onsemi Reports Fourth Quarter and Full Year 2024 Results
Returned 54% of 2024 Free Cash Flow through share repurchases
SCOTTSDALE, Ariz.–(BUSINESS WIRE)–onsemi (the “Company”) (Nasdaq: ON) today announced its fourth quarter and fiscal year 2024 results with the following highlights:
- Fourth quarter revenue of $1,722.5 million
- Fourth quarter GAAP gross margin and non-GAAP gross margin of 45.2% and 45.3%, respectively
- Fourth quarter GAAP operating margin and non-GAAP operating margin of 23.7% and 26.7%, respectively
- Fourth quarter GAAP diluted earnings per share of $0.88 and non-GAAP diluted earnings per share of $0.95, respectively
- Full year 2024 free cash flow of $1.2 billion, a 3X increase year-over-year
“As we continue to navigate this market downturn, our actions over the last four years have proven we are a structurally different company that is well-equipped to navigate prolonged volatility,” said Hassane El-Khoury, president and CEO, onsemi. “While 2025 remains uncertain, we remain committed to our long-term strategy. We will maintain our financial discipline, streamline our operations and continue to deliver high-value, differentiated intelligent power and sensing solutions that position onsemi to emerge even stronger.”
Selected financial results for the quarter are shown below with comparable periods:
|
|
GAAP |
|
Non-GAAP |
|||||||||
|
|
Three Months Ended |
|
Three Months Ended |
|||||||||
|
(Revenue and Net Income in millions) |
Q4 2024 |
Q3 2024 |
Q4 2023 |
|
Q4 2024 |
Q3 2024 |
Q4 2023 |
|||||
|
Revenue |
$1,722.5 |
$1,761.9 |
$2,018.1 |
|
$1,722.5 |
$1,761.9 |
$2,018.1 |
|||||
|
Gross Margin |
45.2 % |
45.4 % |
46.7 % |
|
45.3 % |
45.5 % |
46.7 % |
|||||
|
Operating Margin |
23.7 % |
25.3 % |
30.3 % |
|
26.7 % |
28.2 % |
31.6 % |
|||||
|
Net Income attributable to onsemi |
$379.9 |
$401.7 |
$562.7 |
|
$404.2 |
$423.8 |
$540.9 |
|||||
|
Diluted Earnings Per Share |
$0.88 |
$0.93 |
$1.28 |
|
$0.95 |
$0.99 |
$1.25 |
|||||
Selected financial results for 2024 and 2023 are shown below:
|
|
GAAP |
|
Non-GAAP |
|||||
|
|
Year Ended |
|
Year Ended |
|||||
|
(Revenue and Net Income in millions) |
December 31, 2024 |
December 31, 2023 |
|
December 31, 2024 |
December 31, 2023 |
|||
|
Revenue |
$7,082.3 |
$8,253.0 |
|
$7,082.3 |
$8,253.0 |
|||
|
Gross Margin |
45.4 % |
47.1 % |
|
45.5 % |
47.1 % |
|||
|
Operating Margin |
25.0 % |
30.8 % |
|
27.9 % |
32.3 % |
|||
|
Net Income attributable to onsemi |
$1,572.8 |
$2,183.7 |
|
$1,704.6 |
$2,256.2 |
|||
|
Diluted Earnings Per Share |
$3.63 |
$4.89 |
|
$3.98 |
$5.16 |
|||
|
Revenue Summary |
|||||||||||||
|
($ in millions) |
|||||||||||||
|
(Unaudited) |
|||||||||||||
|
|
Three Months Ended |
|
|
|
|
||||||||
|
Business Segment (1) |
Q4 2024 |
|
Q3 2024 |
|
Q4 2023 |
|
Sequential Change |
|
Year-over- Year Change |
||||
|
PSG |
$ |
809.4 |
|
$ |
829.4 |
|
$ |
965.6 |
|
(2)% |
|
(16)% |
|
|
AMG |
|
610.6 |
|
|
653.7 |
|
|
744.8 |
|
(7)% |
|
(18)% |
|
|
ISG |
|
302.5 |
|
|
278.8 |
|
|
307.7 |
|
9 % |
|
(2)% |
|
|
Total |
$ |
1,722.5 |
|
$ |
1,761.9 |
|
$ |
2,018.1 |
|
(2)% |
|
(15)% |
|
|
|
Year Ended |
|
|
|||||
|
Business Segment (1) |
December 31, 2024 |
|
December 31, 2023 |
|
Year-over- Year Change |
|||
|
PSG |
$ |
3,348.2 |
|
$ |
3,880.4 |
|
(14)% |
|
|
AMG |
|
2,609.1 |
|
|
3,057.1 |
|
(15)% |
|
|
ISG |
|
1,125.0 |
|
|
1,315.5 |
|
(14)% |
|
|
Total |
$ |
7,082.3 |
|
$ |
8,253.0 |
|
(14)% |
|
|
(1) |
During the first quarter of 2024, the Company reorganized certain reporting units and its segment reporting structure. As a result of the reorganization of divisions within PSG and AMG, the prior-period amounts have been reclassified to conform to current-period presentation. |
FIRST QUARTER 2025 OUTLOOK
The following table outlines onsemi’s projected first quarter of 2025 GAAP and non-GAAP outlook.
