| • |
Fourth quarter revenue of $1,530 million
|
| • |
Fourth quarter GAAP gross margin and non-GAAP gross margin of 36.0% and 38.2%, respectively
|
| • |
Fourth quarter GAAP operating margin and non-GAAP operating margin of 13.1% and 19.8%, respectively
|
| • |
Fourth quarter GAAP diluted earnings per share and non-GAAP diluted earnings per share of $0.45 and $0.64, respectively
|
| • |
2025 cash from operations of $1.8 billion and free cash flow of $1.4 billion, achieving record high free cash flow margin of 24%
|
| • |
Announced the authorization of a new share repurchase program of up to $6 billion over the next three years.
|
| • |
Introduced vertical gallium nitride (vGaN) power semiconductors, setting a new benchmark for power density, efficiency and ruggedness for
these applications.
|
| • |
Signed a memorandum of understanding (MoU) with Innoscience to explore expanding production of gallium nitride (GaN) power devices using
Innoscience’s proven 200mm GaN-on-silicon process.
|
| • |
Established a new collaboration agreement with GlobalFoundries (GF) to develop and manufacture next-generation gallium nitride (GaN) power
devices, beginning with 650V.
|
|
GAAP
|
Non-GAAP
|
|||||||||||||||||||||||
|
Three Months Ended
|
Three Months Ended
|
|||||||||||||||||||||||
|
(Revenue and Net Income in millions)
|
Q4 2025
|
Q3 2025
|
Q4 2024
|
Q4 2025
|
Q3 2025
|
Q4 2024
|
||||||||||||||||||
|
Revenue
|
$
|
1,530.1
|
$
|
1,550.9
|
$
|
1,722.5
|
$
|
1,530.1
|
$
|
1,550.9
|
$
|
1,722.5
|
||||||||||||
|
Gross Margin
|
36.0
|
%
|
37.9
|
%
|
45.2
|
%
|
38.2
|
%
|
38.0
|
%
|
45.3
|
%
|
||||||||||||
|
Operating Margin
|
13.1
|
%
|
17.0
|
%
|
23.7
|
%
|
19.8
|
%
|
19.2
|
%
|
26.7
|
%
|
||||||||||||
|
Net Income attributable to ON Semiconductor Corporation
|
$
|
181.8
|
$
|
255.0
|
$
|
379.9
|
$
|
257.2
|
$
|
256.3
|
$
|
404.2
|
||||||||||||
|
Diluted Earnings Per Share
|
$
|
0.45
|
$
|
0.63
|
$
|
0.88
|
$
|
0.64
|
$
|
0.63
|
$
|
0.95
|
||||||||||||
|
GAAP
|
Non-GAAP
|
|||||||||||||||
|
Year Ended
|
Year Ended
|
|||||||||||||||
|
(Revenue and Net Income in millions)
|
December 31, 2025
|
December 31, 2024
|
December 31, 2025
|
December 31, 2024
|
||||||||||||
|
Revenue
|
$
|
5,995.4
|
$
|
7,082.3
|
$
|
5,995.4
|
$
|
7,082.3
|
||||||||
|
Gross Margin
|
33.1
|
%
|
45.4
|
%
|
38.4
|
%
|
45.5
|
%
|
||||||||
|
Operating Margin
|
1.4
|
%
|
25.0
|
%
|
18.6
|
%
|
27.9
|
%
|
||||||||
|
Net Income attributable to ON Semiconductor Corporation
|
$
|
121.0
|
$
|
1,572.8
|
$
|
966.4
|
$
|
1,704.6
|
||||||||
|
Diluted Earnings Per Share
|
$
|
0.29
|
$
|
3.63
|
$
|
2.35
|
$
|
3.98
|
||||||||
|
Three Months Ended
|
||||||||||||||||||
|
Business Segment
|
Q4 2025
|
Q3 2025
|
Q4 2024
|
Sequential Change
|
Year-over-Year Change
|
|||||||||||||
|
PSG
|
$
|
724.2
|
$
|
737.6
|
$
|
809.4
|
(2)%
|
(11)%
|
||||||||||
|
AMG
|
556.3
|
583.3
|
610.6
|
(5)%
|
(9)%
|
|||||||||||||
|
ISG
|
249.6
|
230.0
|
302.5
|
9%
|
(17)%
|
|||||||||||||
|
Total
|
$
|
1,530.1
|
$
|
1,550.9
|
$
|
1,722.5
|
(1)%
|
(11)%
|
||||||||||
|
Year Ended
|
|||||||||||
|
Business Segment
|
December 31, 2025
|
December 31, 2024
|
Year-over-Year Change
|
||||||||
|
PSG
|
$
|
2,805.1
|
$
