v3.6.0.2
Acquisitions and Divestments (Tables)
12 Months Ended
Dec. 31, 2016
Business Combinations [Abstract]  
Schedule of Pro Forma Financial Information Presents Combined Consolidated Results of Operations

The following unaudited pro forma financial information presents combined consolidated results of operations for each of the fiscal years presented, as if Freescale had been acquired as of January 1, 2014:

 

     2015      2014  

Revenue

     9,850        9,904  

Net income (loss) attributable to stockholders

     (84      (277

Net income (loss) per common share attributable to stockholders:

     

- Basic

     (0.25      (0.81

- Diluted

     (0.25      (0.81

Schedule of Total Purchase Price

The total purchase price amounts to $11,639 million and consisted of the following:

 

Cash payment of $6.25 per Freescale common share

     1,948      

Total value of NXP ordinary shares delivered

     9,449      

Value of NXP restricted share units delivered to holders of Freescale restricted share units and performance-based restricted share units

     157      

Value of NXP stock options delivered to holders of Freescale stock options

     85      
  

 

 

    

Total purchase price

        11,639   
Allocation of Purchase Price

The allocation of the purchase price is as follows:

 

Total purchase price

        11,639  

Estimated fair value of net tangible assets acquired and liabilities assumed:

     

Cash and cash equivalents

     427     

Accounts receivable, net

     511     

Inventories, net

     1,280     

Other current assets

     93     

Property, plant and equipment

     1,827     

Other non-current assets

     64     

Accounts payable, accrued liabilities and other current liabilities

     (714   

Deferred taxes

     (2,292   

Other long-term liabilities

     (329   

Long-term debt

     (5,091   
  

 

 

    
        (4,224

Fair Value (and Useful Lives) of Identified Intangible Assets Acquired

Fair value (and useful lives) of identified intangible assets acquired:

 

Customer relationships (included in customer-related) (19 years)

     764     

Developed technology (included in technology-based) (5 years)

     5,371     

Sales order backlog (included in marketing-related) (1 year)

     190     

Trade name (included in marketing-related) (5 years)

     81     

In-process research and development*

     2,017     

Other

     41     
  

 

 

    
        8,464  

Goodwill

        7,399  

 

* Acquired IPR&D is an intangible asset classified as an indefinite lived asset until the completion or abandonment of the associated research and development effort. IPR&D will be amortized over an estimated useful life to be determined at the date the associated research and development effort is completed, or expensed immediately when, and if, the project is abandoned. Acquired IPR&D is not amortized during the period that it is considered indefinite lived, but rather is subject to annual testing for impairment or when there are indicators for impairment.