BusinessWire

ON Semiconductor Reports First Quarter 2020 Results

  • Revenue of $1,277.9 million
  • GAAP and non-GAAP gross margin of 31.5 percent
  • GAAP operating margin of 1.5 percent and non-GAAP operating margin of 6.6 percent
  • GAAP diluted loss per share of $0.03 and non-GAAP diluted earnings per share of $0.10

PHOENIX--(BUSINESS WIRE)--ON Semiconductor Corporation (Nasdaq: ON) today announced that 2020 first quarter revenue was $1,277.9 million, down approximately 8 percent compared to 2019 first quarter revenue. 2020 first quarter revenue was down approximately 9 percent as compared to 2019 fourth quarter revenue.


"Our first quarter revenue and margins were significantly impacted by the slowdown in global macroeconomic activity, supply constraints and resulting underutilization due to government mandated lockdowns in many parts of the world aimed at containing spread of COVID-19. Despite disruptions from the pandemic, our teams around the globe showed exemplary dedication in support of first responders and critical customers,” said Keith Jackson, President and CEO of ON Semiconductor. “While current conditions are causing short-term dislocations, our long-term goals and strategy remain unchanged. Key secular megatrends driving our business remain intact, and we are making both structural and tactical changes to align our business with current conditions and to drive long-term growth in profitability and free cash flow."

"We are optimistic that the global community should be able to overcome current crisis. Our customers are placing orders in expectation of recovery in the second half of current year, and we are well positioned to show accelerated progress towards our target financial model as global macroeconomic environment recovers."

First Quarter Results (GAAP)

(in millions, except per share data)

1Q 2020

1Q 2019

Year-Over-
Year Change

4Q 2019

Sequential
Change

Revenue

$

1,277.9

 

$

1,386.6

(8

)%

$

1,401.8

(9

)%

Gross Profit

$

402.7

 

$

513.7

(22

)%

$

485.7

(17

)%

Operating Income

$

18.6

 

$

179.4

(90

)%

$

138.9

(87

)%

Net Income (Loss) Attributable to ON Semiconductor Corporation

($

14.0

)

$

114.1

(112

)%

$

56.5

(125

)%

Diluted Earnings (Loss) Per Share

($

0.03

)

$

0.27

(111

)%

$

0.14

(121

)%

Diluted Share Count

 

410.6

 

 

417.7

(2

)%

 

418.2

(2

)%

First Quarter Results (Non-GAAP)

(in millions, except per share data)

1Q 2020

1Q 2019

Year-Over-
Year Change

4Q 2019

Sequential
Change

 

Revenue

$

1,277.9

$

1,386.6

(8

)%

$

1,401.8

(9

)%

 

Gross Profit

$

402.7

$

513.7

(22

)%

$

485.7

(17

)%

 

Operating Income

$

84.0

$

215.2

(61

)%

$

172.1

(51

)%

 

Net Income Attributable to ON Semiconductor Corporation

$

42.8

$

177.1

(76

)%

$

124.3

(66

)%

 

Diluted Earnings Per Share

$

0.10

$

0.43

(77

)%

$

0.30

(67

)%

 

Diluted Share Count

 

412.8

 

413.8

%

 

413.1

%

 

First Quarter Key Cash Flow Items

(in millions)

1Q 2020

 

1Q 2019

Year-Over-
Year Change

4Q 2019

Sequential
Change

Cash Taxes, net of indemnification

$

9.9

 

 

 

$

15.2

 

 

 

(35

)%

$

16.7

 

 

 

(41

)%

Operating Cash Flow

$

166.0

 

 

 

$

138.2

 

 

 

20

%

$

91.7

 

 

 

81

%

Free Cash Flow

$

33.7

 

 

($

18.8

)

 

279

%

($

20.7

)

 

263

%

SECOND QUARTER 2020 OUTLOOK

Based on product booking trends, backlog levels, and estimated turns levels, the Company anticipates 2020 second quarter revenue to be approximately $1,100 million to $1,260 million.

GAAP and Non GAAP gross margin for second quarter of 2020 is expected to be between 29 percent and 31 percent.