|
|
Total onsemi GAAP |
|
Special Items ** |
|
Total onsemi Non-GAAP *** |
|
|
Revenue |
$1,350 to $1,450 million |
|
— |
|
$1,350 to $1,450 million |
|
|
Gross Margin |
38.9% to 40.9% |
|
0.1% |
|
39.0% to 41.0% |
|
|
Operating Expenses |
$329 to $344 million |
|
$16 million |
|
$313 to $328 million |
|
|
Other Income and Expense (including interest expense), net |
($14 million) |
|
— |
|
($14 million) |
|
|
Diluted Earnings Per Share |
$0.42 to $0.52 |
|
$0.03 |
|
$0.45 to $0.55 |
|
|
Diluted Shares Outstanding * |
426 million |
|
1 million |
|
425 million |
|
* |
Diluted shares outstanding can vary as a result of, among other things, the vesting of restricted stock units, the incremental dilutive shares from the Company’s convertible senior subordinated notes, and the repurchase or the issuance of stock or convertible notes or the sale of treasury shares. In periods when the quarterly average stock price per share exceeds $52.97 for the 0% Notes, and $103.87 for the 0.50% Notes, the non-GAAP diluted share count and non-GAAP net income per share include the anti-dilutive impact of the Company’s hedge transactions issued concurrently with the 0% Notes and the 0.50% Notes, respectively. At an average stock price per share between $52.97 and $74.34 for the 0% Notes and $103.87 and $156.78 for the 0.50% Notes, the hedging activity offsets the potentially dilutive effect of the 0% Notes and 0.50% Notes, respectively. In periods when the quarterly average stock price exceeds $74.34 for the 0% Notes, and $156.78 for the 0.50% Notes, the dilutive impact of the warrants issued concurrently with such notes are included in the diluted shares outstanding. GAAP and non-GAAP diluted share counts are based on the average stock price for the month subsequent to the end of the previous quarter. |
|
|
** |
Special items may include: amortization of acquisition-related intangibles; expensing of appraised inventory fair market value step-up; purchased in-process research and development expenses; restructuring, asset impairments and other, net; goodwill and intangible asset impairment charges; gains and losses on debt prepayment; non-cash interest expense; actuarial (gains) losses on pension plans and other pension benefits; and certain other special items, as necessary. These special items are out of our control and could change significantly from period to period. As a result, we are not able to reasonably estimate and separately present the individual impact or probable significance of these special items, and we are similarly unable to provide a reconciliation of the non-GAAP measures. The reconciliation that is unavailable would include a forward-looking income statement, balance sheet and statement of cash flows in accordance with GAAP. For this reason, we use a projected range of the aggregate amount of special items in order to calculate our projected non-GAAP operating expense outlook. | |
|
*** |
We believe these non-GAAP measures provide important supplemental information to investors. We use these measures, together with GAAP measures, for internal managerial purposes and as a means to evaluate period-to-period comparisons. However, we do not, and you should not, rely on non-GAAP financial measures alone as measures of our performance. We believe that non-GAAP financial measures reflect an additional way of viewing aspects of our operations that, when taken together with GAAP results and the reconciliations to corresponding GAAP financial measures that we also provide in our releases, provide a more complete understanding of factors and trends affecting our business. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures, even if they have similar names. |
TELECONFERENCE
onsemi will host a conference call for the financial community at 9 a.m. Eastern Time (EST) on Feb. 10, 2025 to discuss this announcement and onsemi’s results for the fourth quarter of 2024 and fiscal year 2024. The Company will also provide a real-time audio webcast of the teleconference on the Investor Relations page of its website at http://www.onsemi.com. The webcast replay will be available at this site approximately one hour following the live broadcast and will continue to be available for approximately 30 days following the conference call. Investors and interested parties can also access the conference call by pre-registering here.
About onsemi
onsemi (Nasdaq: ON) is driving disruptive innovations to help build a better future. With a focus on automotive and industrial end-markets, the company is accelerating change in megatrends such as vehicle electrification and safety, sustainable energy grids, industrial automation, and 5G and cloud infrastructure. onsemi offers a highly differentiated and innovative product portfolio, delivering intelligent power and sensing technologies that solve the world’s most complex challenges and leads the way to creating a safer, cleaner, and smarter world. onsemi is recognized as a Fortune 500® company and included in the Nasdaq-100 Index® and S&P 500® index. Learn more about onsemi at www.onsemi.com.
onsemi and the onsemi logo are trademarks of Semiconductor Components Industries, LLC. All other brand and product names appearing in this document are registered trademarks or trademarks of their respective holders. Although the Company references its website in this news release, information on the website is not to be incorporated herein.