|
3,348.2
|
(16)%
|
||||||
|
AMG
|
2,261.9
|
2,609.1
|
(13)%
|
||||||||
|
ISG
|
928.4
|
1,125.0
|
(17)%
|
||||||||
|
Total
|
$
|
5,995.4
|
$
|
7,082.3
|
(15)%
|
||||||
|
Total onsemi
GAAP
|
Special
Items **
|
Total onsemi
Non-GAAP***
|
|||||||
|
Revenue
|
$1,435 to $1,535 million
|
—
|
$1,435 to $1,535 million
|
||||||
|
Gross Margin
|
37.4% to 39.4%
|
0.1%
|
|
37.5% to 39.5%
|
|||||
|
Operating Expenses
|
$407 to $422 million
|
$122 million
|
$285 to $300 million
|
||||||
|
Other Income and Expense (including interest expense), net
|
($7 million)
|
—
|
($7 million)
|
||||||
|
Diluted Earnings Per Share
|
$0.28 to $0.38
|
$0.28
|
$0.56 to $0.66
|
||||||
|
Diluted Shares Outstanding *
|
398 million
|
1 million
|
397 million
|
| * |
Diluted shares outstanding can vary as a result of, among other things, the vesting of restricted stock units, the incremental dilutive
shares from the Company's convertible notes, and the repurchase or the issuance of stock or convertible notes or the sale of treasury shares. In periods when the quarterly average stock price per share exceeds $52.97 for the 0% Notes, and
$103.87 for the 0.50% Notes, the non-GAAP diluted share count and non-GAAP net income per share include the anti-dilutive impact of the Company’s hedge transactions entered concurrently with the 0% Notes and the 0.50% Notes, respectively.
At an average stock price per share between $52.97 and $74.34 for the 0% Notes and $103.87 and $156.78 for the 0.50% Notes, the hedging activity offsets the potentially dilutive effect of the 0% Notes and 0.50% Notes, respectively. In
periods when the quarterly average stock price exceeds $74.34 for the 0% Notes, and $156.78 for the 0.50% Notes, the dilutive impact of the warrants issued concurrently with such notes are included in the diluted shares outstanding. GAAP
and non-GAAP diluted share counts are based on either the previous quarter's average stock price or the stock price as of the last day of the previous quarter, whichever is higher.
|
| ** |
Special items may include: amortization of intangibles; expensing of appraised inventory fair market value step-up; purchased in-process
research and development expenses; restructuring, asset impairments and other, net; goodwill and intangible asset impairment charges; gains and losses on debt prepayment; non-cash interest expense; actuarial (gains) losses on pension plans
and other pension benefits; and certain other special items, as necessary. These special items are out of our control and could change significantly from period to period. As a result, we are not able to reasonably estimate and separately
present the individual impact or probable significance of these special items, and we are similarly unable to provide a reconciliation of the non-GAAP measures. The reconciliation that is unavailable would include a forward-looking income
statement, balance sheet and statement of cash flows in accordance with GAAP. For this reason, we use a projected range of the aggregate amount of special items in order to calculate our projected non-GAAP operating expense outlook.
|
| *** |
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.