The 2020 second quarter outlook also includes anticipated stock-based compensation expense of approximately $19 million to $21 million. Net cash paid for income taxes is expected to be $10 million to $13 million.

The following table outlines ON Semiconductor's projected second quarter of 2020 GAAP and non-GAAP outlook.

 

Total ON Semiconductor
GAAP

Special
Items ***

Total ON Semiconductor
Non-GAAP****

 

 

 

 

Revenue

$1,100 to $1,260 million

 

$1,100 to $1,260 million

 

 

 

 

Gross Margin

29.0% to 31.0%

 

29.0% to 31.0%

 

 

 

 

Operating Expenses

$340 to $360 million

$43 to $47 million

$297 to $313 million

 

 

 

 

Other Income and Expense (including interest expense), net

$42 to $45 million

$9 to 10 million*

$33 to $35 million

 

 

 

 

Diluted Share Count **

413 million

 

413 million

 

 

 

 

*

Convertible Notes, Non-cash Interest Expense is calculated pursuant to FASB's Accounting Standards Codification Topic 470: Debt.

**

Diluted share count can vary as a result of, among other things, the actual exercise of options or 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 in which the quarterly average stock price per share exceeds $18.50, the non-GAAP diluted share count and non-GAAP net income per share include the impact of the Company’s hedge transactions issued concurrently with our 1.00% convertible notes. As such, at an average stock price per share between $18.50 and $25.96, the hedging activity offsets the potentially dilutive effect of the 1.00% convertible notes. In periods when the quarterly average stock price per share exceeds $20.72, 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 1.625% convertible notes. At an average stock price per share between $20.72 and $30.70, the hedging activity offsets the potentially dilutive effect of the 1.625% convertible notes. Both GAAP and non-GAAP diluted share counts are based on the Company’s stock price as of April 3, 2020.

***

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 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

ON Semiconductor will host a conference call for the financial community at 9 a.m. Eastern Daylight Time (EDT) on May 11, 2020 to discuss this announcement and ON Semiconductor’s 2020 first quarter results. 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 via telephone by dialing (877) 356-3762 (U.S./Canada) or (262) 558-6155 (International). In order to join this conference call, you will be required to provide the Conference ID Number, which is 5987334.

About ON Semiconductor

ON Semiconductor (Nasdaq: ON) is driving energy efficient innovations, empowering customers to reduce global energy use. The Company is a leading supplier of semiconductor-based solutions, offering a comprehensive portfolio of energy efficient power management, analog, sensors, logic, timing, connectivity, discrete, SoC and custom devices. The Company’s products help engineers solve their unique design challenges in automotive, communications, computing, consumer, industrial, medical, aerospace and defense applications. ON Semiconductor operates a responsive, reliable, world-class supply chain and quality program, a robust compliance and ethics program, and a network of manufacturing facilities, sales offices and design centers in key markets throughout North America, Europe and the Asia Pacific regions. For more information, visit http://www.onsemi.com.

