ON Semiconductor Reports First Quarter 2021 Results

ON SEMICONDUCTOR CORPORATION

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except per share data)

 

Quarters Ended

 

April 2, 2021

 

December 31,
2020

 

April 3, 2020

Revenue

$

1,481.7

 

 

$

1,446.3

 

 

$

1,277.9

 

Cost of revenue (exclusive of amortization shown below)

960.5

 

 

948.7

 

 

875.2

 

Gross profit

521.2

 

 

497.6

 

 

402.7

 

Gross margin

35.2

%

 

34.4

%

 

31.5

%

Operating expenses:

 

 

 

 

 

Research and development

173.6

 

 

159.7

 

 

171.0

 

Selling and marketing

78.9

 

 

71.0

 

 

76.8

 

General and administrative

72.4

 

 

62.4

 

 

71.2

 

Amortization of acquisition-related intangible assets

25.0

 

 

29.3

 

 

32.3

 

Restructuring, asset impairments and other charges, net

42.5

 

 

7.2

 

 

32.8

 

Intangible asset impairment

2.9

 

 

 

 

 

Total operating expenses

395.3

 

 

329.6

 

 

384.1

 

Operating income

125.9

 

 

168.0

 

 

18.6

 

Other income (expense), net:

 

 

 

 

 

Interest expense

(33.4)

 

 

(41.8)

 

 

(42.5)

 

Interest income

0.4

 

 

0.6

 

 

1.9

 

Other income (expense)

4.5

 

 

(6.3)

 

 

0.1

 

Other income (expense), net

(28.5)

 

 

(47.5)

 

 

(40.5)

 

Income (loss) before income taxes

97.4

 

 

120.5

 

 

(21.9)

 

Income tax (provision) benefit

(7.1)

 

 

(30.7)

 

 

8.2

 

Net income (loss)

90.3

 

 

89.8

 

 

(13.7)

 

Less: Net income attributable to non-controlling interest

(0.4)

 

 

(0.8)

 

 

(0.3)

 

Net income (loss) attributable to ON Semiconductor Corporation

$

89.9

 

 

$

89.0

 

 

$

(14.0)

 

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

 

 

 

 

 

Basic

$

0.22

 

 

$

0.22

 

 

$

(0.03)

 

Diluted

$

0.20

 

 

$

0.21

 

 

$

(0.03)

 

Weighted average common shares outstanding:

 

 

 

 

 

Basic

413.4

 

 

411.3

 

 

410.6

 

Diluted

445.4

 

 

431.6

 

 

410.6

 

ON SEMICONDUCTOR CORPORATION

UNAUDITED CONSOLIDATED BALANCE SHEETS

(in millions)

 

 

April 2, 2021

 

December 31,
2020

 

April 3, 2020

Assets

 

 

 

 

 

Cash and cash equivalents

$

1,042.5

 

 

$

1,080.7

 

 

$

1,982.0

 

Receivables, net

683.6

 

 

676.0

 

 

652.0

 

Inventories

1,295.5

 

 

1,251.4

 

 

1,251.9

 

Other current assets

166.0

 

 

176.0

 

 

146.4

 

Total current assets

3,187.6

 

 

3,184.1

 

 

4,032.3

 

Property, plant and equipment, net

2,489.4

 

 

2,512.3

 

 

2,579.9

 

Goodwill

1,663.4

 

 

1,663.4

 

 

1,663.4

 

Intangible assets, net

441.1

 

 

469.0

 

 

558.2

 

Deferred tax assets

447.2

 

 

429.0

 

 

331.0

 

Other assets

401.7

 

 

410.2

 

 

256.0

 

Total assets

$

8,630.4

 

 

$

8,668.0

 

 

$

9,420.8

 

Liabilities, Non-Controlling Interest and Stockholders’ Equity

 

 

 

 

 

Accounts payable

$

605.0

 

 

$

572.9

 

 

$

503.9

 

Accrued expenses and other current liabilities

588.3

 

 

570.0

 

 

542.6

 

Current portion of long-term debt

536.7

 

 

531.6

 

 

689.6

 

Total current liabilities

1,730.0

 

 

1,674.5

 

 

1,736.1

 

Long-term debt

2,806.9

 

 

2,959.7

 

 

4,043.0

 

Deferred tax liabilities

53.9

 

 

57.3

 

 

60.8

 

Other long-term liabilities

390.0

 

 

418.4

 

 

343.3

 

Total liabilities

4,980.8

 

 

5,109.9

 

 

6,183.2

 

ON Semiconductor Corporation stockholders’ equity:

 

 

 

 

 

Common stock

5.8

 

 

5.7

 

 

5.7

 

Additional paid-in capital

4,161.0

 

 

4,133.1

 

 

3,830.3

 

