ON Semiconductor Corporation (Nasdaq: ONNN)
For the second quarter of 2011, highlights include:
-
Record total revenues of approximately $905.8 million
-
Record cash, cash equivalents and short-term investments of $868.8
million
-
Record quarterly devices shipped of over 11 billion units
ON Semiconductor Corporation (Nasdaq: ONNN)
today announced that total revenues in the second quarter of 2011 were
$905.8 million, an increase of approximately 4 percent from the first
quarter of 2011. During the second quarter of 2011, the company reported
GAAP net income of $41.0 million, or $0.09 per fully diluted share. The
second quarter 2011 GAAP net income included net charges of $73.4
million, or $0.16 per fully diluted share, from special items. The
special item details can be found in the attached schedules. During the
first quarter of 2011, the company reported a GAAP net income of $82.6
million, or $0.18 per fully diluted share.
Second quarter 2011 gross profit and net income was slightly less than
anticipated due to a more adverse impact from the March 2011 earthquake
and resulting tsunami in Japan, and manufacturing cost increases from
commodity prices and foreign currencies.
Second quarter 2011 non-GAAP net income was $114.4 million, or $0.25 per
share on a fully diluted basis. First quarter 2011 non-GAAP net income
was $121.2 million, or $0.27 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 ON Semiconductor in
the second quarter of 2011 were approximately flat when compared to the
first quarter of 2011. Total company GAAP gross margin in the second
quarter was 29.4 percent. Total company GAAP gross margin in the second
quarter included a net charge of approximately $53.0 million, or
approximately 580 basis points, from special items. Total company
non-GAAP gross margin in the second quarter was 35.2 percent.
Adjusted EBITDA for the second quarter of 2011 was $176.5 million.
Adjusted EBITDA for the first quarter of 2011 was $167.3 million.
"In the second quarter of 2011, we achieved our strongest quarterly
revenues in the company’s history and exited the quarter with our
highest cash, cash equivalents and short-term investments balance ever,”
said Keith Jackson, ON Semiconductor president and CEO. "During the last
several years, through internal development activities and acquisitions,
we believe we have transformed ON Semiconductor into a premier supplier
of high performance, silicon solutions for energy efficient electronics
and a Top 20 global supplier of semiconductors.”
"As discussed previously, second quarter 2011 results were negatively
impacted by the March 2011 earthquake and resulting tsunami in Japan,”
Jackson said. "Revenues for Japan began to stabilize in May and we
currently expect to see some slight revenue growth in our overall SANYO
Semiconductor business in the third quarter of 2011 compared to the
second quarter of 2011. Thanks in large part to the great efforts and
teamwork of our employees, all of our factories in Japan were capable of
full production during the second half of May. Semiconductor
manufacturing cycle times, however, have a lag between when the
factories can begin full production and when those final products can be
shipped to customers. In the third quarter, we expect a modest impact to
revenues from this lost production.”
THIRD QUARTER 2011 OUTLOOK
"While we believe we are prepared to support higher growth if higher
demand materializes, given the more challenging global economic climate,
we are planning for a broad range of revenue guidance in the third
quarter of 2011. Based upon product booking trends, backlog levels and
estimated turns levels, we anticipate that total ON Semiconductor
revenues will be approximately $895 to $925 million in the third quarter
of 2011,” Jackson said. "Backlog levels for the third quarter of 2011
represent approximately 90 percent of our anticipated third quarter 2011
revenues. We expect that average selling prices for the third quarter of
2011 will be flat to down approximately one percent when compared to the
second quarter of 2011. The non-GAAP outlook for the third quarter of
2011 includes stock-based compensation expense of approximately $12
million.”
The following table outlines ON Semiconductor’s projected third quarter
2011 GAAP and non-GAAP outlook.
|
ON SEMICONDUCTOR Q3 2011 BUSINESS OUTLOOK
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ON Semiconductor
|
|
|
Special
|
|
|
Total ON Semiconductor
|
|
|
|
|
|
|
|
GAAP
|
|
|
Items ***
|
|
|
Non-GAAP****
|
|
Revenue
|
|
|
|
|
|
$895 to $925 million
|
|
|
|
|
|
$895 to $925 million
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin
|
|
|
|
|
|
33% to 35%
|
|
|
$10 million
|
|
|
34% to 36%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
$200 to $205 million
|
|
|
$15 million
|
|
|
$185 to $190 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
|
|
|
$3 million
|
|
|
$5 to $7 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 5:00 p.m. Eastern Time (ET) on August 3, 2011 to discuss this
announcement and ON Semiconductor’s results for the second 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 83434396.
Approximately one hour following the live broadcast, the company will
provide a dial-in replay that will continue to be available through
August 10, 2011. To listen to the teleconference replay, call (855)
859-2056 (U.S./Canada) or (404) 537-3406 (International). You will be
required to provide the Conference ID Number – which is 83434396.
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 man-made and/or
natural disasters such as 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
|
|
|
|
|
Six Months
|
|
|
|
|
|
July 1,
2011
|
|
|
April 1,
2011 (1)
|
|
|
July 2,
2010
|
|
|
|
|
July 1,
2011
|
|
|
July 2,
2010
|
|
Revenues
|
|
$
|
905.8
|
|
|
|
$
|
870.6
|
|
|
|
$
|
583.3
|
|
|
|
|
|
$
|
1,776.4
|
|
|
|
$
|
1,133.5
|
|
|
Cost of revenues
|
|
|
639.7
|
|
|
|
|
628.2
|
|
|
|
|
339.5
|
|
|
|
|
|
|
1,267.9
|
|
|
|
|
661.6
|
|
|
Gross profit
|
|
|
266.1
|
|
|
|
|
242.4
|
|
|
|
|
243.8
|
|
|
|
|
|
|
508.5
|
|
|
|
|
471.9
|
|
|
Gross margin
|
|
|
29.4
|
%
|
|
|
|
27.8
|
%
|
|
|
|
41.8
|
%
|
|
|
|
|
|
28.6
|
%
|
|
|
|
41.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
89.2
|
|
|
|
|
91.1
|
|
|
|
|
60.1
|
|
|
|
|
|
|
180.3
|
|
|
|
|
125.3
|
|
|
|
Selling and marketing
|
|
|
51.2
|
|
|
|
|
49.4
|
|
|
|
|
36.5
|
|
|
|
|
|
|
100.6
|
|
|
|
|
72.1
|
|
|
|
General and administrative
|
|
|
52.3
|
|
|
|
|
47.1
|
|
|
|
|
35.3
|
|
|
|
|
|
|
99.4
|
|
|
|
|
66.8
|
|
|
|
Amortization of acquisition-related intangible assets
|
|
|
11.4
|
|
|
|
|
9.7
|
|
|
|
|
8.1
|
|
|
|
|
|
|
21.1
|
|
|
|
|
15.9
|
|
|
|
Restructuring, asset impairments and other, net
|
|
|
5.1
|
|
|
|
|
12.4
|
|
|
|
|
2.3
|
|
|
|
|
|
|
17.5
|
|
|
|
|
6.1
|
|
|
|
|
Total operating expenses
|
|
|
209.2
|
|
|
|
|
209.7
|
|
|
|
|
142.3
|
|
|
|
|
|
|
418.9
|
|
|
|
|
286.2
|
|
|
Operating income
|
|
|
56.9
|
|
|
|
|
32.7
|
|
|
|
|
101.5
|
|
|
|
|
|
|
89.6
|
|
|
|
|
185.7
|
|
|
Other income (expenses), net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(17.8
|
)
|
|
|
|
(17.8
|
)
|
|
|
|
(14.5
|
)
|
|
|
|
|
|
(35.6
|
)
|
|
|
|
(30.9
|
)
|
|
|
Interest income
|
|
|
0.2
|
|
|
|
|
0.3
|
|
|
|
|
0.1
|
|
|
|
|
|
|
0.5
|
|
|
|
|
0.2
|
|
|
|
Other
|
|
|
5.7
|
|
|
|
|
(0.2
|
)
|
|
|
|
(3.4
|
)
|
|
|
|
|
|
5.5
|
|
|
|
|
(6.2
|
)
|
|
|
Loss on debt repurchase
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(0.7
|
)
|
|
|
|
|
|
-
|
|
|
|
|
(0.7
|
)
|
|
|
Gain on SANYO Semiconductor acquisition
|
|
|
-
|
|
|
|
|
69.1
|
|
|
|
|
-
|
|
|
|
|
|
|
69.1
|
|
|
|
|
-
|
|
|
|
|
Other expenses, net
|
|
|
(11.9
|
)
|
|
|
|
51.4
|
|
|
|
|
(18.5
|
)
|
|
|
|
|
|
39.5
|
|
|
|
|
(37.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
45.0
|
|
|
|
|
84.1
|
|
|
|
|
83.0
|
|
|
|
|
|
|
129.1
|
|
|
|
|
148.1
|
|
|
Income tax provision
|
|
|
(3.2
|
)
|
|
|
|
(0.8
|
)
|
|
|
|
(3.4
|
)
|
|
|
|
|
|
(4.0
|
)
|
|
|
|
(4.8
|
)
|
|
Net income
|
|
|
41.8
|
|
|
|
|
83.3
|
|
|
|
|
79.6
|
|
|
|
|
|
|
125.1
|
|
|
|
|
143.3
|
|
|
Net income attributable to minority interest
|
|
|
(0.8
|
)
|
|
|
|
(0.7
|
)
|
|
|
|
(0.9
|
)
|
|
|
|
|
|
(1.5
|
)
|
|
|
|
(1.6
|
)
|
|
Net income attributable to ON Semiconductor Corporation
|
|
$
|
41.0
|
|
|
|
$
|
82.6
|
|
|
|
$
|
78.7
|
|
|
|
|
|
$
|
123.6
|
|
|
|
$
|
141.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
attributable to ON Semiconductor Corporation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
$
|
0.09
|
|
|
|
$
|
0.19
|
|
|
|
$
|
0.18
|
|
|
|
|
|
$
|
0.28
|
|
|
|
$
|
0.33
|
|
|
|
Diluted:
|
|
$
|
0.09
|
|
|
|
$
|
0.18
|
|
|
|
$
|
0.18
|
|
|
|
|
|
$
|
0.27
|
|
|
|
$
|
0.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
446.2
|
|
|
|
|
441.4
|
|
|
|
|
430.3
|
|
|
|
|
|
|
443.8
|
|
|
|
|
429.2
|
|
|
|
Diluted:
|
|
|
461.5
|
|
|
|
|
456.0
|
|
|
|
|
439.6
|
|
|
|
|
|
|
460.0
|
|
|
|
|
439.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The consolidated statement of operations has been
revised to reflect adjustments to the previously reported gain on
SANYO Semiconductor acquisition. As required by Accounting
Standards Codification ("ASC") Topic 805, Business Combinations
any adjustments to the initial purchase price allocation should be
recorded and reported on a retrospective basis.
|
|
ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
|
|
UNAUDITED CONSOLIDATED BALANCE SHEET
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 1,
|
|
|
April 1,
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
2011
|
|
|
2011(1)
|
|
|
2010
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
$
|
756.6
|
|
|
|
$
|
766.0
|
|
|
|
$
|
623.3
|
|
|
Short-term investments
|
|
|
|
|
|
|
112.2
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Receivables, net
|
|
|
|
|
|
|
575.8
|
|
|
|
|
597.0
|
|
|
|
|
294.6
|
|
|
Inventories
|
|
|
|
|
|
|
749.2
|
|
|
|
|
762.5
|
|
|
|
|
360.8
|
|
|
Other current assets
|
|
|
|
|
|
|
86.2
|
|
|
|
|
121.7
|
|
|
|
|
63.6
|
|
|
Deferred income taxes, net of allowances
|
|
|
|
|
|
|
16.9
|
|
|
|
|
16.4
|
|
|
|
|
15.7
|
|
|
|
Total current assets
|
|
|
|
|
|
|
2,296.9
|
|
|
|
|
2,263.6
|
|
|
|
|
1,358.0
|
|
|
Restricted cash
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
142.1
|
|
|
Property, plant and equipment, net
|
|
|
|
|
|
|
1,150.9
|
|
|
|
|
1,060.0
|
|
|
|
|
864.3
|
|
|
Deferred income taxes, net of allowances
|
|
|
|
|
|
|
67.4
|
|
|
|
|
62.3
|
|
|
|
|
-
|
|
|
Goodwill
|
|
|
|
|
|
|
199.2
|
|
|
|
|
199.2
|
|
|
|
|
191.2
|
|
|
Intangible assets, net
|
|
|
|
|
|
|
359.0
|
|
|
|
|
370.7
|
|
|
|
|
303.0
|
|
|
Other assets
|
|
|
|
|
|
|
76.4
|
|
|
|
|
75.4
|
|
|
|
|
60.6
|
|
|
|
Total assets
|
|
|
|
|
|
$
|
4,149.8
|
|
|
|
$
|
4,031.2
|
|
|
|
$
|
2,919.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities, Minority Interests and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
|
$
|
528.9
|
|
|
|
$
|
527.8
|
|
|
|
$
|
256.9
|
|
|
Accrued expenses
|
|
|
|
|
|
|
221.4
|
|
|
|
|
204.1
|
|
|
|
|
162.6
|
|
|
Income taxes payable
|
|
|
|
|
|
|
3.4
|
|
|
|
|
7.2
|
|
|
|
|
5.1
|
|
|
Accrued interest
|
|
|
|
|
|
|
0.9
|
|
|
|
|
4.5
|
|
|
|
|
0.8
|
|
|
Deferred income on sales to distributors
|
|
|
|
|
|
|
187.7
|
|
|
|
|
169.5
|
|
|
|
|
149.5
|
|
|
Deferred income taxes, net of allowances
|
|
|
|
|
|
|
65.2
|
|
|
|
|
62.8
|
|
|
|
|
-
|
|
|
Current portion of long-term debt
|
|
|
|
|
|
|
286.7
|
|
|
|
|
176.8
|
|
|
|
|
136.0
|
|
|
|
Total current liabilities
|
|
|
|
|
|
|
1,294.2
|
|
|
|
|
1,152.7
|
|
|
|
|
710.9
|
|
|
Long-term debt
|
|
|
|
|
|
|
998.7
|
|
|
|
|
1,095.2
|
|
|
|
|
752.8
|
|
|
Other long-term liabilities
|
|
|
|
|
|
|
247.0
|
|
|
|
|
244.2
|
|
|
|
|
49.3
|
|
|
Deferred income taxes, net of allowances
|
|
|
|
|
|
|
22.3
|
|
|
|
|
21.6
|
|
|
|
|
18.2
|
|
|
|
Total liabilities
|
|
|
|
|
|
|
2,562.2
|
|
|
|
|
2,513.7
|
|
|
|
|
1,531.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ON Semiconductor Corporation stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
|
|
5.0
|
|
|
|
|
4.9
|
|
|
|
|
4.9
|
|
|
Additional paid-in capital
|
|
|
|
|
|
|
3,098.0
|
|
|
|
|
3,069.5
|
|
|
|
|
3,016.1
|
|
|
Accumulated other comprehensive loss
|
|
|
|
|
|
|
(54.5
|
)
|
|
|
|
(58.7
|
)
|
|
|
|
(59.1
|
)
|
|
Accumulated deficit
|
|
|
|
|
|
|
(1,090.3
|
)
|
|
|
|
(1,131.3
|
)
|
|
|
|
(1,213.9
|
)
|
|
Less: treasury stock, at cost
|
|
|
|
|
|
|
(394.1
|
)
|
|
|
|
(389.6
|
)
|
|
|
|
(382.0
|
)
|
|
|
Total ON Semiconductor Corporation stockholders' equity
|
|
|
|
|
|
|
1,564.1
|
|
|
|
|
1,494.8
|
|
|
|
|
1,366.0
|
|
|
Minority interest in consolidated subsidiaries
|
|
|
|
|
|
|
23.5
|
|
|
|
|
22.7
|
|
|
|
|
22.0
|
|
|
|
Total equity
|
|
|
|
|
|
|
1,587.6
|
|
|
|
|
1,517.5
|
|
|
|
|
1,388.0
|
|
|
|
Total liabilities and equity
|
|
|
|
|
|
$
|
4,149.8
|
|
|
|
$
|
4,031.2
|
|
|
|
$
|
2,919.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The consolidated balance sheet has been revised to
reflect adjustments to the previously reported purchase price
allocation. As required by Accounting Standards Codification
("ASC") Topic 805, Business Combinations any adjustments to the
initial purchase price allocation should be recorded and reported
on a retrospective basis.
|
|
ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
|
|
UNAUDITED RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA* AND
|
|
CASH PROVIDED BY OPERATING ACTIVITIES
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
Six Months
|
|
|
|
|
|
|
|
|
July 1,
|
|
|
April 1,
|
|
|
July 2,
|
|
|
|
|
July 1,
|
|
|
July 2,
|
|
|
|
|
|
|
|
|
2011
|
|
|
2011
|
|
|
2010
|
|
|
|
|
2011
|
|
|
2010
|
|
Net income
|
|
|
|
|
|
|
$
|
41.8
|
|
|
|
$
|
83.3
|
|
|
|
$
|
79.6
|
|
|
|
|
|
$
|
125.1
|
|
|
|
$
|
143.3
|
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
57.1
|
|
|
|
|
52.8
|
|
|
|
|
40.3
|
|
|
|
|
|
|
109.9
|
|
|
|
|
80.0
|
|
|
Interest expense
|
|
|
|
|
|
|
|
17.8
|
|
|
|
|
17.8
|
|
|
|
|
14.5
|
|
|
|
|
|
|
35.6
|
|
|
|
|
30.9
|
|
|
Interest income
|
|
|
|
|
|
|
|
(0.2
|
)
|
|
|
|
(0.3
|
)
|
|
|
|
(0.1
|
)
|
|
|
|
|
|
(0.5
|
)
|
|
|
|
(0.2
|
)
|
|
Income tax provision
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
0.8
|
|
|
|
|
3.4
|
|
|
|
|
|
|
4.0
|
|
|
|
|
4.8
|
|
|
Net income attributable to minority interest
|
|
|
|
|
|
|
|
(0.8
|
)
|
|
|
|
(0.7
|
)
|
|
|
|
(0.9
|
)
|
|
|
|
|
|
(1.5
|
)
|
|
|
|
(1.6
|
)
|
|
Restructuring, asset impairments and other, net
|
|
|
|
|
|
|
|
5.1
|
|
|
|
|
12.4
|
|
|
|
|
2.3
|
|
|
|
|
|
|
17.5
|
|
|
|
|
6.1
|
|
|
Non-cash manufacturing expenses
|
|
|
|
|
|
|
|
30.4
|
|
|
|
|
50.0
|
|
|
|
|
-
|
|
|
|
|
|
|
80.4
|
|
|
|
|
-
|
|
|
Gain on SANYO Semiconductor acquisition
|
|
|
|
|
|
|
|
-
|
|
|
|
|
(69.1
|
)
|
|
|
|
-
|
|
|
|
|
|
|
(69.1
|
)
|
|
|
|
-
|
|
|
Loss on debt repurchase
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
0.7
|
|
|
|
|
|
|
-
|
|
|
|
|
0.7
|
|
|
Expensing of appraised inventory fair market value step up
|
|
|
|
|
|
|
|
22.1
|
|
|
|
|
20.3
|
|
|
|
|
3.3
|
|
|
|
|
|
|
42.4
|
|
|
|
|
6.4
|
|
|
Adjusted EBITDA*
|
|
|
|
|
|
|
|
176.5
|
|
|
|
|
167.3
|
|
|
|
|
143.1
|
|
|
|
|
|
|
343.8
|
|
|
|
|
270.4
|
|
|
Increase (decrease):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
|
|
|
(17.8
|
)
|
|
|
|
(17.8
|
)
|
|
|
|
(14.5
|
)
|
|
|
|
|
|
(35.6
|
)
|
|
|
|
(30.9
|
)
|
|
Interest income
|
|
|
|
|
|
|
|
0.2
|
|
|
|
|
0.3
|
|
|
|
|
0.1
|
|
|
|
|
|
|
0.5
|
|
|
|
|
0.2
|
|
|
Income tax provision
|
|
|
|
|
|
|
|
(3.2
|
)
|
|
|
|
(0.8
|
)
|
|
|
|
(3.4
|
)
|
|
|
|
|
|
(4.0
|
)
|
|
|
|
(4.8
|
)
|
|
Net income attributable to minority interest
|
|
|
|
|
|
|
|
0.8
|
|
|
|
|
0.7
|
|
|
|
|
0.9
|
|
|
|
|
|
|
1.5
|
|
|
|
|
1.6
|
|
|
Restructuring, asset impairments, and other, net
|
|
|
|
|
|
|
|
(5.1
|
)
|
|
|
|
(12.4
|
)
|
|
|
|
(2.3
|
)
|
|
|
|
|
|
(17.5
|
)
|
|
|
|
(6.1
|
)
|
|
Expensing of appraised inventory fair market value step up
|
|
|
|
|
|
|
|
(22.1
|
)
|
|
|
|
(20.3
|
)
|
|
|
|
(3.3
|
)
|
|
|
|
|
|
(42.4
|
)
|
|
|
|
(6.4
|
)
|
|
Stock compensation expense
|
|
|
|
|
|
|
|
10.5
|
|
|
|
|
10.4
|
|
|
|
|
15.4
|
|
|
|
|
|
|
20.9
|
|
|
|
|
29.1
|
|
|
Gain on sale or disposal of fixed assets
|
|
|
|
|
|
|
|
(3.0
|
)
|
|
|
|
(2.1
|
)
|
|
|
|
(1.6
|
)
|
|
|
|
|
|
(5.1
|
)
|
|
|
|
(3.7
|
)
|
|
Amortization of debt issuance costs and debt discount
|
|
|
|
|
|
|
|
0.6
|
|
|
|
|
0.6
|
|
|
|
|
0.7
|
|
|
|
|
|
|
1.2
|
|
|
|
|
1.4
|
|
|
Provision for excess inventories
|
|
|
|
|
|
|
|
2.1
|
|
|
|
|
1.7
|
|
|
|
|
1.2
|
|
|
|
|
|
|
3.8
|
|
|
|
|
0.1
|
|
|
Non-cash interest expense
|
|
|
|
|
|
|
|
8.9
|
|
|
|
|
8.7
|
|
|
|
|
8.3
|
|
|
|
|
|
|
17.6
|
|
|
|
|
17.0
|
|
|
Deferred income taxes
|
|
|
|
|
|
|
|
(12.4
|
)
|
|
|
|
3.2
|
|
|
|
|
1.1
|
|
|
|
|
|
|
(9.2
|
)
|
|
|
|
3.4
|
|
|
Other
|
|
|
|
|
|
|
|
0.4
|
|
|
|
|
(1.0
|
)
|
|
|
|
0.2
|
|
|
|
|
|
|
(0.6
|
)
|
|
|
|
(0.8
|
)
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
(0.4
|
)
|
|
|
|
(12.9
|
)
|
|
|
|
13.0
|
|
|
|
|
|
|
(13.3
|
)
|
|
|
|
(2.1
|
)
|
|
Net cash provided by operating activities
|
|
|
|
|
|
|
$
|
136.0
|
|
|
|
$
|
125.6
|
|
|
|
$
|
158.9
|
|
|
|
|
|
$
|
261.6
|
|
|
|
$
|
268.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* 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. 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
|
|
|
|
|
Six Months Ended
|
|
Reconciliation of GAAP gross profit to non-GAAP gross profit:
|
|
|
|
|
|
July 1,
2011
|
|
|
April 1,
2011
|
|
|
July 2,
2010
|
|
|
|
|
July 1,
2011
|
|
|
July 2,
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
|
|
|
|
$
|
266.1
|
|
|
|
$
|
242.4
|
|
|
|
$
|
243.8
|
|
|
|
|
|
$
|
508.5
|
|
|
|
|
$
|
471.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a)
|
Expensing of appraised inventory fair market value step up
|
|
|
|
|
|
|
22.1
|
|
|
|
|
20.3
|
|
|
|
|
3.3
|
|
|
|
|
|
|
42.4
|
|
|
|
|
|
6.4
|
|
|
b)
|
Non-cash manufacturing expenses and amortization of intangibles
|
|
|
|
|
|
|
30.9
|
|
|
|
|
50.6
|
|
|
|
|
0.6
|
|
|
|
|
|
|
81.5
|
|
|
|
|
|
1.2
|
|
|
|
|
Total Special items
|
|
|
|
|
|
|
53.0
|
|
|
|
|
70.9
|
|
|
|
|
3.9
|
|
|
|
|
|
|
123.9
|
|
|
|
|
|
7.6
|
|
|
Non-GAAP gross profit
|
|
|
|
|
|
$
|
319.1
|
|
|
|
$
|
313.3
|
|
|
|
$
|
247.7
|
|
|
|
|
|
$
|
632.4
|
|
|
|
|
$
|
479.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP gross margin to non-GAAP gross margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross margin
|
|
|
|
|
|
|
29.4
|
%
|
|
|
|
27.8
|
%
|
|
|
|
41.8
|
%
|
|
|
|
|
|
28.6
|
%
|
|
|
|
|
41.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a)
|
Expensing of appraised inventory fair market value step up
|
|
|
|
|
|
|
2.4
|
%
|
|
|
|
2.3
|
%
|
|
|
|
0.6
|
%
|
|
|
|
|
|
2.4
|
%
|
|
|
|
|
0.6
|
%
|
|
b)
|
Non-cash manufacturing expenses and amortization of intangibles
|
|
|
|
|
|
|
3.4
|
%
|
|
|
|
5.8
|
%
|
|
|
|
0.1
|
%
|
|
|
|
|
|
4.6
|
%
|
|
|
|
|
0.1
|
%
|
|
|
|
Total Special items
|
|
|
|
|
|
|
5.9
|
%
|
|
|
|
8.1
|
%
|
|
|
|
0.7
|
%
|
|
|
|
|
|
7.0
|
%
|
|
|
|
|
0.7
|
%
|
|
Non-GAAP gross margin
|
|
|
|
|
|
|
35.2
|
%
|
|
|
|
36.0
|
%
|
|
|
|
42.5
|
%
|
|
|
|
|
|
35.6
|
%
|
|
|
|
|
42.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP net income (loss) to non-GAAP net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income attributable to ON Semiconductor Corporation
|
|
|
|
|
|
$
|
41.0
|
|
|
|
$
|
82.6
|
|
|
|
$
|
78.7
|
|
|
|
|
|
$
|
123.6
|
|
|
|
|
$
|
141.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a)
|
Expensing of appraised inventory fair market value step up - cost of
revenues
|
|
|
|
|
|
|
22.1
|
|
|
|
|
20.3
|
|
|
|
|
3.3
|
|
|
|
|
|
|
42.4
|
|
|
|
|
|
6.4
|
|
|
b)
|
Non-cash manufacturing expenses and amortization of intangibles -
cost of revenues
|
|
|
|
|
|
|
30.9
|
|
|
|
|
50.6
|
|
|
|
|
0.6
|
|
|
|
|
|
|
81.5
|
|
|
|
|
|
1.2
|
|
|
c)
|
Amortization of acquisition related intangible assets - operating
expenses
|
|
|
|
|
|
|
11.4
|
|
|
|
|
9.7
|
|
|
|
|
8.1
|
|
|
|
|
|
|
21.1
|
|
|
|
|
|
15.9
|
|
|
d)
|
Restructuring, asset impairments and other, net
|
|
|
|
|
|
|
5.1
|
|
|
|
|
12.4
|
|
|
|
|
2.3
|
|
|
|
|
|
|
17.5
|
|
|
|
|
|
6.1
|
|
|
e)
|
Gain on SANYO Semiconductor acquisition
|
|
|
|
|
|
|
-
|
|
|
|
|
(69.1
|
)
|
|
|
|
-
|
|
|
|
|
|
|
(69.1
|
)
|
|
|
|
|
-
|
|
|
f)
|
SANYO Semiconductor acquisition related costs
|
|
|
|
|
|
|
-
|
|
|
|
|
7.3
|
|
|
|
|
-
|
|
|
|
|
|
|
7.3
|
|
|
|
|
|
-
|
|
|
g)
|
Loss on debt repurchase
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
0.7
|
|
|
|
|
|
|
-
|
|
|
|
|
|
0.7
|
|
|
h)
|
Non-cash interest expense
|
|
|
|
|
|
|
8.9
|
|
|
|
|
8.7
|
|
|
|
|
8.3
|
|
|
|
|
|
|
17.6
|
|
|
|
|
|
17.0
|
|
|
i)
|
Cash taxes
|
|
|
|
|
|
|
(5.0
|
)
|
|
|
|
(1.3
|
)
|
|
|
|
1.4
|
|
|
|
|
|
|
(6.3
|
)
|
|
|
|
|
(0.3
|
)
|
|
|
|
Total Special items
|
|
|
|
|
|
|
73.4
|
|
|
|
|
38.6
|
|
|
|
|
24.7
|
|
|
|
|
|
|
112.0
|
|
|
|
|
|
47.0
|
|
|
Non-GAAP net income
|
|
|
|
|
|
$
|
114.4
|
|
|
|
$
|
121.2
|
|
|
|
$
|
103.4
|
|
|
|
|
|
$
|
235.6
|
|
|
|
|
$
|
188.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
$
|
0.26
|
|
|
|
$
|
0.27
|
|
|
|
$
|
0.24
|
|
|
|
|
|
$
|
0.53
|
|
|
|
|
$
|
0.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
0.25
|
|
|
|
$
|
0.27
|
|
|
|
$
|
0.24
|
|
|
|
|
|
$
|
0.51
|
|
|
|
|
$
|
0.43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
446.2
|
|
|
|
|
441.4
|
|
|
|
|
430.3
|
|
|
|
|
|
|
443.8
|
|
|
|
|
|
429.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted:
|
|
|
|
|
|
|
461.5
|
|
|
|
|
456.0
|
|
|
|
|
439.6
|
|
|
|
|
|
|
460.0
|
|
|
|
|
|
439.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
|
July 1,
2011
|
|
|
April 1,
2011
|
|
|
July 2,
2010
|
|
|
|
|
July 1,
2011
|
|
|
July 2,
2010
|
|
Cost of revenues
|
|
|
|
|
|
$
|
1.7
|
|
|
|
$
|
1.9
|
|
|
|
$
|
3.3
|
|
|
|
|
|
$
|
3.6
|
|
|
|
|
$
|
6.6
|
|
|
Research and development
|
|
|
|
|
|
|
1.9
|
|
|
|
|
2.0
|
|
|
|
|
2.7
|
|
|
|
|
|
|
3.9
|
|
|
|
|
|
5.2
|
|
|
Selling and marketing
|
|
|
|
|
|
|
1.7
|
|
|
|
|
1.9
|
|
|
|
|
2.0
|
|
|
|
|
|
|
3.6
|
|
|
|
|
|
4.6
|
|
|
General and administrative
|
|
|
|
|
|
|
5.2
|
|
|
|
|
4.6
|
|
|
|
|
7.0
|
|
|
|
|
|
|
9.8
|
|
|
|
|
|
12.3
|
|
|
Restructuring
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
0.4
|
|
|
|
|
|
|
-
|
|
|
|
|
|
0.4
|
|
|
Total share-based compensation expense
|
|
|
|
|
|
$
|
10.5
|
|
|
|
$
|
10.4
|
|
|
|
$
|
15.4
|
|
|
|
|
|
$
|
20.9
|
|
|
|
|
$
|
29.1
|
|