This document includes “forward-looking statements,” as that term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical facts, included or incorporated in this document could be deemed forward-looking statements, particularly statements about the future financial performance of onsemi, including financial guidance for the first fiscal quarter of 2025. Forward-looking statements are often characterized by the use of words such as “believes,” “estimates,” “expects,” “projects,” “may,” “will,” “intends,” “plans,” “anticipates,” “should” or similar expressions or by discussions of strategy, plans or intentions. All forward-looking statements in this document are made based on our current expectations, forecasts, estimates and assumptions and involve risks, uncertainties, and other factors that could cause results or events to differ materially from those expressed in the forward-looking statements. Certain factors that could affect our future results or events are described under Part I, Item 1A “Risk Factors” in our 2024 Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on February 10, 2025 (our “2024 Form 10-K”), and from time-to-time in our other SEC reports (including in our 2024 Form 10-K). Readers are cautioned not to place undue reliance on forward-looking statements. We assume no obligation to update such information, except as may be required by law. Investing in our securities involves a high degree of risk and uncertainty, and you should carefully consider the trends, risks, and uncertainties described in this document, our 2024 Form 10-K and other reports filed with or furnished to the SEC before making any investment decision with respect to our securities. If any of these trends, risks, or uncertainties actually occurs or continues, our business, financial condition or operating results could be materially adversely affected, the trading prices of our securities could decline, and you could lose all or part of your investment. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by this cautionary statement.
|
ON SEMICONDUCTOR CORPORATION |
||||||||||||||||||||
|
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||||||
|
(in millions, except per share and percentage data) |
||||||||||||||||||||
|
|
Quarter Ended |
|
Year Ended |
|||||||||||||||||
|
|
December 31, 2024 |
|
September 27, 2024 |
|
December 31, 2023 |
|
December 31, 2024 |
|
December 31, 2023 |
|||||||||||
|
Revenue |
$ |
1,722.5 |
|
|
$ |
1,761.9 |
|
|
$ |
2,018.1 |
|
|
$ |
7,082.3 |
|
|
$ |
8,253.0 |
|
|
|
Cost of revenue |
|
943.4 |
|
|
|
962.5 |
|
|
|
1,076.2 |
|
|
|
3,866.2 |
|
|
|
4,369.5 |
|
|
|
Gross profit |
|
779.1 |
|
|
|
799.4 |
|
|
|
941.9 |
|
|
|
3,216.1 |
|
|
|
3,883.5 |
|
|
|
Gross margin |
|
45.2 |
% |
|
|
45.4 |
% |
|
|
46.7 |
% |
|
|
45.4 |
% |
|
|
47.1 |
% |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|||||||||||
|
Research and development |
|
155.2 |
|
|
|
151.0 |
|
|
|
150.2 |
|
|
|
612.7 |
|
|
|
577.3 |
|
|
|
Selling and marketing |
|
70.4 |
|
|
|
65.4 |
|
|
|
67.5 |
|
|
|
273.5 |
|
|
|
279.1 |
|
|
|
General and administrative |
|
100.5 |
|
|
|
95.5 |
|
|
|
88.6 |
|
|
|
376.3 |
|
|
|
362.4 |
|
|
|
Amortization of acquisition-related intangible assets |
|
13.5 |
|
|
|
13.0 |
|
|
|
12.1 |
|
|
|
52.0 |
|
|
|
51.1 |
|
|
|
Restructuring, asset impairments and other charges, net |
|
30.9 |
|
|
|
29.1 |
|
|
|
11.4 |
|
|
|
133.9 |
|
|
|
74.9 |
|
|
|
Total operating expenses |
|
370.5 |
|
|
|
354.0 |
|
|
|
329.8 |
|
|
|
1,448.4 |
|
|
|
1,344.8 |
|
|
|
Operating income |
|
408.6 |
|
|
|
445.4 |
|
|
|
612.1 |
|
|
|
1,767.7 |
|
|
|
2,538.7 |
|
|
|
Other income (expense), net: |
|
|
|
|
|
|
|
|
|
|||||||||||
|
Interest expense |
|
(15.3 |
) |
|
|
(15.7 |
) |
|
|
(15.8 |
) |
|
|
(62.3 |
) |
|
|
(74.8 |
