Stock Analysis on Net
Stock Analysis on Net

ON Semiconductor Corp. (NASDAQ:ON)

This company has been moved to the archive! The financial data has not been updated since April 29, 2024.

Common-Size Income Statement
Quarterly Data

ON Semiconductor Corp., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Mar 29, 2024 Dec 31, 2023 Sep 29, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jul 1, 2022 Apr 1, 2022 Dec 31, 2021 Oct 1, 2021 Jul 2, 2021 Apr 2, 2021 Dec 31, 2020 Oct 2, 2020 Jul 3, 2020 Apr 3, 2020 Dec 31, 2019 Sep 27, 2019 Jun 28, 2019 Mar 29, 2019
Revenue 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00
Cost of revenue -54.17 -53.33 -52.74 -52.57 -53.18 -51.49 -51.73 -50.26 -50.58 -54.92 -58.62 -61.67 -64.82 -65.59 -66.51 -69.16 -68.49 -65.35 -65.61 -62.97 -62.95
Gross profit 45.83% 46.67% 47.26% 47.43% 46.82% 48.51% 48.27% 49.74% 49.42% 45.08% 41.38% 38.33% 35.18% 34.41% 33.49% 30.84% 31.51% 34.65% 34.39% 37.03% 37.05%
Research and development -8.05 -7.44 -6.58 -6.94 -7.06 -6.48 -6.63 -7.75 -8.06 -8.70 -8.87 -9.96 -11.72 -11.04 -11.85 -12.86 -13.38 -12.08 -12.51 -10.91 -10.95
Selling and marketing -3.71 -3.34 -3.13 -3.42 -3.66 -3.53 -3.17 -3.51 -3.66 -3.80 -3.93 -4.56 -5.32 -4.91 -4.96 -5.41 -6.01 -5.39 -5.41 -5.46 -5.56
General and administrative -5.12 -4.39 -5.08 -4.16 -3.87 -4.62 -3.87 -3.99 -4.01 -4.52 -4.35 -4.38 -4.89 -4.31 -4.72 -5.18 -5.57 -4.94 -4.91 -5.50 -5.26
Litigation settlement 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -12.27 0.00 0.00
Amortization of acquisition-related intangible assets -0.68 -0.60 -0.55 -0.57 -0.77 -0.77 -1.00 -1.05 -1.10 -1.33 -1.42 -1.49 -1.69 -2.03 -2.25 -2.40 -2.53 -2.29 -2.16 -2.04 -1.85
Restructuring, asset impairments and other charges, net -0.08 -0.56 -0.43 -0.12 -2.63 0.37 -1.84 0.08 0.67 -0.71 0.10 -1.05 -2.87 -0.50 -0.68 -1.33 -2.57 -0.04 -0.32 -1.34 -0.40
Goodwill and intangible asset impairment charges 0.00 0.00 0.00 0.00 0.00 0.00 -12.40 -5.52 0.00 0.00 0.00 0.00 -0.20 0.00 0.00 -0.11 0.00 0.00 0.00 -0.03 -0.09
Operating expenses -17.63% -16.34% -15.76% -15.22% -17.99% -15.03% -28.91% -21.73% -16.15% -19.06% -18.46% -21.43% -26.68% -22.79% -24.46% -27.29% -30.06% -24.74% -37.57% -25.28% -24.11%
Operating income (loss) 28.20% 30.33% 31.50% 32.21% 28.83% 33.48% 19.36% 28.01% 33.28% 26.02% 22.91% 16.90% 8.50% 11.62% 9.03% 3.55% 1.46% 9.91% -3.18% 11.75% 12.94%
Interest expense -0.84 -0.78 -0.74 -0.78 -1.35 -1.31 -1.08 -1.06 -1.11 -1.73 -1.83 -1.98 -2.25 -2.89 -3.20 -3.45 -3.33 -3.01 -2.95 -2.50 -2.29
Interest income 1.48 1.30 1.18 1.15 0.87 0.43 0.22 0.05 0.02 0.02 0.03 0.01 0.03 0.04 0.07 0.12 0.15 0.17 0.17 0.22 0.18
Loss on debt prepayment 0.00 0.00 0.00 0.00 -0.68 0.01 0.00 -0.35 0.00 -0.15 0.00 -1.57 0.00 0.00 0.00 0.00 0.00 0.00 -0.42 -0.03 0.00
Gain (loss) on divestiture of business 0.00 0.00 0.00 0.02 -0.06 3.09 0.01 0.09 0.00 0.00 0.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other income (expense) 0.05 -0.58 0.05 -0.06 0.24 0.58 0.04 0.31 0.11 1.11 -0.33 -0.07 0.30 -0.44 0.03 -0.23 0.01 -1.17 0.25 -0.07 0.15
Other income (expense), net 0.70% -0.06% 0.48% 0.32% -0.97% 2.80% -0.81% -0.96% -0.98% -0.76% -1.55% -3.61% -1.92% -3.28% -3.10% -3.56% -3.17% -4.01% -2.95% -2.38% -1.95%
Income (loss) before income taxes 28.89% 30.27% 31.98% 32.54% 27.86% 36.29% 18.55% 27.05% 32.29% 25.25% 21.37% 13.29% 6.57% 8.33% 5.93% -0.01% -1.71% 5.90% -6.12% 9.36% 10.98%
Income tax (provision) benefit -4.54 -2.35 -5.25 -4.98 -4.27 -7.56 -4.33 -5.15 -4.99 -2.16 -3.55 -2.27 -0.48 -2.12 6.31 -0.07 0.64 -1.84 1.78 -1.73 -2.75
Net income (loss) 24.36% 27.92% 26.73% 27.55% 23.59% 28.73% 14.23% 21.90% 27.30% 23.10% 17.82% 11.02% 6.09% 6.21% 12.24% -0.07% -1.07% 4.06% -4.34% 7.64% 8.23%
Net income attributable to non-controlling interest -0.04 -0.03 -0.01 -0.02 -0.03 0.00 0.00 -0.04 -0.04 -0.03 -0.04 0.00 -0.03 -0.06 -0.05 -0.04 -0.02 -0.03 -0.05 -0.08 0.00
Net income (loss) attributable to ON Semiconductor Corporation 24.32% 27.88% 26.72% 27.53% 23.56% 28.73% 14.23% 21.86% 27.26% 23.07% 17.78% 11.02% 6.07% 6.15% 12.19% -0.12% -1.10% 4.03% -4.39% 7.55% 8.23%

Based on: 10-Q (reporting date: 2024-03-29), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-29), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-07-01), 10-Q (reporting date: 2022-04-01), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-01), 10-Q (reporting date: 2021-07-02), 10-Q (reporting date: 2021-04-02), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-10-02), 10-Q (reporting date: 2020-07-03), 10-Q (reporting date: 2020-04-03), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-27), 10-Q (reporting date: 2019-06-28), 10-Q (reporting date: 2019-03-29).

An analysis of the common-size income statement reveals a significant structural improvement in profitability and operational efficiency from early 2019 through early 2024. The company transitioned from a period of volatile margins and moderate profitability to a sustained phase of high operating and net margins, characterized by a substantial expansion in gross profit and a reduction in operating expenses as a percentage of revenue.

Gross Profitability Trends
Gross profit margins exhibited a V-shaped recovery followed by a period of elevated stability. Starting at approximately 37% in early 2019, margins dipped to a low of 30.84% in July 2020. Subsequently, a strong upward trajectory was observed, peaking at 49.74% in July 2022. While there has been a slight moderation toward 45.83% by March 2024, the current gross margin remains significantly higher than the 2019-2020 baseline, indicating improved pricing power or a more favorable product mix.
Operational Expense Management
Operating expenses as a percentage of revenue have generally declined, contributing to margin expansion. Research and development (R&D) costs, which peaked at 13.38% in April 2020, decreased to a range of 6.5% to 8% between 2022 and 2024. Selling and marketing expenses similarly decreased from over 5.5% in 2019 to approximately 3.7% by March 2024. General and administrative expenses remained relatively stable but showed a slight downward trend from 5.26% to 5.12%, with several quarters dipping below 4%.
Operating Income Evolution
Operating income experienced a dramatic shift in scale. The period between 2019 and early 2021 was characterized by volatility, including a negative operating margin of -3.18% in September 2019 due to a significant litigation settlement. From mid-2021 onward, operating margins climbed sharply, reaching a peak of 33.48% in December 2022. The most recent data shows a stabilization of operating income in the 28% to 32% range, representing a substantial increase in core operational profitability compared to the early 2019 figures of roughly 13%.
Non-Operating Items and Extraordinary Charges
Interest expenses as a percentage of revenue have decreased consistently from a high of 3.45% in July 2020 to 0.84% in March 2024, while interest income has risen from near-zero levels to 1.48% of revenue. This indicates a strengthened balance sheet and improved financing costs. The data also shows periodic volatility from one-time events, specifically a litigation settlement in late 2019 (-12.27% of revenue) and significant goodwill and intangible asset impairment charges in mid-2022, which reached as high as -12.40%.
Net Income Trajectory
The net income margin mirrors the operating trend but with added volatility from taxes and one-time charges. After facing losses or near-zero margins in early 2020, net income margins surged to a peak of 28.73% in December 2022. For the period between March 2023 and March 2024, net income has remained robust, fluctuating between 23.5% and 27.9%, confirming a permanent upward shift in the company's bottom-line efficiency relative to its revenue.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?