Accumulated other comprehensive loss

(55.9)

 

 

(57.6)

 

 

(66.5)

 

Accumulated earnings

1,515.4

 

 

1,425.5

 

 

1,177.3

 

Less: Treasury stock, at cost

(1,996.7)

 

 

(1,968.2)

 

 

(1,731.9)

 

Total ON Semiconductor Corporation stockholders’ equity

3,629.6

 

 

3,538.5

 

 

3,214.9

 

Non-controlling interest

20.0

 

 

19.6

 

 

22.7

 

Total stockholders' equity

3,649.6

 

 

3,558.1

 

 

3,237.6

 

Total liabilities and stockholders' equity

$

8,630.4

 

 

$

8,668.0

 

 

$

9,420.8

 

ON SEMICONDUCTOR CORPORATION

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

NET CASH PROVIDED BY OPERATING ACTIVITIES

(in millions)

 

Quarters Ended

 

April 2, 2021

 

December 31,
2020

 

April 3, 2020

Net income (loss)

$

90.3

 

 

$

89.8

 

 

$

(13.7)

 

Adjusted for:

 

 

 

 

 

Restructuring, asset impairments and other, net

42.5

 

 

7.2

 

 

32.8

 

Intangible asset impairment

2.9

 

 

 

 

 

Interest expense

33.4

 

 

41.8

 

 

42.5

 

Interest income

(0.4)

 

 

(0.6)

 

 

(1.9)

 

Income tax provision (benefit)

7.1

 

 

30.7

 

 

(8.2)

 

Net income attributable to non-controlling interest

(0.4)

 

 

(0.8)

 

 

(0.3)

 

Depreciation and amortization

153.4

 

 

153.8

 

 

161.2

 

Actuarial losses on pension plans and other pension benefits

 

 

4.0

 

 

 

Third party acquisition and divestiture related costs

0.2

 

 

0.7

 

 

0.3

 

Adjusted EBITDA

329.0

 

 

326.6

 

 

212.7

 

Increase (decrease):

 

 

 

 

 

Restructuring, asset impairments and other, net

(42.5)

 

 

(7.2)

 

 

(32.8)

 

Interest expense

(33.4)

 

 

(41.8)

 

 

(42.5)

 

Interest income

0.4

 

 

0.6

 

 

1.9

 

Income tax (provision) benefit

(7.1)

 

 

(30.7)

 

 

8.2

 

Net income attributable to non-controlling interest

0.4

 

 

0.8

 

 

0.3

 

Actuarial losses on pension plans and other pension benefits

 

 

(4.0)

 

 

 

Third party acquisition and divestiture related costs

(0.2)

 

 

(0.7)

 

 

(0.3)

 

(Gain) loss on sale or disposal of fixed assets

0.3

 

 

(1.4)

 

 

0.2

 

Amortization of debt discount and issuance costs

2.4

 

 

3.0

 

 

3.0

 

Share-based compensation

22.3

 

 

16.5

 

 

15.7

 

Non-cash interest on convertible notes

4.6

 

 

8.8

 

 

9.5

 

Non-cash asset impairment charges

3.2

 

 

3.3

 

 

1.4

 

Change in deferred tax balances

(23.2)

 

 

26.5

 

 

(19.0)

 

Other

(2.0)

 

 

5.2

 

 

 

Changes in assets and liabilities

(35.7)

 

 

94.9

 

 

7.7

 

Net cash provided by operating activities

$

218.5

 

 

$

400.4

 

 

$

166.0

 

Cash flows from investing activities:

 

 

 

 

 

Purchase of property, plant and equipment

$

(77.0)

 

 

$

(116.4)

 

 

$

(132.3)

 

Proceeds from sale of property, plant and equipment

0.2

 

 

4.8

 

 

 

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

(0.4)

 

 

(0.1)

 

 

2.2

 

Purchase of business, net of cash acquired

 

 

 

 

(4.5)

 

Settlement of purchase price from previous acquisition

 

 

 

 

26.0

 

Deposit made for manufacturing facility

 

 

(100.0)

 

 

 

Net cash used in investing activities

$

(77.2)

 

 

$

(211.7)

 

 

$

(108.6)

 

Cash flows from financing activities:

 

 

 

 

 

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

$

6.6

 

 

$

5.8

 

 

$

7.5

 

Payment of tax withholding for restricted stock units

(28.5)

 

 

(2.9)

 

 

(16.0)

 

Repurchase of common stock

 

 

 

 

(65.4)

 

Issuance and borrowings under debt agreements

 

 

 

 

1,165.0

 

Payment of debt issuance and other financing costs

 

 

(0.2)

 

 

 

Repayment of borrowings under debt agreements

(154.1)

 

 

(759.3)

 

 