ON Semiconductor and the ON Semiconductor logo are registered 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 contains “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 ON Semiconductor, including financial guidance for the year ending December 31, 2020. Forward-looking statements are often characterized by the use of words such as “believes,” “estimates,” “expects,” “projects,” “may,” “will,” “intends,” “plans” or “anticipates” 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. Among these factors are our revenue and operating performance; economic conditions and markets (including current financial conditions); risks related to our ability to meet our assumptions regarding outlook for revenue and gross margin as a percentage of revenue; effects of exchange rate fluctuations; the cyclical nature of the semiconductor industry; changes in demand for our products; changes in inventories at our customers and distributors; risks associated with restructuring actions and workforce reductions; technological and product development risks; enforcement and protection of our intellectual property rights and related risks; risks related to the security of our information systems and secured network; availability of raw materials, electricity, gas, water and other supply chain uncertainties; our ability to effectively shift production to other facilities when required in order to maintain supply continuity for our customers; variable demand and the aggressive pricing environment for semiconductor products; our ability to successfully manufacture in increasing volumes on a cost-effective basis and with acceptable quality for our current products; risks associated with our acquisitions and dispositions generally, including our ability to realize the anticipated benefits of our acquisitions and dispositions, including our acquisition of Quantenna; risks that acquisitions or dispositions may disrupt our current plans and operations, (including the risk of unexpected costs, charges or expenses resulting from acquisitions or dispositions and difficulties arising from integrating and consolidating acquired businesses, our timely filing of financial information with the Securities and Exchange Commission (“SEC”) for acquired businesses and our ability to accurately predict the future financial performance of acquired businesses); competitor actions, including the adverse impact of competitor product announcements; pricing and gross profit pressures; risks associated with the addition of Huawei Technologies Co., Ltd. and its non-U.S. affiliates and subsidiaries, and other customers, to the U.S. Department of Commerce, Bureau of Industry Security Entity List; loss of key customers; risks associated with restructuring actions and workforce reductions; order cancellations or reduced bookings; changes in manufacturing yields; control of costs and expenses and realization of cost savings and synergies from restructurings; the costs to defend against or pursue litigation and the potential significant costs associated with adverse litigation outcomes; risks associated with decisions to expend cash reserves for various uses in accordance with our capital allocation policy such as debt prepayment, stock repurchases or acquisitions rather than to retain such cash for future needs; risks associated with our substantial leverage and restrictive covenants in our debt agreements that may be in place from time to time; risks associated with our worldwide operations, including changes in trade policies, foreign employment and labor matters associated with unions and collective bargaining arrangements, continuing political unrest in markets in which we do significant business, including Hong Kong, as well as man-made and/or natural disasters and public health and safety outbreaks affecting our operations or financial results, including as a result of the outbreak of the novel coronavirus disease 2019 (COVID-19) pandemic; the threat or occurrence of international armed conflict and terrorist activities both in the United States and internationally; risks of changes in U.S. or international tax rates or legislation; risks and costs associated with increased and new regulation of corporate governance and disclosure standards; risks related to new legal requirements; and risks and expenses involving environmental or other governmental regulation. Additional factors that could affect our future results or events are described under Part I, Item 1A “Risk Factors” in our 2019 Annual Report on Form 10-K filed with the SEC on February 19, 2020 (our "2019 Form 10-K") and from time to time in our other SEC reports. 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. You should carefully consider the trends, risks and uncertainties described in this document, our 2019 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 the Company or persons acting on its behalf are expressly qualified in their entirety by this cautionary statement.

ON SEMICONDUCTOR CORPORATION

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except per share data)

 

 

Quarters Ended

 

 

April 3, 2020

 

December 31, 2019

 

March 29, 2019

 

Revenue

$

 

1,277.9

 

 

 

$

 

1,401.8

 

 

 

$

 

1,386.6

 

 

 

Cost of revenue (exclusive of amortization shown below)

 

875.2

 

 

 

 

916.1

 

 

 

 

872.9

 

 

 

Gross profit

 

402.7

 

 

 

 

485.7

 

 

 

 

513.7

 

 

 

Gross margin

 

31.5

%

 

 

34.6

%

 

 

37.0

%

 

Operating expenses:

 

 

 

 

 

 

Research and development

 

171.0

 

 

 

 

169.3

 

 

 

 

151.8

 

 

 

Selling and marketing

 

76.8

 

 

 

 

75.6

 

 

 

 

77.1

 

 

 

General and administrative

 

71.2

 

 

 

 

69.2

 

 

 

 

72.9

 

 

 

Amortization of acquisition-related intangible assets

 

32.3

 

 

 

 

32.1

 

 

 

 

25.7

 

 

 

Restructuring, asset impairments and other charges, net

 

32.8

 

 

 

 

0.6

 

 

 

 

5.6

 

 

 

Intangible asset impairment

 

 

 

 

 

 

 

 

 

1.2

 

 

 

Total operating expenses

 

384.1

 

 

 

 

346.8

 

 

 

 

334.3

 

 

 

Operating income

 

18.6

 

 

 

 

138.9

 

 

 

 

179.4

 

 

 

Other income (expense), net:

 

 

 

 

 

 

Interest expense

 

(42.5

)

 

 

 

(42.2

)

 

 

 

(31.7

)

 

 

Interest income

 

1.9

 

 

 

 

2.4

 

 

 

 

2.5

 

 

 

Other income (loss)

 

0.1

 

 

 

 

(16.4

)

 

 

 

2.1

 

 

 

Other income (expense), net

 

(40.5

)

 

 

 

(56.2

)

 

 

 

(27.1

)

 

 

Income (loss) before income taxes

 

(21.9

)

 

 

 

82.7

 

 

 

 

152.3

 

 

 

Income tax (provision) benefit

 

8.2

 

 

 

 

(25.8

)

 

 

 

(38.2

)

 

 

Net income (loss)

 

(13.7

)

 

 

 

56.9

 

 

 

 

114.1

 

 

 

Less: Net income attributable to non-controlling interest

 

(0.3

)

 

 

 

(0.4

)

 

 

 

 

Net income (loss) attributable to ON Semiconductor Corporation

$

 

(14.0

)

 

 

$

 

56.5

 

 

 

$

 

114.1

 

 

 

Net income (loss) per common share attributable to ON Semiconductor Corporation:

 

 

 

 

 

 

Basic

$

 

(0.03

)

 

 

$

 

0.14

 

 

 

$

 

0.28

 

 

 

Diluted

$

 

(0.03

)

 

 

$

 

0.14

 

 

 

$

 

0.27

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

Basic

 

410.6

 

 

 

 

410.8

 

 

 

 

410.6

 

 

 

Diluted

 

410.6

 

 

 

 

418.2

 

 

 

 

417.7

 

 

 

ON SEMICONDUCTOR CORPORATION

UNAUDITED CONSOLIDATED BALANCE SHEETS

(in millions)

 

 

April 3, 2020

 

December 31, 2019

 

March 27, 2019

 

Assets

 

 

 

 

 

 

Cash and cash equivalents

$

 

1,982.0

 

 

 

$

 

894.2

 

 

 

$

 

939.6

 

 

 

Receivables, net

 

652.0

 

 

 

 

705.0

 

 

 

 

704.0

 

 

 

Inventories

 

1,251.9

 

 

 

 

1,232.4

 

 

 

 

1,225.2

 

 

 

Other current assets

 

146.4

 

 

 

 

188.4

 

 

 

 

177.9

 

 

 

Total current assets

 

4,032.3

 

 

 

 

3,020.0

 

 

 

 

3,046.7

 

 

 

Property, plant and equipment, net

 

2,579.9

 

 

 

 

2,591.6

 

 

 

 

2,585.0

 

 

 

Goodwill

 

1,663.4

 

 

 

 

1,659.2

 

 

 

 

932.5

 

 

 

Intangible assets, net

 

558.2

 

 

 

 

590.5

 

 

 

 

539.5

 

 

 

Deferred tax assets

 

331.0

 

 

 

 

307.8

 

 

 

 

238.2

 

 

 

Other assets

 

256.0

 

 

 

 

256.4

 

 

 

 

222.4

 

 

 

Total assets

$

 

9,420.8

 

 

 

$

 

8,425.5

 

 

 

 

7,564.3

 

 

 

Liabilities, Non-Controlling Interest and Stockholders’ Equity

 

 

 

 

 

 

Accounts payable

$

 

503.9

 

 

 

$

 

543.6

 

 

 

 

583.3

 

 

 

Accrued expenses and other current liabilities

 

542.6

 

 

 

 

538.8

 

 

 

 

603.4

 

 

 

Current portion of long-term debt

 

689.6

 

 

 

 

736.0

 

 

 

 

130.8

 

 

 

Total current liabilities

 

1,736.1

 

 

 

 

1,818.4

 

 

 

 

1,317.5

 

 

 

Long-term debt

 

4,043.0

 

 

 

 

2,876.5

 

 

 

 

2,639.0

 

 

 

Deferred tax liabilities

 

60.8

 

 

 

 

60.2

 

 

 

 

54.1

 

 

 

Other long-term liabilities

 

343.3

 

 

 

 

346.3

 

 

 

 

333.0

 

 

 

Total liabilities

 

6,183.2

 

 

 

 

5,101.4

 

 

 

 

4,343.6

 

 

 

ON Semiconductor Corporation stockholders’ equity:

 

 

 

 

 

 

Common stock

 

5.7

 

 

 

 

5.7

 

 

 

 

5.6

 

 

 

Additional paid-in capital

 

3,830.3

 

 

 

 

3,809.5

 

 

 

 

3,722.5

 

 

 

Accumulated other comprehensive loss

 

(66.5

)

 

 

 

(54.3

)

 

 

 

(43.7

)

 

 

Accumulated earnings

 

1,177.3

 

 

 

 

1,191.3

 

 

 

 

1,093.7

 

 

 

Less: Treasury stock, at cost

 

(1,731.9

)

 

 

 

(1,650.5

)

 

 

 

(1,579.9

)

 

 

Total ON Semiconductor Corporation stockholders’ equity

 

3,214.9

 

 

 

 

3,301.7

 

 

 

 

3,198.2

 

 

 

Non-controlling interest

 

22.7

 

 

 

 

22.4

 

 

 

 

22.5

 

 

 

Total stockholders' equity

 

3,237.6

 

 

 

 

3,324.1

 

 

 

 

3,220.7

 

 

 

Total liabilities and stockholders' equity

$

 

9,420.8

 

 

 

$

 

8,425.5

 

 

 

 

7,564.3

 

 

 

ON SEMICONDUCTOR CORPORATION

UNAUDITED RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA AND

NET CASH PROVIDED BY OPERATING ACTIVITIES

(in millions)

 

 

Quarters Ended

 

 

April 3, 2020

 

December 31, 2019

 

March 29, 2019

 

Net income (loss)

$

 

(13.7

)

 

 

$

 

56.9

 

 

 

$

 

114.1

 

 

 

Adjusted for:

 

 

 

 

 

 

Restructuring, asset impairments and other, net

 

32.8

 

 

 

 

0.6

 

 

 

 

5.6

 

 

 

Intangible asset impairment

 

 

 

 

 

 

 

 

 

1.2

 

 

 

Interest expense

 

42.5

 

 

 

 

42.2

 

 

 

 

31.7

 

 

 

Interest income

 

(1.9

)

 

 

 

(2.4

)

 

 

 

(2.5

)

 

 

Income tax provision (benefit)

 

(8.2

)

 

 

 

25.8

 

 

 

 

38.2

 

 

 

Net income attributable to non-controlling interest

 

(0.3

)

 

 

 

(0.4

)

 

 

 

 

 

 

Depreciation and amortization

 

161.2

 

 

 

 

162.0

 

 

 

 

135.8

 

 

 

Actuarial losses on pension plans and other pension benefits

 

 

 

 

 

15.6

 

 

 

 

 

 

 

Third party acquisition and divestiture related costs

 

0.3

 

 

 

 

0.5

 

 

 

 

3.3

 

 

 

Indemnification gain

 

 

 

 

 

 

 

 

 

(4.9

)

 

 

Adjusted EBITDA

 

212.7

 

 

 

 

300.8

 

 

 

 

322.5

 

 

 

Increase (decrease):

 

 

 

 

 

 

Restructuring, asset impairments and other, net

 

(32.8

)

 

 

 

(0.6

)

 

 

 

(5.6

)

 

 

Interest expense

 

(42.5

)

 

 

 

(42.2

)

 

 

 

(31.7

)

 

 

Interest income

 

1.9

 

 

 

 

2.4

 

 

 

 

2.5

 

 

 

Income tax (provision) benefit

 

8.2

 

 

 

 

(25.8

)

 

 

 

(38.2

)

 

 

Net income attributable to non-controlling interest

 

0.3

 

 

 

 

0.4

 

 

 

 

 

 

 

Actuarial losses on pension plans and other pension benefits

 

 

 

 

 

(15.6

)

 

 

 

 

 

 

Third party acquisition and divestiture related costs

 

(0.3

)

 

 

 

(0.5

)

 

 

 

(3.3

)

 

 

Indemnification gain

 

 

 

 

 

 

 

 

 

4.9

 

 

 

Loss on sale or disposal of fixed assets

 

0.2

 

 

 

 

1.4

 

 

 

 

0.4

 

 

 

Amortization of debt discount and issuance costs

 

3.0

 

 

 

 

3.1

 

 

 

 

3.2

 

 

 

Share-based compensation expense

 

15.7

 

 

 

 

17.7

 

 

 

 

19.7

 

 

 

Non-cash interest on convertible notes

 

9.5

 

 

 

 

9.9

 

 

 

 

9.1

 

 

 

Non-cash asset impairment charges

 

1.4

 

 

 

 

0.5

 

 

 

 

 

 

 

Change in deferred tax balances

 

(19.0

)

 

 

 

0.4

 

 

 

 

29.0

 

 

 

Other

 

 

 

 

 

1.4

 

 

 

 

(4.3

)

 

 

Changes in assets and liabilities

 

7.7

 

 

 

 

(161.6

)

 

 

 

(170.0

)

 

 

Net cash provided by operating activities

$

 

166.0

 

 

 

$

 

91.7

 

 

 

$

 

138.2

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

Purchase of property, plant and equipment

$

 

(132.3

)

 

 

$

 

(112.4

)

 

 

$

 

(157.0

)

 

 

Proceeds from sales of property, plant and equipment

 

 

 

 

 

0.4

 

 

 

 

 

 

 

Deposits utilized (made) for purchase of property, plant and equipment

 

2.2

 

 

 

 

4.8

 

 

 

 

(10.1

)

 

 

Purchase of business, net of cash acquired

 

(4.5

)

 

 

 

 

 

 

 

 

 

 

Settlement of purchase price from previous acquisition

 

26.0

 

 

 

 

 

 

 

 

 

 

 

Proceeds from divestiture of business and release of escrow

 

 

 

 

0.2

 

 

 

 

 

 

Net cash used in investing activities

$

 

(108.6

)

 

 

$

 

(107.0

)

 

 

$

 

(167.1

)

 

 

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds for the issuance of common stock under the employee stock purchase plan

 

7.5

 

 

 

 

6.6

 

 

 

$

 

7.4

 

 

 

Proceeds from exercise of stock options

 

 

 

 

 

0.4

 

 

 

 

0.5

 

 

 

Payment of tax withholding for restricted stock units

 

(16.0

)

 

 

 

(1.9

)

 

 

 

(26.1

)

 

 

Repurchase of common stock

 

(65.4

)

 

 

 

 

 

 

 

(75.0

)

 

 

Borrowings under debt agreements

 

1,165.0

 

 

 

 

 

 

 

 

4.5

 

 

 

Payment of debt issuance and other financing costs

 

 

 

 

 

(2.1

)

 

 

 

 

 

 

Repayment of long-term debt

 

(56.0

)

 

 

 

(14.3

)

 

 

 

(12.2

)

 

 

Acquisition related payments

 

(4.9

)

 

 

 

(5.2

)

 

 

 

 

 

 

Dividend to non-controlling shareholder

 

 

 

 

 

(2.3

)

 

 

 

 

 

 

Payment of finance lease obligations

 

 

 

 

 

(0.2

)

 

 

 

(0.2

)

 

 

Net cash provided by (used in) financing activities

$

 

1,030.2

 

 

 

$

 

(19.0

)

 

 

$

 

(101.1

)

 

 

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

0.2

 

 

 

 

(0.2

)

 

 

 

 

 

 

Net increase (decrease) in cash, cash equivalents and restricted cash

$

 

1,087.8

 

 

 

$

 

(34.5

)

 

 

$

 

(130.0

)

 

 

Cash, cash equivalents and restricted cash, beginning of period

 

894.2

 

 

 

 

928.7

 

 

 

 

1,087.1

 

 

 

Cash, cash equivalents and restricted cash, end of period

$

 

1,982.0

 

 

 

$

 

894.2

 

 

 

$

 

957.1

 

 

 

ON SEMICONDUCTOR CORPORATION

RECONCILIATION OF GAAP VERSUS NON-GAAP DISCLOSURES

(in millions, except per share and percentage data)

 

 

 

Quarters Ended

 

 

 

April 3, 2020

 

December 31, 2019

 

March 29, 2019

 

Reconciliation of GAAP operating expenses to non-GAAP operating expenses:

 

 

 

 

 

 

GAAP operating expenses

$

 

384.1

 

 

$

 

346.8

 

 

$

 

334.3

 

 

Special items:

 

 

 

 

 

 

a) Amortization of acquisition-related intangible assets

 

(32.3

)

 

 

(32.1

)

 

 

(25.7

)

 

b) Restructuring, asset impairments and other, net

 

(32.8

)

 

 

(0.6

)

 

 

(5.6

)

 

c) Intangible asset impairment

 

 

 

 

 

 

 

(1.2

)

 

d) Third party acquisition and divestiture related costs

 

(0.3

)

 

 

(0.5

)

 

 

(3.3

)

 

Total special items

 

(65.4

)

 

 

(33.2

)

 

 

(35.8

)

 

Non-GAAP operating expenses

$

 

318.7

 

 

$

 

313.6

 

 

$

 

298.5

 

 

Reconciliation of GAAP operating income to non-GAAP operating income:

 

 

 

 

 

 

GAAP operating income

$

 

18.6

 

 

$

 

138.9

 

 

$

 

179.4

 

 

Special items:

 

 

 

 

 

 

a) Amortization of acquisition-related intangible assets

 

32.3

 

 

 

32.1

 

 

 

25.7

 

 

b) Restructuring, asset impairments and other, net

 

32.8

 

 

 

0.6

 

 

 

5.6

 

 

c) Intangible asset impairment

 

 

 

 

 

 

 

1.2

 

 

d) Third party acquisition and divestiture related costs

 

0.3

 

 

 

0.5

 

 

 

3.3

 

 

Total special items

 

65.4

 

 

 

33.2

 

 

 

35.8

 

 

Non-GAAP operating income

$

 

84.0

 

 

$

 

172.1

 

 

$

 

215.2

 

 

Reconciliation of GAAP operating margin to non-GAAP operating margin (operating income / revenue):

 

 

 

 

 

 

GAAP operating margin

 

1.5

%

 

 

9.9

%

 

 

12.9

%

 

Special items:

 

 

 

 

 

 

a) Amortization of acquisition-related intangible assets

 

2.5

%

 

 

2.3

%

 

 

1.9

%

 

b) Restructuring, asset impairments and other, net

 

2.6

%

 

 

%

 

 

0.4

%

 

c) Intangible asset impairment

 

%

 

%

 

 

0.1

%

 

d) Third party acquisition and divestiture related costs

%

 

%

 

 

0.2

%

 

Total special items

 

5.1

%

 

 

2.4

%

 

 

2.6

%

 

Non-GAAP operating margin

 

6.6

%

 

 

12.3

%

 

 

15.5

%

 

Reconciliation of GAAP income (loss) before income taxes to non-GAAP income before income taxes:

 

 

 

 

 

 

GAAP income (loss) before income taxes

$

 

(21.9

)

 

$

 

82.7

 

 

$

 

152.3

 

 

Special items:

 

 

 

 

 

 

a) Amortization of acquisition-related intangible assets

 

32.3

 

 

 

32.1

 

 

 

25.7

 

 

b) Restructuring, asset impairments and other, net

 

32.8

 

 

 

0.6

 

 

 

5.6

 

 

c) Intangible asset impairment

 

 

 

1.2

 

 

d) Third party acquisition and divestiture related costs

 

0.3

 

 

 

0.5

 

 

 

3.3

 

 

e) Actuarial losses on pension plans and other pension benefits

 

 

15.6

 

 

 

f) Non-cash interest on convertible notes

 

9.5

 

 

 

9.9

 

 

 

9.1

 

 

g) Indemnification gain

 

 

 

 

 

(4.9

)

 

Total special items

 

74.9

 

 

 

58.7

 

 

 

40.0

 

 

Non-GAAP income before income taxes

$

 

53.0

 

 

$

 

141.4

 

 

$

 

192.3

 

 

Reconciliation of GAAP net income (loss) attributable to ON Semiconductor Corporation to non-GAAP net income attributable to ON Semiconductor Corporation:

 

 

 

 

 

 

GAAP net income (loss) attributable to ON Semiconductor Corporation

$

 

(14.0

)

 

$

 

56.5

 

 

$

 

114.1

 

 

Special items:

 

 

 

 

 

 

a) Amortization of acquisition-related intangible assets

 

32.3

 

 

 

32.1

 

 

 

25.7

 

 

b) Restructuring, asset impairments and other, net

 

32.8

 

 

 

0.6

 

 

 

5.6

 

 

c) Intangible asset impairment

 

 

 

1.2

 

 

d) Third party acquisition and divestiture related costs

 

0.3

 

 

 

0.5

 

 

 

3.3

 

 

e) Actuarial losses on pension plans and other pension benefits

 

 

15.6

 

 

 

 

 

f) Non-cash interest on convertible notes

 

9.5

 

 

 

9.9

 

 

 

9.1

 

 

g) Indemnification gain

 

 

 

(4.9

)

 

h) Adjustment of income taxes

 

(18.1

)

 

 

9.1

 

 

 

23.0

 

 

Total special items

 

56.8

 

 

 

67.8

 

 

 

63.0

 

 

Non-GAAP net income attributable to ON Semiconductor Corporation

$

 

42.8

 

 

$

 

124.3

 

 

$

 

177.1

 

 

Adjustment of income taxes:

 

 

 

 

 

 

Tax adjustment for special items (1)

$

 

(15.7

)

 

$

 

(12.3

)

 

$

 

(8.4

)

 

Other non-GAAP tax adjustment (2)

 

(2.4

)

 

 

21.4

 

 

 

31.0

 

 

Tax indemnified by third parties

 

 

 

0.4

 

 

Total adjustment of income taxes

$

 

(18.1

)

 

$

 

9.1

 

 

$

 

23.0

 

 

Reconciliation of GAAP diluted share count to non-GAAP diluted share count:

 

 

 

 

 

 

GAAP diluted share count

 

410.6

 

 

 

418.2

 

 

 

417.7

 

 

Special items:

 

 

 

 

 

 

a) Less: dilutive share count attributable to convertible notes

 

 

(5.1

)

 

 

(3.9

)

 

b) Add: dilutive shares attributed to share-based awards

 

2.2

 

 

 

 

Total special items

 

2.2

 

 

 

(5.1

)

 

 

(3.9

)

 

Non-GAAP diluted share count

 

412.8

 

 

 

413.1

 

 

 

413.8

 

 

Non-GAAP diluted earnings per share:

 

 

 

 

 

 

Non-GAAP net income attributable to ON Semiconductor Corporation

$

 

42.8

 

 

$

 

124.3

 

 

$

 

177.1

 

 

Non-GAAP diluted share count

 

412.8

 

 

 

413.1

 

 

 

413.8

 

 

Non-GAAP diluted earnings per share

$

 

0.10

 

 

$

 

0.30

 

 

$

 

0.43

 

 

Reconciliation of net cash provided by operating activities to free cash flow:

 

 

 

 

 

 

Net cash provided by operating activities

$

 

166.0

 

 

$

 

91.7

 

 

$

 

138.2

 

 

Special items:

 

 

 

 

 

 

a) Purchase of property, plant and equipment

 

(132.3

)

 

 

(112.4

)

 

 

(157.0

)

 

Total special items

 

(132.3

)

 

 

(112.4

)

 

 

(157.0

)

 

Free cash flow

$

 

33.7

 

 

$

 

(20.7

)

 

$

 

(18.8

)

 

 

 

 

 

 

 

 

 

(1) Tax impact of non-GAAP special items (a-g) is calculated using the federal statutory rate of 21% for all periods presented.

(2) The income tax adjustment primarily represents the use of the net operating loss, non-cash impact of not asserting indefinite reinvestment on earnings of our foreign subsidiaries, deferred tax expense not affecting taxes payable, and non-cash expense (benefit) related to uncertain tax positions.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Contacts

Kris Pugsley
Corporate/Media Communications
ON Semiconductor
(312) 909-0661
kris.pugsley@onsemi.com

Parag Agarwal
Vice President - Investor Relations & Corporate Development
ON Semiconductor
(602) 244-3437
investor@onsemi.com


Read full story here