) |
|
|
Interest income |
|
27.8 |
|
|
|
28.6 |
|
|
|
26.3 |
|
|
|
111.4 |
|
|
|
93.1 |
|
|
|
Loss on debt refinancing and prepayment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(13.3 |
) |
|
|
Loss on divestiture of business |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.7 |
) |
|
|
Other income (expense) |
|
21.4 |
|
|
|
(3.7 |
) |
|
|
(11.7 |
) |
|
|
20.6 |
|
|
|
(7.2 |
) |
|
|
Other income (expense), net |
|
33.9 |
|
|
|
9.2 |
|
|
|
(1.2 |
) |
|
|
69.7 |
|
|
|
(2.9 |
) |
|
|
Income before income taxes |
|
442.5 |
|
|
|
454.6 |
|
|
|
610.9 |
|
|
|
1,837.4 |
|
|
|
2,535.8 |
|
|
|
Income tax provision |
|
(62.7 |
) |
|
|
(51.9 |
) |
|
|
(47.5 |
) |
|
|
(262.8 |
) |
|
|
(350.2 |
) |
|
|
Net income |
|
379.8 |
|
|
|
402.7 |
|
|
|
563.4 |
|
|
|
1,574.6 |
|
|
|
2,185.6 |
|
|
|
Less: Net (income) loss attributable to non-controlling interest |
|
0.1 |
|
|
|
(1.0 |
) |
|
|
(0.7 |
) |
|
|
(1.8 |
) |
|
|
(1.9 |
) |
|
|
Net income attributable to ON Semiconductor Corporation |
$ |
379.9 |
|
|
$ |
401.7 |
|
|
$ |
562.7 |
|
|
$ |
1,572.8 |
|
|
$ |
2,183.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income for diluted earnings per share of common stock |
$ |
379.9 |
|
|
$ |
401.7 |
|
|
$ |
562.8 |
|
|
$ |
1,572.8 |
|
|
$ |
2,185.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income per share of common stock attributable to ON Semiconductor Corporation: |
|
|
|
|
|
|
|
|
|
|||||||||||
|
Basic |
$ |
0.89 |
|
|
$ |
0.94 |
|
|
$ |
1.31 |
|
|
$ |
3.68 |
|
|
$ |
5.07 |
|
|
|
Diluted |
$ |
0.88 |
|
|
$ |
0.93 |
|
|
$ |
1.28 |
|
|
$ |
3.63 |
|
|
$ |
4.89 |
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|||||||||||
|
Basic |
|
425.4 |
|
|
|
427.0 |
|
|
|
428.1 |
|
|
|
427.4 |
|
|
|
430.7 |
|
|
|
Diluted |
|
429.6 |
|
|
|
431.7 |
|
|
|
439.5 |
|
|
|
432.7 |
|
|
|
446.8 |
|
|
|
ON SEMICONDUCTOR CORPORATION |
||||||||||||
|
UNAUDITED CONSOLIDATED BALANCE SHEETS |
||||||||||||
|
(in millions) |
||||||||||||
|
|
December 31, 2024 |
|
September 27, 2024 |
|
December 31, 2023 |
|||||||
|
Assets |
|
|
|
|
|
|||||||
|
Cash and cash equivalents |
$ |
2,691.3 |
|
|
$ |
2,470.2 |
|
|
$ |
2,483.0 |
|
|
|
Short-term investments |
|
300.0 |
|
|
|
300.0 |
|
|
|
— |
|
|
|
Receivables, net |
|
1,160.1 |
|
|
|
1,070.6 |
|
|
|
935.4 |
|
|
|
Inventories |
|
2,242.0 |
|
|
|
2,242.8 |
|
|
|
2,111.8 |
|
|
|
Other current assets |
|
358.6 |
|
|
|
461.1 |
|
|
|
382.1 |
|
|
|
Total current assets |
|
6,752.0 |
|
|
|
6,544.7 |
|
|
|
5,912.3 |
|
|
|
Property, plant and equipment, net |
|
4,361.4 |
|
|
|
4,383.7 |
|
|
|
4,401.5 |
|
|
|
Goodwill |
|
1,587.9 |
|
|
|
1,587.9 |
|
|
|
1,577.6 |
|
|
|
Intangible assets, net |
|
257.9 |
|
|
|
273.1 |
|
|
|
299.3 |
|
|
|
Deferred tax assets |
|
729.9 |
|
|
|
725.8 |
|
|
|
600.8 |
|
|
|
ROU financing lease assets |
|
40.5 |
|
|
|
41.1 |
|
|
|
42.4 |
|
|
|
Other assets |
|
360.2 |
|
|
|
367.3 |
|
|
|
381.3 |
|
|
|
Total assets |
$ |
14,089.8 |
|
|
$ |
13,923.6 |
|
|
$ |
13,215.2 |
|
|
|
Liabilities, Non-Controlling Interest and Stockholders’ Equity |
|
|
|
|
|
|||||||
|
Accounts payable |
$ |
574.5 |
|
|
$ |
597.5 |
|
|
$ |
725.6 |
|
|
|
Accrued expenses and other current liabilities |
|
760.0 |
|
|
|
734.3 |
|
|
|
663.2 |
|
|
|
Current portion of financing lease liabilities |
|
0.3 |
|
|
|
0.4 |
|
|
|
0.8 |
|
|
|
Current portion of long-term debt |
|
— |
|
|
|
796.4 |
|
|
|
794.0 |
|
|
|
Total current liabilities |
|
1,334.8 |
|
|
|
2,128.6 |
|
|
|
2,183.6 |
|
|
|
Long-term debt |
|
3,345.9 |
|
|
|
2,547.2 |
|
|
|
2,542.6 |
|
|
|
Deferred tax liabilities |
|
37.6 |
|
|
|
42.8 |
|
|
|
38.7 |
|
|
|
Long-term financing lease liabilities |
|
20.7 |
|
|
|
22.4 |
|
|
|
22.4 |
|
|
|
Other long-term liabilities |
|
536.3 |
|
|
|
578.6 |
|
|
|
627.3 |
|
|
|
Total liabilities |
|
