For the first quarter of 2011, highlights include total:
-
Revenues of approximately $870.6 million which includes
-
Historical ON Semiconductor revenue of $592.5 million
-
SANYO Semiconductor revenue of $278.1 million
-
GAAP net income of $0.16 per fully diluted share which includes
-
Historical ON Semiconductor GAAP net income of $0.15 per fully
diluted share
-
SANYO Semiconductor GAAP net income of $0.01 per fully diluted
share
-
Non-GAAP net income of $0.27 per fully diluted share which
includes
-
Historical ON Semiconductor non-GAAP net income of $0.21 per
fully diluted share
-
SANYO Semiconductor non-GAAP net income of $0.06 per fully
diluted share
ON Semiconductor Corporation (Nasdaq: ONNN) today announced that total
revenues in the first quarter of 2011 were $870.6 million, an increase
of more than 50 percent from the fourth quarter of 2010. As previously
announced, the company completed its acquisition of SANYO Semiconductor
on January 1, 2011. During the first quarter of 2011, the company
reported GAAP net income of $74.8 million, or $0.16 per fully diluted
share. The first quarter 2011 GAAP net income included net charges of
$46.4 million, or $0.10 per fully diluted share, from special items. The
special item details can be found in the attached schedules. During the
fourth quarter of 2010, the company reported a GAAP net income of $61.0
million, or $0.14 per fully diluted share. Further information,
including the unaudited results of operations for SANYO Semiconductor
for the first quarter of 2011, is provided in the financial tables
attached to this release.
First quarter 2011 results were negatively impacted from reduced
production and increased expenses incurred as a result of the Japan
earthquake and resulting tsunami. There were production disruptions but
only limited physical damage to our Japanese manufacturing facilities
post the March 11 Japan earthquake and tsunami. While revenue was within
our original guidance provided on February 3, 2011, we currently
estimate that production disruptions negatively impacted our net income
approximately $10 million in the first quarter of 2011. Full
stabilization and recovery of our operations in Japan is progressing
well. Of ON Semiconductor’s six manufacturing facilities in Japan, five
came back to full production capacity and the sixth factory is ramping
toward full production.
First quarter 2011 non-GAAP net income was $121.2 million, or $0.27 per
share on a fully diluted basis, which included approximately $0.06 per
share on a fully diluted basis from SANYO Semiconductor. Fourth quarter
2010 non-GAAP net income was $99.2 million, or $0.22 per share on a
fully diluted basis. A reconciliation of these non-GAAP financial
measures (and other non-GAAP measures used elsewhere in this release,
such as non-GAAP gross margin, non-GAAP gross profit and adjusted
EBITDA) to the company’s most directly comparable measures prepared in
accordance with U.S. GAAP are set forth in the attached schedules and on
our website at http://www.onsemi.com/.
On a mix-adjusted basis, average selling prices for historical ON
Semiconductor (excluding SANYO Semiconductor) in the first quarter of
2011 were approximately flat when compared to the fourth quarter of
2010. Total company GAAP gross margin in the first quarter was 27.8
percent. Total company GAAP gross margin in the first quarter included a
net charge of approximately $70.9 million, or approximately 820 basis
points, from special items. Total company non-GAAP gross margin in the
first quarter was 36.0 percent.
Adjusted EBITDA for the first quarter of 2011 was $167.3 million.
Adjusted EBITDA for the fourth quarter of 2010 was $145.4 million.
"ON Semiconductor continued its transformation in the first quarter of
2011 with the acquisition of SANYO Semiconductor,” said Keith Jackson,
ON Semiconductor president and CEO. "In January, we closed the
acquisition of SANYO Semiconductor and in our first quarter of operating
the business, SANYO Semiconductor positively contributed to our
earnings. This transaction broadens our product portfolio, adding new
capabilities from microcontrollers and custom application specific
integrated solutions (ASICs) to integrated power modules and motor
control devices. In addition, in February we closed the acquisition of
the CMOS Image Sensor Business Unit from Cypress Semiconductor
Corporation which positions ON Semiconductor as a leading supplier of
ultra-high-speed CMOS image sensors.”
"While total company revenues at the mid-point of our guidance for the
second quarter of 2011 are anticipated to be up slightly from the first
quarter of 2011, revenues, gross profit and earnings will be negatively
impacted by the supply chain disruptions, reduced production and
increased expenses in Japan as result of the earthquake and tsunami,”
Jackson said. "Based on our current assessment, we believe the effects
of the earthquake and tsunami could negatively impact total company
sales by approximately $50 million and gross profit and earnings in
excess of $30 million in the second quarter of 2011. This anticipated
impact is already included in our guidance below. Longer term we believe
we are well positioned in Japan as the country rebuilds from the tragic
events of March 11.”
SECOND QUARTER 2011 OUTLOOK
"Our second quarter 2011 outlook includes SANYO Semiconductor. Based
upon product booking trends, backlog levels and estimated turns levels,
we anticipate that total ON Semiconductor revenues will be approximately
$860 to $900 million in the second quarter of 2011,” Jackson said.
"Backlog levels for the second quarter of 2011 represent over 90 percent
of our anticipated second quarter 2011 revenues. We expect that average
selling prices for the second quarter of 2011 will be flat to down
approximately one percent when compared to the first quarter of 2011.
The non-GAAP outlook for the second quarter of 2011 includes stock-based
compensation expense of approximately $14 million.”
The following table outlines ON Semiconductor’s second quarter 2011 GAAP
and non-GAAP outlook.
|
ON SEMICONDUCTOR Q2 2011 BUSINESS OUTLOOK
|
|
|
|
|
|
|
|
|
|
|
|
Total ON Semiconductor
|
|
Special
|
|
Total ON Semiconductor
|
|
|
|
GAAP
|
|
Items ***
|
|
Non-GAAP****
|
|
Revenue
|
|
$860 to $900 million
|
|
|
|
$860 to $900 million
|
|
|
|
|
|
|
|
|
|
Gross Margin
|
|
31% to 33%
|
|
$45 million
|
|
36% to 38%
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
$198 to $208 million
|
|
$20 million
|
|
$178 to $188 million
|
|
|
|
|
|
|
|
|
|
Net Interest Expense / Other Expenses
|
|
$12 million
|
|
|
|
$12 million
|
|
|
|
|
|
|
|
|
|
Convertible Notes, Non-cash Interest Expense*
|
|
$9 million
|
|
$9 million
|
|
$0 million
|
|
|
|
|
|
|
|
|
|
Tax
|
|
$8 to $10 million
|
|
$1 million
|
|
$7 to $9 million
|
|
|
|
|
|
|
|
|
|
Fully Diluted Share Count **
|
|
460 million
|
|
|
|
460 million
|
* Convertible Notes, Non-cash Interest Expense are included in FASB’s
Accounting Standards Codification ("ASC”) Topic 470 Debt.
** Fully diluted share count can vary for, among other things, the
actual exercise of options or restricted stock units, the incremental
dilutive shares from all of the company’s convertible senior
subordinated notes, and the repurchase or the issuance of stock or the
sale of treasury shares. Please refer to the table on our website for
potential changes to the Fully Diluted Share Count. This table can be
found on our website at www.onsemi.com
under Investors - Investor Relations, Annual Reports / Financial
Releases.
*** Special Items can include: restructuring, asset impairments and
other, net; expensing of appraised inventory fair market value (FMV)
step up; amortization of intangibles; goodwill impairments; income tax
adjustments to approximate cash taxes; non-cash interest expense and
certain other special items as necessary.
**** Regulation G and other provisions of the securities laws regulate
the use of financial measures that are not prepared in accordance with
GAAP. 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 5:30 a.m. Pacific Time (PDT) on May 5, 2011 to discuss this
announcement and ON Semiconductor’s results for the first quarter of
2011. 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 through a
telephone call by dialing (888) 546-9664 (U.S./Canada) or (973) 935-8144
(International). In order to join this conference call, you will be
required to provide the Conference ID Number – which is 63850124.
Approximately one hour following the live broadcast, the company will
provide a dial-in replay that will continue to be available through May
12, 2011. To listen to the teleconference replay, call (800) 642-1687
(U.S./Canada) or (706) 645-9291 (International). You will be required to
provide the Conference ID Number – which is 63850124.
About ON Semiconductor
ON Semiconductor (Nasdaq: ONNN) is a premier supplier of high
performance, silicon solutions for energy efficient electronics. The
company's broad portfolio of power and signal management, logic,
discrete and custom devices helps customers effectively solve their
design challenges in automotive,
communications, computing, consumer, industrial, LED lighting, medical,
military/aerospace and power applications. ON Semiconductor
operates a world-class, value-added supply chain 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 within the meaning of
the Private Securities Litigation Reform Act of 1995. 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.
These 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 information available to us as of the date of
this release, our current expectations, forecasts 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 revenues and
operating performance, poor economic conditions and markets (including
current credit and financial conditions), 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, technological and product development risks, enforcement
and protection of our intellectual property rights and related risks,
availability of raw materials, electricity, gas, water and other supply
chain uncertainties, our ability to effectively shift production to
other facilities 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, competitors’ actions including the adverse
impact of competitive product announcements, pricing and gross profit
pressures, loss of key customers, order cancellations or reduced
bookings, changes in manufacturing yields, control of costs and expenses
and realization of cost savings from restructurings and synergies,
significant litigation, risks associated with decisions to expend cash
reserves for various uses such as debt prepayment or acquisitions rather
than to retain such cash for future needs, risks associated with
acquisitions and dispositions (including from integrating and
consolidating, and timely filing financial information with the
Securities and Exchange Commission - for, recently acquired businesses,
such as SANYO Semiconductor, and difficulties encountered in accurately
predicting the future financial performance of recently acquired
businesses, such as SANYO Semiconductor), risks associated with our
substantial leverage and restrictive covenants in our debt agreements
from time to time, risks associated with our worldwide operations
including foreign employment and labor matters associated with unions
and collective bargaining arrangements as well as natural disasters like
the Japan earthquake and tsunami affecting our operations and
finances/financials, the threat or occurrence of international armed
conflict and terrorist activities both in the United States and
internationally, risks and costs associated with increased and new
regulation of corporate governance and disclosure standards (including
pursuant to Section 404 of the Sarbanes-Oxley Act of 2002), risks
related to new legal requirements and risks involving environmental or
other governmental regulation. Information concerning additional factors
that could cause results to differ materially from those projected in
the forward-looking statements is contained in ON Semiconductor’s Annual
Report on Form 10-K for the period ended December 31, 2010, Quarterly
Reports on Form 10-Q, Current Reports on Form 8-K and other of our
filings with the Securities and Exchange Commission. 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 investors could lose all or part of their investment. Readers are
cautioned not to place undue reliance on forward-looking statements.
These forward-looking statements should not be relied upon as
representing our views as of any subsequent date and we do not undertake
any obligation to update forward-looking statements to reflect events or
circumstances after the date they were made.
|
ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
|
|
UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS
|
|
(in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
|
April 1, 2011
|
|
December 31, 2010
|
|
April 2, 2010
|
|
Revenues
|
|
$
|
870.6
|
|
|
$
|
579.2
|
|
|
$
|
550.2
|
|
|
Cost of revenues
|
|
|
628.2
|
|
|
|
341.6
|
|
|
|
322.1
|
|
|
Gross profit
|
|
|
242.4
|
|
|
|
237.6
|
|
|
|
228.1
|
|
|
Gross margin
|
|
|
27.8
|
%
|
|
|
41.0
|
%
|
|
|
41.5
|
%
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
Research and development
|
|
|
91.1
|
|
|
|
59.4
|
|
|
|
65.2
|
|
|
Selling and marketing
|
|
|
49.4
|
|
|
|
38.0
|
|
|
|
35.6
|
|
|
General and administrative
|
|
|
47.1
|
|
|
|
31.9
|
|
|
|
31.5
|
|
|
Amortization of acquisition-related intangible assets
|
|
|
9.7
|
|
|
|
7.9
|
|
|
|
7.8
|
|
|
Restructuring, asset impairments and other, net
|
|
|
12.4
|
|
|
|
3.5
|
|
|
|
3.8
|
|
|
Goodwill and intangibles asset impairment charges
|
|
|
-
|
|
|
|
16.1
|
|
|
|
-
|
|
|
Total operating expenses
|
|
|
209.7
|
|
|
|
156.8
|
|
|
|
143.9
|
|
|
Operating income
|
|
|
32.7
|
|
|
|
80.8
|
|
|
|
84.2
|
|
|
Other income (expenses), net:
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(17.8
|
)
|
|
|
(16.4
|
)
|
|
|
(16.4
|
)
|
|
Interest income
|
|
|
0.3
|
|
|
|
0.1
|
|
|
|
0.1
|
|
|
Other
|
|
|
(0.2
|
)
|
|
|
0.1
|
|
|
|
(2.8
|
)
|
|
Gain on SANYO Semiconductor acquisition
|
|
|
61.3
|
|
|
|
-
|
|
|
|
-
|
|
|
Other expenses, net
|
|
|
43.6
|
|
|
|
(16.2
|
)
|
|
|
(19.1
|
)
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
76.3
|
|
|
|
64.6
|
|
|
|
65.1
|
|
|
Income tax provision
|
|
|
(0.8
|
)
|
|
|
(3.4
|
)
|
|
|
(1.4
|
)
|
|
Net income
|
|
|
75.5
|
|
|
|
61.2
|
|
|
|
63.7
|
|
|
Net income attributable to minority interest
|
|
|
(0.7
|
)
|
|
|
(0.2
|
)
|
|
|
(0.7
|
)
|
|
Net income attributable to ON Semiconductor Corporation
|
|
$
|
74.8
|
|
|
$
|
61.0
|
|
|
$
|
63.0
|
|
|
|
|
|
|
|
|
|
|
Net income per common share attributable to ON Semiconductor
Corporation:
|
|
|
|
|
|
|
|
Basic:
|
|
$
|
0.17
|
|
|
$
|
0.14
|
|
|
$
|
0.15
|
|
|
Diluted:
|
|
$
|
0.16
|
|
|
$
|
0.14
|
|
|
$
|
0.14
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
Basic:
|
|
|
441.4
|
|
|
|
434.2
|
|
|
|
428.1
|
|
|
Diluted:
|
|
|
456.0
|
|
|
|
447.5
|
|
|
|
440.9
|
|
|
ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
|
|
UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS
|
|
(in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended April 1, 2011
|
|
|
|
|
|
ONNN
|
|
SANYO Semiconductor(1)
|
|
Combined
|
|
Revenues
|
|
$
|
592.5
|
|
|
$
|
278.1
|
|
|
$
|
870.6
|
|
|
Cost of revenues
|
|
|
354.5
|
|
|
|
273.7
|
|
|
|
628.2
|
|
|
Gross profit
|
|
|
238.0
|
|
|
|
4.4
|
|
|
|
242.4
|
|
|
Gross margin
|
|
|
40.2
|
%
|
|
|
1.6
|
%
|
|
|
27.8
|
%
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
Research and development
|
|
|
64.6
|
|
|
|
26.5
|
|
|
|
91.1
|
|
|
Selling and marketing
|
|
|
38.6
|
|
|
|
10.8
|
|
|
|
49.4
|
|
|
General and administrative
|
|
|
38.6
|
|
|
|
8.5
|
|
|
|
47.1
|
|
|
Amortization of acquisition related intangible assets
|
|
|
8.3
|
|
|
|
1.4
|
|
|
|
9.7
|
|
|
Restructuring, asset impairments and other, net
|
|
|
-
|
|
|
|
12.4
|
|
|
|
12.4
|
|
|
Total operating expenses
|
|
|
150.1
|
|
|
|
59.6
|
|
|
|
209.7
|
|
|
Operating income (loss)
|
|
|
87.9
|
|
|
|
(55.2
|
)
|
|
|
32.7
|
|
|
Other income (expenses), net:
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(17.8
|
)
|
|
|
-
|
|
|
|
(17.8
|
)
|
|
Interest income
|
|
|
0.1
|
|
|
|
0.2
|
|
|
|
0.3
|
|
|
Other
|
|
|
0.5
|
|
|
|
(0.7
|
)
|
|
|
(0.2
|
)
|
|
Gain on SANYO Semiconductor acquisition
|
|
|
-
|
|
|
|
61.3
|
|
|
|
61.3
|
|
|
Other expenses, net
|
|
|
(17.2
|
)
|
|
|
60.8
|
|
|
|
43.6
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
70.7
|
|
|
|
5.6
|
|
|
|
76.3
|
|
|
Income tax provision
|
|
|
(0.6
|
)
|
|
|
(0.2
|
)
|
|
|
(0.8
|
)
|
|
Net income
|
|
|
70.1
|
|
|
|
5.4
|
|
|
|
75.5
|
|
|
Net income attributable to minority interest
|
|
|
(0.7
|
)
|
|
|
-
|
|
|
|
(0.7
|
)
|
|
Net income attributable to ON Semiconductor Corporation
|
|
$
|
69.4
|
|
|
$
|
5.4
|
|
|
$
|
74.8
|
|
|
|
|
|
|
|
|
|
|
Net income per common share attributable to ON Semiconductor
Corporation:
|
|
|
|
|
|
|
|
Basic:
|
|
$
|
0.16
|
|
|
$
|
0.01
|
|
|
$
|
0.17
|
|
|
Diluted:
|
|
$
|
0.15
|
|
|
$
|
0.01
|
|
|
$
|
0.16
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
Basic:
|
|
|
441.4
|
|
|
|
441.4
|
|
|
|
441.4
|
|
|
Diluted:
|
|
|
456.0
|
|
|
|
456.0
|
|
|
|
456.0
|
|
|
(1) The SANYO Semiconductor unaudited statement of
operations above does not include the allocation of certain
operating expenses. We have provided the table above for
informational purposes only.
|
|
ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
|
|
UNAUDITED CONSOLIDATED BALANCE SHEET
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 1,
|
|
December 31,
|
|
April 2,
|
|
|
|
|
2011
|
|
2010
|
|
2010
|
|
Assets
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
766.0
|
|
|
$
|
623.3
|
|
|
$
|
560.7
|
|
|
Receivables, net
|
|
|
576.3
|
|
|
|
294.6
|
|
|
|
298.9
|
|
|
Inventories
|
|
|
767.5
|
|
|
|
360.8
|
|
|
|
297.6
|
|
|
Other current assets
|
|
|
121.7
|
|
|
|
63.6
|
|
|
|
48.4
|
|
|
Deferred income taxes, net of allowances
|
|
|
16.4
|
|
|
|
15.7
|
|
|
|
14.6
|
|
|
Total current assets
|
|
|
2,247.9
|
|
|
|
1,358.0
|
|
|
|
1,220.2
|
|
|
Restricted cash
|
|
|
-
|
|
|
|
142.1
|
|
|
|
0.2
|
|
|
Property, plant and equipment, net
|
|
|
1,061.3
|
|
|
|
864.3
|
|
|
|
741.6
|
|
|
Deferred income taxes, net of allowances
|
|
|
62.3
|
|
|
|
-
|
|
|
|
-
|
|
|
Goodwill
|
|
|
199.2
|
|
|
|
191.2
|
|
|
|
191.7
|
|
|
Intangible assets, net
|
|
|
370.7
|
|
|
|
303.0
|
|
|
|
330.6
|
|
|
Other assets
|
|
|
75.4
|
|
|
|
60.6
|
|
|
|
61.5
|
|
|
Total assets
|
|
$
|
4,016.8
|
|
|
$
|
2,919.2
|
|
|
$
|
2,545.8
|
|
|
|
|
|
|
|
|
|
|
Liabilities, Minority Interests and Stockholders' Equity
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
527.8
|
|
|
$
|
256.9
|
|
|
$
|
204.7
|
|
|
Accrued expenses
|
|
|
197.5
|
|
|
|
162.6
|
|
|
|
141.6
|
|
|
Income taxes payable
|
|
|
7.2
|
|
|
|
5.1
|
|
|
|
2.9
|
|
|
Accrued interest
|
|
|
4.5
|
|
|
|
0.8
|
|
|
|
4.6
|
|
|
Deferred income on sales to distributors
|
|
|
169.5
|
|
|
|
149.5
|
|
|
|
109.1
|
|
|
Deferred income taxes, net of allowances
|
|
|
62.8
|
|
|
|
-
|
|
|
|
-
|
|
|
Current portion of long-term debt
|
|
|
176.8
|
|
|
|
136.0
|
|
|
|
111.3
|
|
|
Total current liabilities
|
|
|
1,146.1
|
|
|
|
710.9
|
|
|
|
574.2
|
|
|
Long-term debt
|
|
|
1,095.2
|
|
|
|
752.8
|
|
|
|
823.5
|
|
|
Other long-term liabilities
|
|
|
244.2
|
|
|
|
49.3
|
|
|
|
45.0
|
|
|
Deferred income taxes, net of allowances
|
|
|
21.6
|
|
|
|
18.2
|
|
|
|
15.4
|
|
|
Total liabilities
|
|
|
2,507.1
|
|
|
|
1,531.2
|
|
|
|
1,458.1
|
|
|
|
|
|
|
|
|
|
|
ON Semiconductor Corporation stockholders' equity:
|
|
|
|
|
|
|
|
Common stock
|
|
|
4.9
|
|
|
|
4.9
|
|
|
|
4.8
|
|
|
Additional paid-in capital
|
|
|
3,069.5
|
|
|
|
3,016.1
|
|
|
|
2,939.9
|
|
|
Accumulated other comprehensive loss
|
|
|
(58.7
|
)
|
|
|
(59.1
|
)
|
|
|
(65.1
|
)
|
|
Accumulated deficit
|
|
|
(1,139.1
|
)
|
|
|
(1,213.9
|
)
|
|
|
(1,441.4
|
)
|
|
Less: treasury stock, at cost
|
|
|
(389.6
|
)
|
|
|
(382.0
|
)
|
|
|
(370.8
|
)
|
|
Total ON Semiconductor Corporation stockholders' equity
|
|
|
1,487.0
|
|
|
|
1,366.0
|
|
|
|
1,067.4
|
|
|
Minority interest in consolidated subsidiaries
|
|
|
22.7
|
|
|
|
22.0
|
|
|
|
20.3
|
|
|
Total equity
|
|
|
1,509.7
|
|
|
|
1,388.0
|
|
|
|
1,087.7
|
|
|
Total liabilities and equity
|
|
$
|
4,016.8
|
|
|
$
|
2,919.2
|
|
|
$
|
2,545.8
|
|
|
ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
|
|
UNAUDITED RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA* AND
|
|
CASH PROVIDED BY OPERATING ACTIVITIES
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
April 1,
|
|
December 31,
|
|
April 2,
|
|
|
|
2011
|
|
2010
|
|
2010
|
|
Net income
|
|
$
|
75.5
|
|
|
$
|
61.2
|
|
|
$
|
63.7
|
|
|
Plus:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
52.8
|
|
|
|
44.5
|
|
|
|
39.7
|
|
|
Interest expense
|
|
|
17.8
|
|
|
|
16.4
|
|
|
|
16.4
|
|
|
Interest income
|
|
|
(0.3
|
)
|
|
|
(0.1
|
)
|
|
|
(0.1
|
)
|
|
Income tax provision
|
|
|
0.8
|
|
|
|
3.4
|
|
|
|
1.4
|
|
|
Net income attributable to minority interest
|
|
|
(0.7
|
)
|
|
|
(0.2
|
)
|
|
|
(0.7
|
)
|
|
Non-cash impairment charges
|
|
|
-
|
|
|
|
16.1
|
|
|
|
-
|
|
|
Restructuring, asset impairments and other, net
|
|
|
12.4
|
|
|
|
3.5
|
|
|
|
3.8
|
|
|
Non-cash manufacturing expenses
|
|
|
50.0
|
|
|
|
-
|
|
|
|
-
|
|
|
Gain on SANYO Semiconductor acquisition
|
|
|
(61.3
|
)
|
|
|
-
|
|
|
|
-
|
|
|
Expensing of appraised inventory fair market value step up
|
|
|
20.3
|
|
|
|
0.6
|
|
|
|
3.1
|
|
|
Adjusted EBITDA*
|
|
|
167.3
|
|
|
|
145.4
|
|
|
|
127.3
|
|
|
Increase (decrease):
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(17.8
|
)
|
|
|
(16.4
|
)
|
|
|
(16.4
|
)
|
|
Interest income
|
|
|
0.3
|
|
|
|
0.1
|
|
|
|
0.1
|
|
|
Income tax provision
|
|
|
(0.8
|
)
|
|
|
(3.4
|
)
|
|
|
(1.4
|
)
|
|
Net income attributable to minority interest
|
|
|
0.7
|
|
|
|
0.2
|
|
|
|
0.7
|
|
|
Restructuring, asset impairments, and other, net
|
|
|
(12.4
|
)
|
|
|
(3.5
|
)
|
|
|
(3.8
|
)
|
|
Expensing of appraised inventory fair market value step up
|
|
|
(20.3
|
)
|
|
|
(0.6
|
)
|
|
|
(3.1
|
)
|
|
Stock compensation expense
|
|
|
10.4
|
|
|
|
11.2
|
|
|
|
13.7
|
|
|
Gain on sale or disposal of fixed assets
|
|
|
(2.1
|
)
|
|
|
(1.7
|
)
|
|
|
(2.1
|
)
|
|
Amortization of debt issuance costs and debt discount
|
|
|
0.6
|
|
|
|
0.6
|
|
|
|
0.7
|
|
|
Provision for excess inventories
|
|
|
1.7
|
|
|
|
7.3
|
|
|
|
(1.1
|
)
|
|
Non-cash interest expense
|
|
|
8.7
|
|
|
|
8.4
|
|
|
|
8.7
|
|
|
Deferred income taxes
|
|
|
3.2
|
|
|
|
(2.7
|
)
|
|
|
2.3
|
|
|
Other
|
|
|
(1.0
|
)
|
|
|
(0.3
|
)
|
|
|
(1.0
|
)
|
|
Changes in operating assets and liabilities
|
|
|
(12.9
|
)
|
|
|
15.2
|
|
|
|
(15.1
|
)
|
|
Net cash provided by operating activities
|
|
$
|
125.6
|
|
|
$
|
159.8
|
|
|
$
|
109.5
|
|
|
* Adjusted EBITDA represents net income (loss) before interest
expense, interest income, provision for income taxes, depreciation
and amortization expense and special items. We use the adjusted
EBITDA measure for internal managerial evaluation purposes, as a
means to evaluate period-to-period comparisons and as a
performance metric for the vesting/releasing of certain of our
performance based equity awards, and for earning of corporate cash
bonuses when applicable. Adjusted EBITDA is a non-GAAP financial
measure. Regulation G and other provisions of the securities laws
regulate the use of financial measures that are not prepared in
accordance with generally accepted accounting principles. We
believe this measure provides important supplemental information
to investors. 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 press 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 non-GAAP financial measures used by our company or
other companies, even if they have similar names.
|
|
ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
|
|
ANALYSIS OF GAAP VERSUS NON-GAAP DISCLOSURES
|
|
(in millions, except per share and percentage data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
Reconciliation of GAAP gross profit to non-GAAP gross profit:
|
|
April 1, 2011
|
|
December 31, 2010
|
|
April 2, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
242.4
|
|
|
$
|
237.6
|
|
|
$
|
228.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special items:
|
|
|
|
|
|
|
|
a) Expensing of appraised inventory fair market value step up
|
|
|
20.3
|
|
|
|
0.6
|
|
|
|
3.1
|
|
|
b) Non-cash manufacturing expenses and amortization of intangibles
|
|
|
50.6
|
|
|
|
0.6
|
|
|
|
0.6
|
|
|
Total Special items
|
|
|
70.9
|
|
|
|
1.2
|
|
|
|
3.7
|
|
|
Non-GAAP gross profit
|
|
$
|
313.3
|
|
|
$
|
238.8
|
|
|
$
|
231.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP gross margin to non-GAAP gross margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross margin
|
|
|
27.8
|
%
|
|
|
41.0
|
%
|
|
|
41.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Special items:
|
|
|
|
|
|
|
|
a) Expensing of appraised inventory fair market value step up
|
|
|
2.3
|
%
|
|
|
0.1
|
%
|
|
|
0.6
|
%
|
|
b) Non-cash manufacturing expenses and amortization of intangibles
|
|
|
5.8
|
%
|
|
|
0.1
|
%
|
|
|
0.1
|
%
|
|
Total Special items
|
|
|
8.1
|
%
|
|
|
0.2
|
%
|
|
|
0.7
|
%
|
|
Non-GAAP gross margin
|
|
|
36.0
|
%
|
|
|
41.2
|
%
|
|
|
42.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP net income (loss) to non-GAAP net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income attributable to ON Semiconductor Corporation
|
|
$
|
74.8
|
|
|
$
|
61.0
|
|
|
$
|
63.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special items:
|
|
|
|
|
|
|
|
a) Expensing of appraised inventory fair market value step up - cost
of revenues
|
|
|
20.3
|
|
|
|
0.6
|
|
|
|
3.1
|
|
|
b) Non-cash manufacturing expenses and amortization of intangibles -
cost of revenues
|
|
|
50.6
|
|
|
|
0.6
|
|
|
|
0.6
|
|
|
c) Amortization of acquisition related intangible assets -
operating expenses
|
|
|
9.7
|
|
|
|
7.9
|
|
|
|
7.8
|
|
|
d) Restructuring, asset impairments and other, net
|
|
|
12.4
|
|
|
|
3.5
|
|
|
|
3.8
|
|
|
e) Goodwill and intangible impairment
|
|
|
-
|
|
|
|
16.1
|
|
|
|
-
|
|
|
f) Gain on SANYO Semiconductor acquisition
|
|
|
(61.3
|
)
|
|
|
-
|
|
|
|
-
|
|
|
g) SANYO Semiconductor acquisition related costs
|
|
|
7.3
|
|
|
|
-
|
|
|
|
-
|
|
|
h) Non-cash interest expense
|
|
|
8.7
|
|
|
|
8.4
|
|
|
|
8.7
|
|
|
i) Cash taxes
|
|
|
(1.3
|
)
|
|
|
1.1
|
|
|
|
(1.7
|
)
|
|
Total Special items
|
|
|
46.4
|
|
|
|
38.2
|
|
|
|
22.3
|
|
|
Non-GAAP net income
|
|
$
|
121.2
|
|
|
$
|
99.2
|
|
|
$
|
85.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share:
|
|
|
|
|
|
|
|
Basic:
|
|
$
|
0.27
|
|
|
$
|
0.23
|
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted:
|
|
$
|
0.27
|
|
|
$
|
0.22
|
|
|
$
|
0.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
Basic:
|
|
|
441.4
|
|
|
|
434.2
|
|
|
|
428.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted:
|
|
|
456.0
|
|
|
|
447.5
|
|
|
|
440.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total share-based compensation expense, related to the Company's
stock options, restricted stock units, restricted stock awards and
employee stock purchase plan is included below.
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
April 1, 2011
|
|
December 31, 2010
|
|
April 2, 2010
|
|
Cost of revenues
|
|
$
|
1.9
|
|
|
$
|
3.0
|
|
|
$
|
3.3
|
|
|
Research and development
|
|
|
2.0
|
|
|
|
2.4
|
|
|
|
2.5
|
|
|
Selling and marketing
|
|
|
1.9
|
|
|
|
2.2
|
|
|
|
2.6
|
|
|
General and administrative
|
|
|
4.6
|
|
|
|
3.6
|
|
|
|
5.3
|
|
|
Total share-based compensation expense
|
|
$
|
10.4
|
|
|
$
|
11.2
|
|
|
$
|
13.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Measures
To supplement the consolidated financial results prepared under
GAAP, ON Semiconductor uses non-GAAP measures which are adjusted
from the most directly comparable GAAP results to exclude items
related to amortization of intangible assets, 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, their related tax effects
and certain other special items as necessary. Management does not
consider these charges in evaluating the core operational
activities of ON Semiconductor. Management uses these non-GAAP
measures internally to make strategic decisions, forecast future
results and evaluate ON Semiconductor's current performance. Most
analysts covering ON Semiconductor use the non-GAAP measures as
well. Given management's use of these non-GAAP measures, ON
Semiconductor believes these measures are important to investors
in understanding ON Semiconductor's current and future operating
results as seen through the eyes of management. In addition,
management believes these non-GAAP measures are useful to
investors in enabling them to better assess changes in ON
Semiconductor's core business across different time periods. These
non-GAAP measures are not in accordance with or an alternative to
GAAP financial data and may be different from non-GAAP measures
used by other companies. 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-- Non-GAAP gross profit and gross margin. The use of this
non-GAAP financial measure allows management to evaluate the gross
margin of the company's core businesses and trends across
different reporting periods on a consistent basis, independent of
non-cash items including expensing of appraised inventory fair
market value step up and amortization of intangible assets. In
addition, it is an important component of management's internal
performance measurement and reward process as it is used to assess
the current and historical financial results of the business, for
strategic decision making, preparing budgets and forecasting
future results. Management presents this non-GAAP financial
measure to enable investors and analysts to evaluate our revenue
generation performance relative to the direct costs of revenue of
ON Semiconductor's core businesses.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-- Non-GAAP net income and net income per share. The use of these
non-GAAP financial measures allow management to evaluate the
operating results of ON Semiconductor's core businesses and trends
across different reporting periods on a consistent basis,
independent of non-cash items including amortization of intangible
assets, 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, their
related tax effects and certain other special items as
necessary. In addition, they are important components of
management's internal performance measurement and reward process
as they are used to assess the current and historical financial
results of the business, for strategic decision making, preparing
budgets and forecasting future results. Management presents these
non-GAAP financial measures to enable investors and analysts to
understand the results of operations of ON Semiconductor's core
businesses and to compare our results of operations on a more
consistent basis against that of other companies in our industry.
|
|
ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
|
|
ANALYSIS OF GAAP VERSUS NON-GAAP DISCLOSURES
|
|
(in millions, except per share and percentage data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended April 1, 2011
|
|
Reconciliation of GAAP gross profit to non-GAAP gross profit:
|
|
ONNN
|
|
SANYO Semiconductor
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
238.0
|
|
|
$
|
4.4
|
|
|
$
|
242.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special items:
|
|
|
|
|
|
|
|
a) Expensing of appraised inventory fair market value step up
|
|
|
1.0
|
|
|
|
19.3
|
|
|
|
20.3
|
|
|
b) Non-cash manufacturing expenses and amortization of intangibles
|
|
|
0.6
|
|
|
|
50.0
|
|
|
|
50.6
|
|
|
Total Special items
|
|
|
1.6
|
|
|
|
69.3
|
|
|
|
70.9
|
|
|
Non-GAAP gross profit
|
|
$
|
239.6
|
|
|
$
|
73.7
|
|
|
$
|
313.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP gross margin to non-GAAP gross margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross margin
|
|
|
40.2
|
%
|
|
|
1.6
|
%
|
|
|
27.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Special items:
|
|
|
|
|
|
|
|
a) Expensing of appraised inventory fair market value step up
|
|
|
0.2
|
%
|
|
|
6.9
|
%
|
|
|
2.3
|
%
|
|
b) Non-cash manufacturing expenses and amortization of intangibles
|
|
|
0.1
|
%
|
|
|
18.0
|
%
|
|
|
5.8
|
%
|
|
Total Special items
|
|
|
0.3
|
%
|
|
|
24.9
|
%
|
|
|
8.1
|
%
|
|
Non-GAAP gross margin
|
|
|
40.4
|
%
|
|
|
26.5
|
%
|
|
|
36.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP net income (loss) to non-GAAP net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income attributable to ON Semiconductor Corporation
|
|
$
|
69.4
|
|
|
$
|
5.4
|
|
|
$
|
74.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special items:
|
|
|
|
|
|
|
|
a) Expensing of appraised inventory fair market value step up - cost
of revenues
|
|
|
1.0
|
|
|
|
19.3
|
|
|
|
20.3
|
|
|
b) Non-cash manufacturing expenses and amortization of intangibles -
cost of revenues
|
|
|
0.6
|
|
|
|
50.0
|
|
|
|
50.6
|
|
|
c) Amortization of acquisition related intangible assets - operating
expenses
|
|
|
8.3
|
|
|
|
1.4
|
|
|
|
9.7
|
|
|
d) Restructuring, asset impairments and other, net
|
|
|
-
|
|
|
|
12.4
|
|
|
|
12.4
|
|
|
e) Gain on SANYO Semiconductor acquisition
|
|
|
-
|
|
|
|
(61.3
|
)
|
|
|
(61.3
|
)
|
|
f) SANYO Semiconductor related acquisition costs
|
|
|
7.3
|
|
|
|
-
|
|
|
|
7.3
|
|
|
g) Non-cash interest expense
|
|
|
8.7
|
|
|
|
-
|
|
|
|
8.7
|
|
|
h) Cash taxes
|
|
|
(1.3
|
)
|
|
|
-
|
|
|
|
(1.3
|
)
|
|
Total Special items
|
|
|
24.6
|
|
|
|
21.8
|
|
|
|
46.4
|
|
|
Non-GAAP net income
|
|
$
|
94.0
|
|
|
$
|
27.2
|
|
|
$
|
121.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share:
|
|
|
|
|
|
|
|
Basic:
|
|
$
|
0.21
|
|
|
$
|
0.06
|
|
|
$
|
0.27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted:
|
|
$
|
0.21
|
|
|
$
|
0.06
|
|
|
$
|
0.27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
Basic:
|
|
|
441.4
|
|
|
|
441.4
|
|
|
|
441.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted:
|
|
|
456.0
|
|
|
|
456.0
|
|
|
|
456.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Measures
To supplement the consolidated financial results prepared under
GAAP, ON Semiconductor uses non-GAAP measures which are adjusted
from the most directly comparable GAAP results to exclude items
related to amortization of intangible assets, 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, their related tax effects
and certain other special items as necessary. Management does not
consider these charges in evaluating the core operational
activities of ON Semiconductor. Management uses these non-GAAP
measures internally to make strategic decisions, forecast future
results and evaluate ON Semiconductor's current performance. Most
analysts covering ON Semiconductor use the non-GAAP measures as
well. Given management's use of these non-GAAP measures, ON
Semiconductor believes these measures are important to investors
in understanding ON Semiconductor's current and future operating
results as seen through the eyes of management. In addition,
management believes these non-GAAP measures are useful to
investors in enabling them to better assess changes in ON
Semiconductor's core business across different time periods. These
non-GAAP measures are not in accordance with or an alternative to
GAAP financial data and may be different from non-GAAP measures
used by other companies. 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-- Non-GAAP gross profit and gross margin. The use of this
non-GAAP financial measure allows management to evaluate the gross
margin of the company's core businesses and trends across
different reporting periods on a consistent basis, independent of
non-cash items including expensing of appraised inventory fair
market value step up and amortization of intangible assets. In
addition, it is an important component of management's internal
performance measurement and reward process as it is used to assess
the current and historical financial results of the business, for
strategic decision making, preparing budgets and forecasting
future results. Management presents this non-GAAP financial
measure to enable investors and analysts to evaluate our revenue
generation performance relative to the direct costs of revenue of
ON Semiconductor's core businesses.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-- Non-GAAP net income and net income per share. The use of these
non-GAAP financial measures allows management to evaluate the
operating results of ON Semiconductor's core businesses and trends
across different reporting periods on a consistent basis,
independent of non-cash items including amortization of intangible
assets, 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, their
related tax effects and certain other special items as
necessary. In addition, they are important components of
management's internal performance measurement and reward process
as it is used to assess the current and historical financial
results of the business, for strategic decision making, preparing
budgets and forecasting future results. Management presents these
non-GAAP financial measures to enable investors and analysts to
understand the results of operations of ON Semiconductor's core
businesses and to compare our results of operations on a more
consistent basis against that of other companies in our industry.
|