(56.0)

 

Payments related to previous acquisition

(2.1)

 

 

(0.6)

 

 

(4.9)

 

Dividend to non-controlling shareholder

 

 

(5.0)

 

 

 

Net cash provided by (used in) financing activities

$

(178.1)

 

 

$

(762.2)

 

 

$

1,030.2

 

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

(0.8)

 

 

0.2

 

 

0.2

 

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

$

(37.6)

 

 

$

(573.3)

 

 

$

1,087.8

 

Beginning cash, cash equivalents and restricted cash

1,081.5

 

 

1,654.8

 

 

894.2

 

Ending cash, cash equivalents and restricted cash

$

1,043.9

 

 

$

1,081.5

 

 

$

1,982.0

 

ON SEMICONDUCTOR CORPORATION

RECONCILIATION OF GAAP VERSUS NON-GAAP DISCLOSURES

(in millions, except per share and percentage data)

 

 

 

 

Quarters Ended

 

 

 

April 2, 2021

 

December 31,
2020

 

April 3, 2020

 

 

 

 

 

 

 

 

Reconciliation of GAAP to non-GAAP gross profit:

 

 

 

 

 

GAAP gross profit

$

521.2

 

 

$

497.6

 

 

$

402.7

 

 

Special items:

 

 

 

 

 

 

a)

Amortization of fair market value step-up of inventory

 

 

 

 

 

 

 

Total special items

 

 

 

 

 

Non-GAAP gross profit

$

521.2

 

 

$

497.6

 

 

$

402.7

 

Reconciliation of GAAP to non-GAAP gross margin:

 

 

 

 

 

GAAP gross margin

35.2

%

 

34.4

%

 

31.5

%

 

Special items:

 

 

 

 

 

 

a)

Amortization of fair market value step-up of inventory

%

 

%

 

%

 

 

Total special items

%

 

%

 

%

Non-GAAP gross margin

35.2

%

 

34.4

%

 

31.5

%

Reconciliation of GAAP to non-GAAP operating expenses:

 

 

 

 

 

GAAP operating expenses

$

395.3

 

 

$

329.6

 

 

$

384.1

 

 

Special items:

 

 

 

 

 

 

a)

Amortization of acquisition-related intangible assets

(25.0)

 

 

(29.3)

 

 

(32.3)

 

 

b)

Restructuring, asset impairments and other, net

(42.5)

 

 

(7.2)

 

 

(32.8)

 

 

c)

Intangible asset impairment

(2.9)

 

 

 

 

 

 

d)

Third party acquisition and divestiture related costs

(0.2)

 

 

(0.7)

 

 

(0.3)

 

 

 

Total special items

(70.6)

 

 

(37.2)

 

 

(65.4)

 

Non-GAAP operating expenses

$

324.7

 

 

$

292.4

 

 

$

318.7

 

Reconciliation of GAAP to non-GAAP operating income:

 

 

 

 

 

GAAP operating income

$

125.9

 

 

$

168.0

 

 

$

18.6

 

 

Special items:

 

 

 

 

 

 

a)

Amortization of acquisition-related intangible assets

25.0

 

 

29.3

 

 

32.3

 

 

b)

Restructuring, asset impairments and other, net

42.5

 

 

7.2

 

 

32.8

 

 

c)

Intangible asset impairment

2.9

 

 

 

 

 

 

d)

Third party acquisition and divestiture related costs

0.2

 

 

0.7

 

 

0.3

 

 

 

Total special items

70.6

 

 

37.2

 

 

65.4

 

Non-GAAP operating income

$

196.5

 

 

$

205.2

 

 

$

84.0

 

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

 

 

 

 

 

GAAP operating margin

8.5

%

 

11.6

%

 

1.5

%

 

Special items:

 

 

 

 

 

 

a)

Amortization of acquisition-related intangible assets

1.7

%

 

2.0

%

 

2.5

%

 

b)

Restructuring, asset impairments and other, net

2.9

%

 

0.5

%

 

2.6

%

 

c)

Intangible asset impairment

0.2

%

 

%

 

%

 

d)

Third party acquisition and divestiture related costs

%

 

%

 

%

 

 

Total special items

4.8

%

 

2.6

%

 

5.1

%

Non-GAAP operating margin

13.3

%

 

14.2

%

 

6.6

%

Reconciliation of GAAP to non-GAAP income before income taxes:

 

 

 

 

 

GAAP income (loss) before income taxes

$

97.4

 

 

$

120.5

 

 

$

(21.9)

 

 

Special items:

 

 

 

 

 

 

a)

Amortization of acquisition-related intangible assets

25.0

 

 

29.3

 

 

32.3

 

 

b)

Restructuring, asset impairments and other, net

42.5

 

 

7.2

 

 

32.8

 

 

c)

Intangible asset impairment

2.9

 

 

 

 

 

 

d)

Third party acquisition and divestiture related costs

0.2

 

 

0.7

 

 

0.3

 

 

e)

Actuarial losses on pension plans and other pension benefits

 

 

4.0

 

 

 

 

f)

Non-cash interest on convertible notes

4.6

 

 

8.8

 

 

9.5

 

 

 

Total special items

75.2

 

 

50.0

 

 

74.9

 

Non-GAAP income before income taxes

$

172.6

 

 

$

170.5

 

 

$

53.0

 

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

 

 

 

 

 

GAAP net income (loss) attributable to ON Semiconductor Corporation

$

89.9

 

 

$

89.0

 

 

$

(14.0)

 

 

Special items:

 

 

 

 

 

 

a)

Amortization of acquisition-related intangible assets

25.0

 

 

29.3

 

 

32.3

 

 

b)

Restructuring, asset impairments and other, net

42.5

 

 

7.2

 

 

32.8

 

 

c)

Intangible asset impairment

2.9

 

 

 

 

 

 

d)

Third party acquisition and divestiture related costs

0.2

 

 

0.7

 

 

0.3

 

 

e)

Actuarial losses on pension plans and other pension benefits

 

 

4.0

 

 

 

 

f)

Non-cash interest on convertible notes

4.6

 

 

8.8

 

 

9.5

 

 

g)

Adjustment of income taxes

(13.8)

 

 

8.1

 

 

(18.1)

 

 

 

Total special items

61.4

 

 

58.1

 

 

56.8

 

Non-GAAP net income attributable to ON Semiconductor Corporation

$

151.3

 

 

$

147.1

 

 

$

42.8

 

Adjustment of income taxes:

 

 

 

 

 

Tax adjustment for special items (1)

$

(15.8)

 

 

$

(10.5)

 

 

$

(15.7)

 

Impact of the Domestication of non-U.S. IP and related effects (2)

 

 

(2.1)

 

 

 

Other non-GAAP tax adjustment (3)

2.0

 

 

20.7

 

 

(2.4)

 

 

 

Total adjustment of income taxes

$

(13.8)

 

 

$

8.1

 

 

$

(18.1)

 

Reconciliation of GAAP to non-GAAP diluted shares outstanding:

 

 

 

 

 

GAAP diluted shares outstanding

445.4

 

 

431.6

 

 

410.6

 

 

Special items:

 

 

 

 

 

 

a)

Less: dilutive shares attributable to convertible notes

(12.8)

 

 

(14.8)

 

 

 

 

b)

Add: dilutive shares attributable to share-based awards

 

 

 

 

2.2

 

 

 

Total special items

(12.8)

 

 

(14.8)

 

 

2.2

 

Non-GAAP diluted shares outstanding

432.6

 

 

416.8

 

 

412.8

 

Non-GAAP diluted earnings per share:

 

 

 

 

 

Non-GAAP net income attributable to ON Semiconductor Corporation

$

151.3

 

 

$

147.1

 

 

$

42.8

 

Non-GAAP diluted shares outstanding

432.6

 

 

416.8

 

 

412.8

 

Non-GAAP diluted earnings per share

$

0.35

 

 

$

0.35

 

 

$

0.10

 

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

 

 

 

 

 

Net cash provided by operating activities

$

218.5

 

 

$

400.4

 

 

$

166.0

 

 

Special items:

 

 

 

 

 

 

a)

Purchase of property, plant and equipment

(77.0)

 

 

(116.4)

 

 

(132.3)

 

 

 

Total special items

(77.0)

 

 

(116.4)

 

 

(132.3)

 

Free cash flow

$

141.5

 

 

$

284.0

 

 

$

33.7

 

(1)

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

(2)

The Company simplified its corporate structure by repatriating the economic rights of its non-U.S. intellectual property to the United States via domestication of certain foreign subsidiaries (the "Domestication") during 2020. The Domestication resulted in a benefit from recognizing certain deferred tax assets, net of deferred tax liabilities, of $62.9 million for the year ended December 31, 2020. Additionally, the Domestication caused the Company to reassess the full valuation allowance recorded against its U.S. state deferred tax assets. As a result, the Company also released approximately $49.5 million of its valuation allowance recorded against its U.S. state deferred tax assets during the year ended December 31, 2020. Of the total $112.4 million described above, $110.3 million and $2.1 million were recorded during the third and fourth quarters of 2020, respectively.

(3)

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.


« Previous Page 1 | 2 | 3 | 4 | 5  Next Page »



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us
ShareCG™ is a trademark of Internet Business Systems, Inc.

Report a Bug Report Abuse Make a Suggestion About Privacy Policy Contact Us User Agreement Advertise