5,275.3 |
|
|
|
5,319.6 |
|
|
|
5,414.6 |
|
|
|
ON Semiconductor Corporation stockholders’ equity: |
|
|
|
|
|
|||||||
|
Common stock |
|
6.2 |
|
|
|
6.2 |
|
|
|
6.2 |
|
|
|
Additional paid-in capital |
|
5,372.2 |
|
|
|
5,321.9 |
|
|
|
5,210.9 |
|
|
|
Accumulated other comprehensive loss |
|
(62.4 |
) |
|
|
(49.1 |
) |
|
|
(45.2 |
) |
|
|
Accumulated earnings |
|
8,120.9 |
|
|
|
7,741.0 |
|
|
|
6,548.1 |
|
|
|
Less: Treasury stock, at cost |
|
(4,640.5 |
) |
|
|
(4,435.9 |
) |
|
|
(3,937.4 |
) |
|
|
Total ON Semiconductor Corporation stockholders’ equity |
|
8,796.4 |
|
|
|
8,584.1 |
|
|
|
7,782.6 |
|
|
|
Non-controlling interest |
|
18.1 |
|
|
|
19.9 |
|
|
|
18.0 |
|
|
|
Total stockholders’ equity |
|
8,814.5 |
|
|
|
8,604.0 |
|
|
|
7,800.6 |
|
|
|
Total liabilities and stockholders’ equity |
$ |
14,089.8 |
|
|
$ |
13,923.6 |
|
|
$ |
13,215.2 |
|
|
|
ON SEMICONDUCTOR CORPORATION |
||||||||||||||||||||
|
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||||||||||
|
(in millions) |
||||||||||||||||||||
|
|
Quarter Ended |
|
Year Ended |
|||||||||||||||||
|
|
December 31, 2024 |
|
September 27, 2024 |
|
December 31, 2023 |
|
December 31, |
|
December 31, |
|||||||||||
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income |
$ |
379.8 |
|
|
$ |
402.7 |
|
|
$ |
563.4 |
|
|
$ |
1,574.6 |
|
|
$ |
2,185.6 |
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|||||||||||
|
Depreciation and amortization |
|
166.6 |
|
|
|
161.8 |
|
|
|
160.3 |
|
|
|
642.9 |
|
|
|
609.5 |
|
|
|
Loss on sale or disposal of fixed assets |
|
0.4 |
|
|
|
4.1 |
|
|
|
4.3 |
|
|
|
5.5 |
|
|
|
11.6 |
|
|
|
Loss on divestiture of businesses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.7 |
|
|
|
Loss on debt refinancing and prepayment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
13.3 |
|
|
|
Amortization of debt discount and issuance costs |
|
1.9 |
|
|
|
3.6 |
|
|
|
2.6 |
|
|
|
11.1 |
|
|
|
11.3 |
|
|
|
Share-based compensation |
|
38.1 |
|
|
|
32.7 |
|
|
|
30.7 |
|
|
|
136.1 |
|
|
|
121.1 |
|
|
|
Non-cash asset impairment charges |
|
22.1 |
|
|
|
— |
|
|
|
6.8 |
|
|
|
37.8 |
|
|
|
19.5 |
|
|
|
Change in deferred tax balances |
|
(7.5 |
) |
|
|
(45.6 |
) |
|
|
(18.7 |
) |
|
|
(129.6 |
) |
|
|
(127.7 |
) |
|
|
Other |
|
3.0 |
|
|
|
1.7 |
|
|
|
(6.2 |
) |
|
|
10.0 |
|
|
|
(4.7 |
) |
|
|
Changes in assets and liabilities |
|
(24.7 |
) |
|
|
(95.2 |
) |
|
|
(132.0 |
) |
|
|
(382.0 |
) |
|
|
(862.7 |
) |
|
|
Net cash provided by operating activities |
|
579.7 |
|
|
|
465.8 |
|
|
|
611.2 |
|
|
|
1,906.4 |
|
|
|
1,977.5 |
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|||||||||||
|
Payments for acquisition of property, plant and equipment |
|
(157.3 |
) |
|
|
(161.7 |
) |
|
|
(386.4 |
) |
|
|
(694.0 |
) |
|
|
(1,539.1 |
) |
|
|
Proceeds from sale of property, plant and equipment |
|
5.6 |
|
|
|
0.3 |
|
|
|
1.2 |
|
|
|
6.2 |
|
|
|
4.0 |
|
|
|
Payments related to acquisition of business |
|
— |
|
|
|
(20.5 |
) |
|
|
— |
|
|
|
(20.5 |
) |
|
|
(236.3 |
) |
|
|
Purchase of short-term investments |
|
(300.0 |
) |
|
|
(300.0 |
) |
|
|
— |
|
|
|
(1,050.0 |
) |
|
|
— |
|
|
|
Proceeds from maturity of short-term investments and available-for-sale securities |
|
300.0 |
|
|
|
450.0 |
|
|
|
— |
|
|
|
750.0 |
|
|
|
33.5 |
|
|
|
Other |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1.5 |
) |
|
|
— |
|
|
|
Net cash used in investing activities |
|
(151.7 |
) |
|
|
(31.9 |
) |
|
|
(385.2 |
) |
|
|
(1,009.8 |
) |
|
|
(1,737.9 |
) |
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|||||||||||
|
Proceeds for the issuance of common stock under the ESPP |
|
5.6 |
|
|
|
6.5 |
|
|
|
5.9 |
|
|
|
25.2 |
|
|
|
25.8 |
|
|
|
Payment of tax withholding for RSUs |
|
(2.7 |
) |
|
|
(3.1 |
) |
|
|
(4.4 |
) |
|
|
(51.0 |
) |
|
|
(66.8 |
) |
|
|
Repurchase of common stock |
|
(204.1 |
) |
|
|
(200.0 |
) |
|
|
(300.2 |
) |
|
|
(654.1 |
) |
|
|
(564.2 |
) |
|
|
Issuance and borrowings under debt agreements |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,845.0 |
|
|
|
Repayment of borrowings under debt agreements |
|
— |
|
|
|
— |
|
|
|
(119.6 |
) |
|
|
— |
|
|
|
(1,723.4 |
) |
|
|
Payment on principal portion of finance lease obligations |
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
(5.0 |
) |
|
|
(2.2 |
) |
|
|
(15.3 |
) |
|
|
Payment for purchase of bond hedges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(414.0 |
) |
|
|
Proceeds from issuance of warrants |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
242.5 |
|
|
|
Other |
|
(1.7 |
) |
|
|
— |
|
|
|
(8.9 |
) |
|
|
(1.7 |
) |
|
|
(16.1 |
) |
|
|
Net cash used in financing activities |
|
(203.3 |
) |
|
|
(197.0 |
) |
|
|
(432.2 |
) |
|
|
(683.8 |
) |
|
|
(686.5 |
) |
|
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
(3.7 |
) |
|
|
2.4 |
|
|
|
0.4 |
|
|
|
(4.4 |
) |
|
|
(1.1 |
) |
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
221.0 |
|
|
|
239.3 |
|
|
|
(205.8 |
) |
|
|
208.4 |
|
|
|
(448.0 |
) |
|
|
Beginning cash, cash equivalents and restricted cash |
|
2,472.4 |
|
|
|
2,233.1 |
|
|
|
2,690.8 |
|
|
|
2,485.0 |
|
|
|
2,933.0 |
|
|
|
Ending cash, cash equivalents and restricted cash |
$ |
2,693.4 |
|
|
$ |
2,472.4 |
|
|
$ |
2,485.0 |
|
|
$ |
2,693.4 |
|
|
$ |
2,485.0 |
|
|
|
ON SEMICONDUCTOR CORPORATION |
|||||||||||||||||||||
|
RECONCILIATION OF GAAP VERSUS NON-GAAP DISCLOSURES |
|||||||||||||||||||||
|
(in millions, except per share and percentage data) |
|||||||||||||||||||||
|
|
|
Quarter Ended |
|
Year Ended |
|||||||||||||||||
|
|
|
December 31, 2024 |
|
September 27, 2024 |
|
December 31, 2023 |
|
December 31, 2024 |
|
December 31, 2023 |
|||||||||||
|
Reconciliation of GAAP to non-GAAP gross profit: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
GAAP gross profit |
$ |
779.1 |
|
|
$ |
799.4 |
|
|
$ |
941.9 |
|
|
$ |
3,216.1 |
|
|
$ |
3,883.5 |
|
||
|
Special items: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
a) |
Impact of business wind down |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3.9 |
) |
|
|
b) |
Amortization of acquisition-related intangible assets |
|
1.6 |
|
|
|
1.6 |
|
|
|
1.5 |
|
|
|
6.3 |
|
|
|
5.7 |
|
|
|
|
Total special items |
|
1.6 |
|
|
|
1.6 |
|
|
|
1.5 |
|
|
|
6.3 |
|
|
|
1.8 |
|
|
|
Non-GAAP gross profit |
$ |
780.7 |
|
|
$ |
801.0 |
|
|
$ |
943.4 |
|
|
$ |
3,222.4 |
|
|
$ |
3,885.3 |
|
||
|
Reconciliation of GAAP to non-GAAP gross margin: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
GAAP gross margin |
|
45.2 |
% |
|
|
45.4 |
% |
|
|
46.7 |
% |
|
|
45.4 |
% |
|
|
47.1 |
% |
||
|
Special items: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
a) |
Impact of business wind down |
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
b) |
Amortization of acquisition-related intangible assets |
|
0.1 |
% |
|
|
0.1 |
% |
|
|
0.1 |
% |
|
|
0.1 |
% |
|
|
0.1 |
% |
|
|
|
Total special items |
|
0.1 |
% |
|
|
0.1 |
% |
|
|
0.1 |
% |
|
|
0.1 |
% |
|
|
— |
% |
|
|
Non-GAAP gross margin |
|
45.3 |
% |
|
|
45.5 |
% |
|
|
46.7 |
% |
|
|
45.5 |
% |
|
|
47.1 |
% |
||
|
Reconciliation of GAAP to non-GAAP operating expenses: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
GAAP operating expenses |
$ |
370.5 |
|
|
$ |
354.0 |
|
|
$ |
329.8 |
|
|
$ |
1,448.4 |
|
|
$ |
1,344.8 |
|
||
|
Special items: |
|
|
|
|
|
|
|
|
|||||||||||||
|
a) |
Amortization of acquisition-related intangible assets |
|
(13.5 |
) |
|
|
(13.0 |
) |
|
|
(12.1 |
) |
|
|
(52.0 |
) |
|
|
(51.1 |
) |
|
|
b) |
Restructuring, asset impairments and other, net |
|
(30.9 |
) |
|
|
(29.1 |
) |
|
|
(11.4 |
) |
|
|
(133.9 |
) |
|
|
(74.9 |
) |
|
|
c) |
Third party acquisition and divestiture related costs |
|
(4.8 |
) |
|
|
(7.4 |
) |
|
|
0.1 |
|
|
|
(14.0 |
) |
|
|
1.3 |
|
|
|
|
Total special items |
|
(49.2 |
) |
|
|
(49.5 |
) |
|
|
(23.4 |
) |
|
|
(199.9 |
) |
|
|
(124.7 |
) |
|
|
Non-GAAP operating expenses |
$ |
321.3 |
|
|
$ |
304.5 |
|
|
$ |
306.4 |
|
|
$ |
1,248.5 |
|
|
$ |
1,220.1 |
|
||
|
Reconciliation of GAAP to non-GAAP operating income: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
GAAP operating income |
$ |
408.6 |
|
|
$ |
445.4 |
|
|
$ |
612.1 |
|
|
$ |
1,767.7 |
|
|
$ |
2,538.7 |
|
||
|
Special items: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
a) |
Amortization of acquisition-related intangible assets |
|
15.1 |
|
|
|
14.6 |
|
|
|
13.6 |
|
|
|
58.3 |
|
|
|
56.8 |
|
|
|
b) |
Restructuring, asset impairments and other, net |
|
30.9 |
|
|
|
29.1 |
|
|
|
11.4 |
|
|
|
133.9 |
|
|
|
74.9 |
|
|
|
c) |
Third party acquisition and divestiture related costs |
|
4.8 |
|
|
|
7.4 |
|
|
|
(0.1 |
) |
|
|
14.0 |
|
|
|
(1.3 |
) |
|
|
d) |
Impact of business wind down |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3.9 |
) |
|
|
|
Total special items |
|
50.8 |
|
|
|
51.1 |
|
|
|
24.9 |
|
|
|
206.2 |
|
|
|
126.5 |
|
|
|
Non-GAAP operating income |
$ |
459.4 |
|
|
$ |
496.5 |
|
|
$ |
637.0 |
|
|
$ |
1,973.9 |
|
|
$ |
2,665.2 |
|
||
|
Reconciliation of GAAP to non-GAAP operating margin (operating income / revenue): |
|
|
|
|
|
|
|
|
|
||||||||||||
|
GAAP operating margin |
|
23.7 |
% |
|
|
25.3 |
% |
|
|
30.3 |
% |
|
|
25.0 |
% |
|
|
30.8 |
% |
||
|
Special items: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
a) |
Amortization of acquisition-related intangible assets |
|
0.9 |
% |
|
|
0.8 |
% |
|
|
0.7 |
% |
|
|
0.8 |
% |
|
|
0.7 |
% |
|
|
b) |
Restructuring, asset impairments and other, net |
|
1.8 |
% |
|
|
1.7 |
% |
|
|
0.6 |
% |
|
|
1.9 |
% |
|
|
0.9 |
% |
|
|
c) |
Third party acquisition and divestiture related costs |
|
0.3 |
% |
|
|
0.4 |
% |
|
|
— |
% |
|
|
0.2 |
% |
|
|
— |
% |
|
|
d) |
Impact of business wind down |
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
|
Total special items |
|
3.0 |
% |
|
|
2.9 |
% |
|
|
1.2 |
% |
|
|
2.9 |
% |
|
|
1.5 |
% |
|
|
Non-GAAP operating margin |
|
26.7 |
% |
|
|
28.2 |
% |
|
|
31.6 |
% |
|
|
27.9 |
% |
|
|
32.3 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Reconciliation of GAAP to non-GAAP income before income taxes: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
GAAP income before income taxes |
$ |
442.5 |
|
|
$ |
454.6 |
|
|
$ |
610.9 |
|
|
$ |
1,837.4 |
|
|
$ |
2,535.8 |
|
||
|
Special items: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
a) |
Amortization of acquisition-related intangible assets |
|
15.1 |
|
|
|
14.6 |
|
|
|
13.6 |
|
|
|
58.3 |
|
|
|
56.8 |
|
|
|
b) |
Restructuring, asset impairments and other, net |
|
30.9 |
|
|
|
29.1 |
|
|
|
11.4 |
|
|
|
133.9 |
|
|
|
74.9 |
|
|
|
c) |
Third party acquisition and divestiture related costs |
|
4.8 |
|
|
|
7.4 |
|
|
|
(0.1 |
) |
|
|
14.0 |
|
|
|
(1.3 |
) |
|
|
d) |
Impact of business wind down |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3.9 |
) |
|
|
e) |
Actuarial (gains) losses on pension plans and other pension benefits |
|
(12.2 |
) |
|
|
— |
|
|
|
4.0 |
|
|
|
(12.2 |
) |
|
|
4.0 |
|
|
|
f) |
Loss on debt refinancing and prepayment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
13.3 |
|
|
|
g) |
Loss on divestiture of businesses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.7 |
|
|
|
|
Total special items |
|
38.6 |
|
|
|
51.1 |
|
|
|
28.9 |
|
|
|
194.0 |
|
|
|
144.5 |
|
|
|
Non-GAAP income before income taxes |
$ |
481.1 |
|
|
$ |
505.7 |
|
|
$ |
639.8 |
|
|
$ |
2,031.4 |
|
|
$ |
2,680.3 |
|
||
|
Reconciliation of GAAP to non-GAAP net income attributable to ON Semiconductor Corporation: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
GAAP net income attributable to ON Semiconductor Corporation |
$ |
379.9 |
|
|
$ |
401.7 |
|
|
$ |
562.7 |
|
|
$ |
1,572.8 |
|
|
$ |
2,183.7 |
|
||
|
Special items: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
a) |
Amortization of acquisition-related intangible assets |
|
15.1 |
|
|
|
14.6 |
|
|
|
13.6 |
|
|
|
58.3 |
|
|
|
56.8 |
|
|
|
b) |
Restructuring, asset impairments and other, net |
|
30.9 |
|
|
|
29.1 |
|
|
|
11.4 |
|
|
|
133.9 |
|
|
|
74.9 |
|
|
|
c) |
Third party acquisition and divestiture related costs |
|
4.8 |
|
|
|
7.4 |
|
|
|
(0.1 |
) |
|
|
14.0 |
|
|
|
(1.3 |
) |
|
|
d) |
Impact of business wind down |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3.9 |
) |
|
|
e) |
Actuarial (gains) losses on pension plans and other pension benefits |
|
(12.2 |
) |
|
|
— |
|
|
|
4.0 |
|
|
|
(12.2 |
) |
|
|
4.0 |
|
|
|
f) |
Loss on debt refinancing and prepayment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
13.3 |
|
|
|
g) |
Loss on divestiture of businesses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.7 |
|
|
|
h) |
Income taxes |
|
(14.3 |
) |
|
|
(29.0 |
) |
|
|
(50.7 |
) |
|
|
(62.2 |
) |
|
|
(72.0 |
) |
|
|
|
Total special items |
|
24.3 |
|
|
|
22.1 |
|
|
|
(21.8 |
) |
|
|
131.8 |
|
|
|
72.5 |
|
|
|
Non-GAAP net income attributable to ON Semiconductor Corporation |
$ |
404.2 |
|
|
$ |
423.8 |
|
|
$ |
540.9 |
|
|
$ |
1,704.6 |
|
|
$ |
2,256.2 |
|
||
|
GAAP net income for diluted earnings per share |
$ |
379.9 |
|
|
$ |
401.7 |
|
|
$ |
562.8 |
|
|
$ |
1,572.8 |
|
|
$ |
2,185.0 |
|
||
|
Non-GAAP net income for diluted earnings per share |
$ |
404.2 |
|
|
$ |
423.8 |
|
|
$ |
541.0 |
|
|
$ |
1,704.6 |
|
|
$ |
2,257.5 |
|
||
|
Reconciliation of GAAP to non-GAAP diluted shares outstanding: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
GAAP diluted shares outstanding |
|
429.6 |
|
|
|
431.7 |
|
|
|
439.5 |
|
|
|
432.7 |
|
|
|
446.8 |
|
||
|
Special items: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
a) |
Less: dilutive shares attributable to convertible notes |
|
(3.5 |
) |
|
|
(4.1 |
) |
|
|
(5.6 |
) |
|
|
(4.0 |
) |
|
|
(9.1 |
) |
|
|
|
Total special items |
|
(3.5 |
) |
|
|
(4.1 |
) |
|
|
(5.6 |
) |
|
|
(4.0 |
) |
|
|
(9.1 |
) |
|
|
Non-GAAP diluted shares outstanding |
|
426.1 |
|
|
|
427.6 |
|
|
|
433.9 |
|
|
|
428.7 |
|
|
|
437.7 |
|
||
|
Non-GAAP diluted earnings per share: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
Non-GAAP net income attributable to ON Semiconductor Corporation |
$ |
404.2 |
|
|
$ |
423.8 |
|
|
$ |
541.0 |
|
|
$ |
1,704.6 |
|
|
$ |
2,257.5 |
|
||
|
Non-GAAP diluted shares outstanding |
|
426.1 |
|
|
|
427.6 |
|
|
|
433.9 |
|
|
|
428.7 |
|
|
|
437.7 |
|
||
|
Non-GAAP diluted earnings per share |
$ |
0.95 |
|
|
$ |
0.99 |
|
|
$ |
1.25 |
|
|
$ |
3.98 |
|
|
$ |
5.16 |
|
||
|
Reconciliation of net cash provided by operating activities to free cash flow: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net cash provided by operating activities |
$ |
579.7 |
|
|
$ |
465.8 |
|
|
$ |
611.2 |
|
|
$ |
1,906.4 |
|
|
$ |
1,977.5 |
|
||
|
Special items: |
|
|
|
|
|
|
|
|
|
||||||||||||
|
a) |
Payments for acquisition of property, plant and equipment |
|
(157.3 |
) |
|
|
(161.7 |
) |
|
|
(386.4 |
) |
|
|
(694.0 |
) |
|
|
(1,539.1 |
) |
|
|
|
Total special items |
|
(157.3 |
) |
|
|
(161.7 |
) |
|
|
(386.4 |
) |
|
|
(694.0 |
) |
|
|
(1,539.1 |
) |
|
|
Free cash flow |
$ |
422.4 |
|
|
$ |
304.1 |
|
|
$ |
224.8 |
|
|
$ |
1,212.4 |
|
|
$ |
438.4 |
|
||
Contacts
Krystal Heaton
Director, Head of Public Relations
onsemi
(480) 242-6943
Parag Agarwal
Vice President – Investor Relations & Corporate Development
onsemi
(602) 244-3437
