7M $214.6M
Stock-Based Compensation $75.8M $78.1M $103.6M $119.5M $126M
Change in Accounts Receivable $20.6M -$47.3M $40.3M -$168.9M $55.1M
Change in Inventories -$54.3M -$103.3M -$34.1M -$87.1M -$101.3M
Cash From Operations $880.1M $1B $994M $810.1M $626M
 
Capital Expenditures $230.2M $292.6M $243.4M $221.3M $107.6M
Cash Acquisitions $15.7M $20.6M -- -- $18.5M
Cash From Investing -$236.2M -$319.3M -$274.6M -$382.2M -$830.8M
 
Dividends Paid (Ex Special Dividend) $144M $198.1M $263.5M $269.1M $273.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.1B $326.9M $307.9M $316.9M $61.7M
Other Financing Activities -- -- -$1M -$1M --
Cash From Financing -$1.3B -$516M -$536.2M -$561.4M $500.7M
 
Beginning Cash (CF) $2.3B $3.8B $4B $2.7B $3.5B
Foreign Exchange Rate Adjustment -$2.9M -$10M -$3M $7M $61.5K
Additions / Reductions -$610.7M $178.5M $180.2M -$126.5M $296M
Ending Cash (CF) $1.7B $3.9B $4.2B $2.6B $3.8B
 
Levered Free Cash Flow $649.9M $731.1M $750.6M $588.8M $518.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6B $2.5B $2.9B $2.7B $2.1B
Depreciation & Amoritzation $1.3B $1.2B $1.2B $930.4M $884.8M
Stock-Based Compensation $354.9M $332.2M $407.8M $450.3M $485.8M
Change in Accounts Receivable -$262.8M -$115.1M -$66.2M -$202.4M -$105M
Change in Inventories -$104.6M -$382.4M -$567.6M -$90.8M -$306.2M
Cash From Operations $3.3B $3.4B $3.5B $3.5B $2.3B
 
Capital Expenditures $750.9M $1.2B $1.1B $925.7M $548.1M
Cash Acquisitions $30.4M $31M $765.7K -- $722.1M
Cash From Investing -$779.5M -$1.2B -$1.2B -$1.5B -$1.8B
 
Dividends Paid (Ex Special Dividend) $516.4M $697.8M $981.4M $1B $1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1B --
Repurchase of Common Stock $3.5B $1.5B $1.1B $1.4B $1B
Other Financing Activities -- -$40M -$4M -$2M --
Cash From Financing -$3.9B -$758.7M -$2B -$3.3B $147.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B $1.4B $308.1M -$1.3B $733.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $2.2B $2.4B $2.6B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $2B $2.1B $2.1B $1.7B
Depreciation & Amoritzation $936.7M $893.2M $842.6M $672.9M $645.7M
Stock-Based Compensation $260.7M $251.6M $306M $347.6M $378.8M
Change in Accounts Receivable -$210.6M -$155.5M -$118.8M -$183.9M -$84.8M
Change in Inventories -$140.7M -$369.3M -$361.4M -$101M -$188.4M
Cash From Operations $2.3B $2.7B $2.4B $2.4B $2B
 
Capital Expenditures $604.1M $901.7M $792.3M $717.3M $401.9M
Cash Acquisitions $16.7M $25.4M -- -- $722.1M
Cash From Investing -$608M -$920.5M -$884.9M -$893.1M -$2B
 
Dividends Paid (Ex Special Dividend) $405.4M $559.7M $750M $788.1M $806.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $1.5B -- -- $2.6B
Long-Term Debt Repaid -- -$917M -- -$1B -$2B
Repurchase of Common Stock $3.2B $866.8M $623.2M $927.5M $587.1M
Other Financing Activities -$23M -$14M -$2M -$2M -$1M
Cash From Financing -$1.6B -$839.5M -$1.3B -$2.6B $123.5M
 
Beginning Cash (CF) $7.1B $10B $11.8B $8.5B $10.6B
Foreign Exchange Rate Adjustment -$5.9M -$20.7M -$4M $0 $6.3M
Additions / Reductions $27.5M $875.3M $198.3M -$1.1B $169.5M
Ending Cash (CF) $7.1B $10.8B $12B $7.4B $10.8B
 
Levered Free Cash Flow $1.7B $1.8B $1.6B $1.7B $1.6B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
50
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Sell
40
GDXU alert for Feb 2

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 2.14% over the past day.

Sell
34
PFSI alert for Feb 2

PennyMac Financial Services, Inc. [PFSI] is down 6.38% over the past day.

Sell
40
SHNY alert for Feb 2

MicroSectors Gold 3X Leveraged ETN [SHNY] is down 9.89% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock