ON Semiconductor Corporation
ON Semiconductor Corporation provides intelligent sensing and power solutions worldwide. Its intelligent power technologies enable the electrification of the automotive industry that allows for lighter and longer-range electric vehicles, empowers fast-ch…
Semiconductors
US, Phoenix [HQ]
ON/Financial Reporting
Income Statements
15 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,768.00 | 2,313.00 | 3,442.00 | 2,894.00 | 2,782.00 | 3,161.00 | 3,495.00 | 3,906.00 | 5,543.00 | 5,878.00 | 5,517.00 | 5,255.00 | 6,739.00 | 8,326.00 | 8,253.00 | |
|
EPS
|
0.14 | 0.67 | 0.03 | -0.20 | 0.37 | 0.44 | 0.49 | 0.44 | 1.92 | 1.48 | 0.52 | 0.57 | 2.37 | 4.39 | 5.07 | |
| Diluted in mil. | 0.14 | 0.65 | 0.03 | -0.20 | 0.36 | 0.44 | 0.48 | 0.43 | 1.89 | 1.44 | 0.51 | 0.56 | 2.27 | 4.25 | 4.89 | |
|
Profit
|
620.00 | 956.00 | 1,008.00 | 951.00 | 938.00 | 1,084.00 | 1,193.00 | 1,296.00 | 2,033.00 | 2,238.00 | 1,973.00 | 1,715.00 | 2,714.00 | 4,077.00 | 3,883.00 | |
| Gross Margin | 35.09 | 41.32 | 29.31 | 32.88 | 33.72 | 34.31 | 34.13 | 33.20 | 36.69 | 38.08 | 35.77 | 32.65 | 40.27 | 48.97 | 47.06 | |
| Pre Tax | 71.00 | 305.00 | 37.00 | -72.00 | 180.00 | 197.00 | 219.00 | 180.00 | 547.00 | 755.00 | 276.00 | 176.00 | 1,157.00 | 2,362.00 | 2,535.00 | |
| Profit Margin | 4.01 | 13.21 | 1.10 | -2.52 | 6.50 | 6.24 | 6.29 | 4.62 | 9.88 | 12.84 | 5.01 | 3.36 | 17.18 | 28.37 | 30.73 | |
| ETR | 10.85 | 4.19 | 60.58 | -18.38 | 7.57 | -0.10 | 4.91 | -2.16 | -48.49 | 16.57 | 22.67 | -33.86 | 12.66 | 19.41 | 13.81 | |
| Net | 61.00 | 290.00 | 11.00 | -90.00 | 150.00 | 189.00 | 206.00 | 182.00 | 810.00 | 627.00 | 211.00 | 234.00 | 1,009.00 | 1,902.00 | 2,183.00 | |
| Profit Margin | 3.45 | 12.56 | 0.34 | -3.13 | 5.40 | 6.00 | 5.90 | 4.66 | 14.63 | 10.67 | 3.84 | 4.46 | 14.98 | 22.85 | 26.46 | |
| EBITDA | 197.00 | 433.00 | 259.00 | 250.00 | 288.00 | 334.00 | 418.00 | 380.00 | 833.00 | 969.00 | 746.00 | 1,036.00 | 1,978.00 | 3,353.00 | 3,309.00 | |
| EBITDA Margin | 11.15 | 18.72 | 7.55 | 8.64 | 10.38 | 10.58 | 11.98 | 9.73 | 15.04 | 16.48 | 13.52 | 19.73 | 29.35 | 40.28 | 40.09 | |
| Operating Income | 142.00 | 374.00 | 113.00 | -16.00 | 218.00 | 234.00 | 261.00 | 236.00 | 680.00 | 847.00 | 630.00 | 348.00 | 1,287.00 | 2,360.00 | 2,538.00 | |
| Operating Margin | 8.06 | 16.18 | 3.29 | -0.56 | 7.84 | 7.41 | 7.47 | 6.04 | 12.28 | 14.41 | 11.43 | 6.64 | 19.10 | 28.34 | 30.76 | |
| Interest Income | - - | - - | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 4.00 | 3.00 | 6.00 | 10.00 | 4.00 | 1.00 | 15.00 | 93.00 | |
| Loss | -1,601.00 | -1,912.00 | -3,226.00 | -2,696.00 | -2,531.00 | -2,892.00 | -3,221.00 | -3,635.00 | -4,828.00 | -5,020.00 | -4,885.00 | -4,839.00 | -5,377.00 | -5,561.00 | -5,639.00 | |
| Cost of Revenue | -1,148.00 | -1,357.00 | -2,433.00 | -1,943.00 | -1,844.00 | -2,076.00 | -2,302.00 | -2,610.00 | -3,509.00 | -3,639.00 | -3,544.00 | -3,539.00 | -4,025.00 | -4,249.00 | -4,369.00 | |
|
Operating Expenses
|
-453.00 | -555.00 | -792.00 | -753.00 | -687.00 | -815.00 | -919.00 | -1,025.00 | -1,319.00 | -1,380.00 | -1,341.00 | -1,300.00 | -1,352.00 | -1,312.00 | -1,269.00 | |
| R&D | -198.00 | -248.00 | -362.00 | -367.00 | -334.00 | -366.00 | -396.00 | -452.00 | -594.00 | -650.00 | -640.00 | -642.00 | -655.00 | -600.00 | -577.00 | |
| G&A | -104.00 | -129.00 | -192.00 | -160.00 | -148.00 | -180.00 | -182.00 | -230.00 | -284.00 | -293.00 | -284.00 | -258.00 | -304.00 | -343.00 | -362.00 | |
| SG&A | -225.00 | -275.00 | -387.00 | -341.00 | -319.00 | -380.00 | -386.00 | -468.00 | -600.00 | -618.00 | -585.00 | -537.00 | -598.00 | -631.00 | -641.00 | |
| S&M | -120.00 | -145.00 | -195.00 | -180.00 | -171.00 | -200.00 | -204.00 | -238.00 | -315.00 | -324.00 | -301.00 | -278.00 | -293.00 | -287.00 | -279.00 | |
| Depreciation and Amortization | -155.00 | -166.00 | -229.00 | -243.00 | -211.00 | -268.00 | -357.00 | -364.00 | -481.00 | -508.00 | -593.00 | -625.00 | -596.00 | -551.00 | -609.00 | |
| Interest Expenses | -64.00 | -61.00 | -68.00 | -56.00 | -38.00 | -34.00 | -49.00 | -145.00 | -141.00 | -128.00 | -148.00 | -168.00 | -130.00 | -94.00 | -74.00 | |
| Other Expenses | -32.00 | -34.00 | -110.00 | -216.00 | -33.00 | -39.00 | -5.00 | -49.00 | -29.00 | -18.00 | -354.00 | -172.00 | -129.00 | -2.00 | -96.00 | |
|
WA Shares Outstanding
|
420.00 | 431.00 | 446.00 | 452.00 | 447.00 | 439.00 | 421.00 | 415.00 | 421.00 | 423.00 | 410.00 | 410.00 | 425.00 | 433.00 | 430.00 | |
| Diluted | 438.00 | 444.00 | 457.00 | 452.00 | 450.00 | 443.00 | 427.00 | 420.00 | 428.00 | 435.00 | 416.00 | 418.00 | 443.00 | 448.00 | 446.00 |