|
|
Krystal Heaton
|
Parag Agarwal
|
|
Director, Head of Public Relations
|
Vice President - Investor Relations & Corporate Development
|
|
onsemi
|
onsemi
|
|
(480) 242-6943
|
(602) 244-3437
|
|
Krystal.Heaton@onsemi.com
|
investor@onsemi.com
|
|
Quarter Ended
|
Year Ended
|
|||||||||||||||||||
|
December 31,
2025
|
October 3,
2025
|
December 31,
2024
|
December 31,
2025
|
December 31,
2024
|
||||||||||||||||
|
Revenue
|
$
|
1,530.1
|
$
|
1,550.9
|
$
|
1,722.5
|
$
|
5,995.4
|
$
|
7,082.3
|
||||||||||
|
Cost of revenue
|
979.1
|
963.7
|
943.4
|
4,011.5
|
3,866.2
|
|||||||||||||||
|
Gross profit
|
551.0
|
587.2
|
779.1
|
1,983.9
|
3,216.1
|
|||||||||||||||
|
Gross margin
|
36.0
|
%
|
37.9
|
%
|
45.2
|
%
|
33.1
|
%
|
45.4
|
%
|
||||||||||
|
Operating expenses:
|
||||||||||||||||||||
|
Research and development
|
133.8
|
141.9
|
155.2
|
583.6
|
612.7
|
|||||||||||||||
|
Selling and marketing
|
61.5
|
62.8
|
70.4
|
255.9
|
273.5
|
|||||||||||||||
|
General and administrative
|
86.0
|
87.3
|
100.5
|
348.9
|
376.3
|
|||||||||||||||
|
Amortization of intangible assets
|
10.8
|
11.2
|
13.5
|
44.4
|
52.0
|
|||||||||||||||
|
Restructuring, asset impairments and other charges, net
|
58.8
|
19.6
|
30.9
|
666.9
|
133.9
|
|||||||||||||||
|
Total operating expenses
|
350.9
|
322.8
|
370.5
|
1,899.7
|
1,448.4
|
|||||||||||||||
|
Operating income
|
200.1
|
264.4
|
408.6
|
84.2
|
1,767.7
|
|||||||||||||||
|
Other income (expense), net:
|
||||||||||||||||||||
|
Interest expense
|
(17.3
|
)
|
(17.7
|
)
|
(15.3
|
)
|
(70.9
|
)
|
(62.3
|
)
|
||||||||||
|
Interest income
|
20.6
|
22.7
|
27.8
|
95.1
|
111.4
|
|||||||||||||||
|
Other income
|
13.7
|
3.6
|
21.4
|
22.9
|
20.6
|
|||||||||||||||
|
Other income (expense), net
|
17.0
|
8.6
|
33.9
|
47.1
|
69.7
|
|||||||||||||||
|
Income before income taxes
|
217.1
|
273.0
|
442.5
|
131.3
|
1,837.4
|
|||||||||||||||
|
Income tax provision
|
(35.3
|
)
|
(17.7
|
)
|
(62.7
|
)
|
(7.7
|
)
|
(262.8
|
)
|
||||||||||
|
Net income
|
181.8
|
255.3
|
379.8
|
123.6
|
1,574.6
|
|||||||||||||||
|
Less: Net (income) loss attributable to non-controlling interest
|
—
|
(0.3
|
)
|
0.1
|
(2.6
|
)
|
(1.8
|
)
|
||||||||||||
|
Net income attributable to ON Semiconductor Corporation
|
$
|
181.8
|
$
|
255.0
|
$
|
379.9
|
$
|
121.0
|
$
|
1,572.8
|
||||||||||
|
Net income for diluted earnings per share of common stock
|
$
|
181.8
|
$
|
255.0
|
$
|
379.9
|
$
|
121.0
|
$
|
1,572.8
|
||||||||||
|
Net income per share of common stock attributable to ON Semiconductor Corporation:
|
||||||||||||||||||||
|
Basic
|
$
|
0.45
|
$
|
0.63
|
$
|
0.89
|
$
|
0.29
|
$
|
3.68
|
||||||||||
|
Diluted
|
$
|
0.45
|
$
|
0.63
|
$
|
0.88
|
$
|
0.29
|
$
|
3.63
|
||||||||||
|
Weighted average common shares outstanding:
|
||||||||||||||||||||
|
Basic
|
400.8
|
406.9
|
425.4
|
411.0
|
427.4
|
|||||||||||||||
|
Diluted
|
402.3
|
408.0
|
429.6
|
411.8
|
432.7
|
|||||||||||||||
|
December 31,
2025
|
October 3,
2025 |
December 31,
2024
|
||||||||||
|
Assets
|
||||||||||||
|
Cash and cash equivalents
|
$
|
2,147.6
|
$
|
2,472.5
|
$
|
2,691.3
|
||||||
|
Short-term investments
|
400.0
|
400.0
|
300.0
|
|||||||||
|
Receivables, net
|
908.0
|
943.4
|
1,160.1
|
|||||||||
|
Inventories
|
1,989.6
|
2,047.9
|
2,242.0
|
|||||||||
|
Assets held-for-sale
|
25.0
|
70.5
|
5.3
|
|||||||||
|
Other current assets
|
352.9
|
396.7
|
353.3
|
|||||||||
|
Total current assets
|
5,823.1
|
6,331.0
|
6,752.0
|
|||||||||
|
Property, plant and equipment, net
|
3,369.0
|
3,550.6
|
4,361.4
|
|||||||||
|
Goodwill
|
1,679.9
|
1,641.6
|
1,587.9
|
|||||||||
|
Intangible assets, net
|
343.9
|
289.5
|
257.9
|
|||||||||
|
Deferred tax assets
|
929.1
|
837.5
|
729.9
|
|||||||||
|
ROU financing lease assets
|
23.1
|
38.7
|
40.5
|
|||||||||
|
Other assets
|
356.0
|
321.3
|
360.2
|
|||||||||
|
Total assets
|
$
|
12,524.1
|
$
|
13,010.2
|
$
|
14,089.8
|
||||||
|
Liabilities, Non-Controlling Interest and Stockholders’ Equity
|
||||||||||||
|
Accounts payable
|
$
|
572.3
|
$
|
479.1
|
$
|
574.5
|
||||||
|
Accrued expenses and other current liabilities
|
714.9
|
730.8
|
760.0
|
|||||||||
|
Current portion of financing lease liabilities
|
0.5
|
0.5
|
0.3
|
|||||||||
|
Total current liabilities
|
1,287.7
|
1,210.4
|
1,334.8
|
|||||||||
|
Long-term debt
|
2,980.5
|
3,353.1
|
3,345.9
|
|||||||||
|
Deferred tax liabilities
|
41.7
|
41.1
|
37.6
|
|||||||||
|
Long-term financing lease liabilities
|
23.8
|
23.8
|
20.7
|
|||||||||
|
Other long-term liabilities
|
498.5
|
455.7
|
536.3
|
|||||||||
|
Total liabilities
|
4,832.2
|
5,084.1
|
5,275.3
|
|||||||||
|
ON Semiconductor Corporation stockholders’ equity:
|
||||||||||||
|
Common stock
|
6.2
|
6.2
|
6.2
|
|||||||||
|
Additional paid-in capital
|
5,538.6
|
5,495.3
|
5,372.2
|
|||||||||
|
Accumulated other comprehensive loss
|
(55.5
|
)
|
(54.4
|
)
|
(62.4
|
)
|
||||||
|
Accumulated earnings
|
8,241.9
|
8,060.1
|
8,120.9
|
|||||||||
|
Less: Treasury stock, at cost
|
(6,057.9
|
)
|
(5,601.8
|
)
|
(4,640.5
|
)
|
||||||
|
Total ON Semiconductor Corporation stockholders’ equity
|
7,673.3
|
7,905.4
|
8,796.4
|
|||||||||
|
Non-controlling interest
|
18.6
|
20.7
|
18.1
|
|||||||||
|
Total stockholders' equity
|
7,691.9
|
7,926.1
|
8,814.5
|
|||||||||
|
Total liabilities and stockholders' equity
|
$
|
12,524.1
|
$
|
13,010.2
|
$
|
14,089.8
|
||||||
|
Quarter Ended
|
Year Ended
|
|||||||||||||||||||
|
December 31,
2025
|
October 3,
2025
|
December 31, 2
024
|
December 31,
2025
|
December 31,
2024
|
||||||||||||||||
|
Cash flows from operating activities:
|
||||||||||||||||||||
|
Net income
|
$
|
181.8
|
$
|
255.3
|
$
|
379.8
|
$
|
123.6
|
$
|
1,574.6
|
||||||||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||||||
|
Depreciation and amortization
|
214.9
|
146.5
|
166.6
|
686.0
|
642.9
|
|||||||||||||||
|
Loss on sale or disposal of fixed assets
|
7.9
|
(1.3
|
)
|
0.4
|
0.8
|
5.5
|
||||||||||||||
|
Amortization of debt discount and issuance costs
|
2.8
|
2.9
|
1.9
|
11.4
|
11.1
|
|||||||||||||||
|
Share-based compensation
|
37.8
|
38.2
|
38.1
|
144.3
|
136.1
|
|||||||||||||||
|
Non-cash asset impairment charges
|
8.1
|
15.8
|
22.1
|
496.0
|
37.8
|
|||||||||||||||
|
Change in deferred tax balances
|
(80.6
|
)
|
(80.9
|
)
|
(7.5
|
)
|
(193.7
|
)
|
(129.6
|
)
|
||||||||||
|
Other
|
(2.8
|
)
|
(3.1
|
)
|
3.0
|
(1.6
|
)
|
10.0
|
||||||||||||
|
Changes in assets and liabilities
|
184.6
|
45.3
|
(24.7
|
)
|
493.0
|
(382.0
|
)
|
|||||||||||||
|
Net cash provided by operating activities
|
554.5
|
418.7
|
579.7
|
1,759.8
|
1,906.4
|
|||||||||||||||
|
Cash flows from investing activities:
|
||||||||||||||||||||
|
Payments for acquisition of property, plant and equipment
|
(69.1
|
)
|
(46.3
|
)
|
(157.3
|
)
|
(341.2
|
)
|
(694.0
|
)
|
||||||||||
|
Proceeds from sale of property, plant and equipment
|
25.4
|
0.1
|
5.6
|
32.2
|
6.2
|
|||||||||||||||
|
Payments related to acquisition of business
|
(7.0
|
)
|
—
|
—
|
(124.5
|
)
|
(20.5
|
)
|
||||||||||||
|
Purchase of short-term investments
|
(250.0
|
)
|
(250.0
|
)
|
(300.0
|
)
|
(1,050.0
|
)
|
(1,050.0
|
)
|
||||||||||
|
Proceeds from maturity of short-term investments
|
250.0
|
150.0
|
300.0
|
950.0
|
750.0
|
|||||||||||||||
|
Other
|
—
|
(5.0
|
)
|
—
|
(5.0
|
)
|
(1.5
|
)
|
||||||||||||
|
Net cash used in investing activities
|
(50.7
|
)
|
(151.2
|
)
|
(151.7
|
)
|
(538.5
|
)
|
(1,009.8
|
)
|
||||||||||
|
Cash flows from financing activities:
|
||||||||||||||||||||
|
Proceeds for the issuance of common stock under the ESPP
|
5.5
|
6.0
|
5.6
|
22.1
|
25.2
|
|||||||||||||||
|
Payment of tax withholding for RSUs
|
(1.6
|
)
|
(2.4
|
)
|
(2.7
|
)
|
(29.1
|
)
|
(51.0
|
)
|
||||||||||
|
Repurchase of common stock
|
(450.2
|
)
|
(325.0
|
)
|
(204.1
|
)
|
(1,377.6
|
)
|
(654.1
|
)
|
||||||||||
|
Repayment of borrowings under debt agreements
|
(375.0
|
)
|
—
|
—
|
(375.0
|
)
|
—
|
|||||||||||||
|
Payment on principal portion of finance lease obligations
|
(0.5
|
)
|
(0.4
|
)
|
(0.4
|
)
|
(1.7
|
)
|
(2.2
|
)
|
||||||||||
|
Other
|
(2.1
|
)
|
(0.4
|
)
|
(1.7
|
)
|
(2.5
|
)
|
(1.7
|
)
|
||||||||||
|
Net cash used in financing activities
|
(823.9
|
)
|
(322.2
|
)
|
(203.3
|
)
|
(1,763.8
|
)
|
(683.8
|
)
|
||||||||||
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
(4.9
|
)
|
(0.9
|
)
|
(3.7
|
)
|
(1.9
|
)
|
(4.4
|
)
|
||||||||||
|
Net increase (decrease) in cash, cash equivalents and restricted cash
|
(325.0
|
)
|
(55.6
|
)
|
221.0
|
(544.4
|
)
|
208.4
|
||||||||||||
|
Beginning cash, cash equivalents and restricted cash
|
2,474.0
|
2,529.6
|
2,472.4
|
2,693.4
|
2,485.0
|
|||||||||||||||
|
Ending cash, cash equivalents and restricted cash
|
$
|
2,149.0
|
$
|
2,474.0
|
$
|
2,693.4
|
$
|
2,149.0
|
$
|
2,693.4
|
||||||||||
|
Quarter Ended
|
Year Ended
|
||||||||||||||||||||||
|
December 31,
2025
|
October 3,
2025
|
December 31,
2024
|
December 31,
2025
|
December 31,
2024
|
|||||||||||||||||||
|
Reconciliation of GAAP to non-GAAP gross profit:
|
|||||||||||||||||||||||
|
GAAP gross profit
|
$
|
551.0
|
$
|
587.2
|
$
|
779.1
|
$
|
1,983.9
|
$
|
3,216.1
|
|||||||||||||
|
Special items:
|
|||||||||||||||||||||||
|
a)
|
|
Restructuring related inventory and other charges
|
32.1
|
—
|
—
|
313.6
|
—
|
||||||||||||||||
|
b)
|
|
Amortization of intangible assets
|
1.2
|
1.2
|
1.6
|
5.0
|
6.3
|
||||||||||||||||
|
c)
|
|
Amortization of fair market value step-up of inventory
|
0.6
|
0.6
|
—
|
2.4
|
—
|
||||||||||||||||
|
Total special items
|
33.9
|
1.8
|
1.6
|
321.0
|
6.3
|
||||||||||||||||||
|
Non-GAAP gross profit
|
$
|
584.9
|
$
|
589.0
|
$
|
780.7
|
$
|
2,304.9
|
$
|
3,222.4
|
|||||||||||||
|
Reconciliation of GAAP to non-GAAP gross margin:
|
|||||||||||||||||||||||
|
GAAP gross margin
|
36.0
|
%
|
37.9
|
%
|
45.2
|
%
|
33.1
|
%
|
45.4
|
%
|
|||||||||||||
|
Special items:
|
|||||||||||||||||||||||
|
a)
|
|
Restructuring related inventory and other charges
|
2.1
|
%
|
—
|
%
|
—
|
%
|
5.2
|
%
|
—
|
%
|
|||||||||||
|
b)
|
|
Amortization of intangible assets
|
0.1
|
%
|
0.1
|
%
|
0.1
|
%
|
0.1
|
%
|
0.1
|
%
|
|||||||||||
|
c)
|
Amortization of fair market value step-up of inventory
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
||||||||||||
|
Total special items
|
2.2
|
%
|
0.1
|
%
|
0.1
|
%
|
5.3
|
%
|
0.1
|
%
|
|||||||||||||
|
Non-GAAP gross margin
|
38.2
|
%
|
38.0
|
%
|
45.3
|
%
|
38.4
|
%
|
45.5
|
%
|
|||||||||||||
|
Reconciliation of GAAP to non-GAAP operating expenses:
|
|||||||||||||||||||||||
|
GAAP operating expenses
|
$
|
350.9
|
$
|
322.8
|
$
|
370.5
|
$
|
1,899.7
|
$
|
1,448.4
|
|||||||||||||
|
Special items:
|
|||||||||||||||||||||||
|
a
|
)
|
Amortization of intangible assets
|
(10.8
|
)
|
(11.2
|
)
|
(13.5
|
)
|
(44.4
|
)
|
(52.0
|
)
|
|||||||||||
|
b
|
)
|
Restructuring, asset impairments and other, net
|
(58.8
|
)
|
(19.6
|
)
|
(30.9
|
)
|
(666.9
|
)
|
(133.9
|
)
|
|||||||||||
|
c
|
)
|
Third party acquisition and divestiture related costs
|
(0.6
|
)
|
(0.8
|
)
|
(4.8
|
)
|
(4.3
|
)
|
(14.0
|
)
|
|||||||||||
|
d
|
)
|
Adjustments to contingent consideration
|
1.3
|
—
|
—
|
1.3
|
—
|
||||||||||||||||
|
Total special items
|
(68.9
|
)
|
(31.6
|
)
|
(49.2
|
)
|
(714.3
|
)
|
(199.9
|
)
|
|||||||||||||
|
Non-GAAP operating expenses
|
$
|
282.0
|
$
|
291.2
|
$
|
321.3
|
$
|
1,185.4
|
$
|
1,248.5
|
|||||||||||||
|
Reconciliation of GAAP to non-GAAP operating income:
|
|||||||||||||||||||||||
|
GAAP operating income
|
$
|
200.1
|
$
|
264.4
|
$
|
408.6
|
$
|
84.2
|
$
|
1,767.7
|
|||||||||||||
|
Special items:
|
|||||||||||||||||||||||
|
a)
|
|
Amortization of intangible assets
|
12.0
|
12.4
|
15.1
|
49.4
|
58.3
|
||||||||||||||||
|
b)
|
|
Restructuring, asset impairments and other, net
|
58.8
|
19.6
|
30.9
|
666.9
|
133.9
|
||||||||||||||||
|
c)
|
|
Third party acquisition and divestiture related costs
|
0.6
|
0.8
|
4.8
|
4.3
|
14.0
|
||||||||||||||||
|
d)
|
Restructuring related inventory and other charges
|
32.1
|
—
|
—
|
313.6
|
—
|
|||||||||||||||||
|
e)
|
|
Amortization of fair market value step-up of inventory
|
0.6
|
0.6
|
—
|
2.4
|
—
|
||||||||||||||||
|
f)
|
|
Adjustments to contingent consideration
|
(1.3
|
)
|
—
|
—
|
(1.3
|
)
|
—
|
||||||||||||||
|
Total special items
|
102.8
|
33.4
|
50.8
|
1,035.3
|
206.2
|
||||||||||||||||||
|
Non-GAAP operating income
|
$
|
302.9
|
$
|
297.8
|
$
|
459.4
|
$
|
1,119.5
|
$
|
1,973.9
|
|||||||||||||
|
Reconciliation of GAAP to non-GAAP operating margin (operating income / revenue):
|
|||||||||||||||||||||||
|
GAAP operating margin
|
13.1
|
%
|
17.0
|
%
|
23.7
|
%
|
1.4
|
%
|
25.0
|
%
|
|||||||||||||
|
Special items:
|
|||||||||||||||||||||||
|
a)
|
|
Amortization of intangible assets)
|
0.8
|
%
|
0.8
|
%
|
0.9
|
%
|
0.8
|
%
|
0.8
|
%
|
|||||||||||
|
b)
|
|
Restructuring, asset impairments and other, net
|
3.8
|
%
|
1.3
|
%
|
1.8
|
%
|
11.1
|
%
|
1.9
|
%
|
|||||||||||
|
c)
|
|
Third party acquisition and divestiture related costs
|
—
|
%
|
0.1
|
%
|
0.3
|
%
|
0.1
|
%
|
0.2
|
%
|
|||||||||||
|
d)
|
|
Restructuring related inventory and other charges
|
2.1
|
%
|
—
|
%
|
—
|
%
|
5.2
|
%
|
—
|
%
|
|||||||||||
|
e)
|
Amortization of fair market value step-up of inventory
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
||||||||||||
|
f)
|
|
Adjustments to contingent consideration
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
|||||||||||
|
Total special items
|
6.7
|
%
|
2.2
|
%
|
3.0
|
%
|
17.2
|
%
|
2.9
|
%
|
|||||||||||||
|
Non-GAAP operating margin
|
19.8
|
%
|
19.2
|
%
|
26.7
|
%
|
18.6
|
%
|
27.9
|
%
|
|||||||||||||
| Quarter Ended |
Year Ended | ||||||||||||||||||||||
|
|
December 31,
2025
|
October 3,
2025
|
December 31,
2024
|
December 31,
2025
|
December 31,
2024
|
||||||||||||||||||
|
Reconciliation of GAAP to non-GAAP income before income taxes:
|
|||||||||||||||||||||||
|
GAAP income before income taxes
|
$
|
217.1
|
$
|
273.0
|
$
|
442.5
|
$
|
131.3
|
$
|
1,837.4
|
|||||||||||||
|
Special items:
|
|||||||||||||||||||||||
|
a)
|
|
Amortization of intangible assets
|
12.0
|
12.4
|
15.1
|
49.4
|
58.3
|
||||||||||||||||
|
b)
|
|
Restructuring, asset impairments and other, net
|
58.8
|
19.6
|
30.9
|
666.9
|
133.9
|
||||||||||||||||
|
c)
|
|
Third party acquisition and divestiture related costs
|
0.6
|
0.8
|
4.8
|
4.3
|
14.0
|
||||||||||||||||
|
d)
|
|
Restructuring related inventory and other charges
|
32.1
|
—
|
—
|
313.6
|
—
|
||||||||||||||||
|
e)
|
Amortization of fair market value step-up of inventory
|
0.6
|
0.6
|
—
|
2.4
|
—
|
|||||||||||||||||
|
f)
|
|
Actuarial gains on pension plans and other pension benefits
|
(12.9
|
)
|
—
|
(12.2
|
)
|
(12.9
|
)
|
(12.2
|
)
|
||||||||||||
|
g)
|
|
Adjustments to contingent consideration
|
(1.3
|
)
|
—
|
—
|
(1.3
|
)
|
—
|
||||||||||||||
|
Total special items
|
89.9
|
33.4
|
38.6
|
1,022.4
|
194.0
|
||||||||||||||||||
|
Non-GAAP income before income taxes
|
$
|
307.0
|
$
|
306.4
|
$
|
481.1
|
$
|
1,153.7
|
$
|
2,031.4
|
|||||||||||||
|
Reconciliation of GAAP to non-GAAP net income attributable to ON Semiconductor Corporation:
|
|||||||||||||||||||||||
|
GAAP net income attributable to ON Semiconductor Corporation
|
$
|
181.8
|
$
|
255.0
|
$
|
379.9
|
$
|
121.0
|
$
|
1,572.8
|
|||||||||||||
|
Special items:
|
|||||||||||||||||||||||
|
a)
|
|
Amortization of intangible assets
|
12.0
|
12.4
|
15.1
|
49.4
|
58.3
|
||||||||||||||||
|
b)
|
|
Restructuring, asset impairments and other, net
|
58.8
|
19.6
|
30.9
|
666.9
|
133.9
|
||||||||||||||||
|
c)
|
|
Third party acquisition and divestiture related costs
|
0.6
|
0.8
|
4.8
|
4.3
|
14.0
|
||||||||||||||||
|
d)
|
|
Restructuring related inventory and other charges
|
32.1
|
—
|
—
|
313.6
|
—
|
||||||||||||||||
|
e)
|
|
Amortization of fair market value step-up of inventory
|
0.6
|
0.6
|
—
|
2.4
|
—
|
||||||||||||||||
|
f)
|
|
Actuarial gains on pension plans and other pension benefits
|
(12.9
|
)
|
—
|
(12.2
|
)
|
(12.9
|
)
|
(12.2
|
)
|
||||||||||||
|
g)
|
|
Adjustments to contingent consideration
|
(1.3
|
)
|
—
|
—
|
(1.3
|
)
|
—
|
||||||||||||||
|
h)
|
|
Income taxes
|
(14.5
|
)
|
(32.1
|
)
|
(14.3
|
)
|
(177.0
|
)
|
(62.2
|
)
|
|||||||||||
|
Total special items
|
75.4
|
1.3
|
24.3
|
845.4
|
131.8
|
||||||||||||||||||
|
Non-GAAP net income attributable to ON Semiconductor Corporation
|
$
|
257.2
|
$
|
256.3
|
$
|
404.2
|
$
|
966.4
|
$
|
1,704.6
|
|||||||||||||
|
GAAP net income for diluted earnings per share
|
$
|
181.8
|
$
|
255.0
|
$
|
379.9
|
$
|
121.0
|
$
|
1,572.8
|
|||||||||||||
|
Non-GAAP net income for diluted earnings per share
|
$
|
257.2
|
$
|
256.3
|
$
|
404.2
|
$
|
966.4
|
$
|
1,704.6
|
|||||||||||||
|
Reconciliation of GAAP to non-GAAP diluted shares outstanding:
|
|||||||||||||||||||||||
|
GAAP diluted shares outstanding
|
402.3
|
408.0
|
429.6
|
411.8
|
432.7
|
||||||||||||||||||
|
Special items:
|
|||||||||||||||||||||||
|
a)
|
|
Less: dilutive shares attributable to convertible notes
|
—
|
—
|
(3.5
|
)
|
—
|
(4.0
|
)
|
||||||||||||||
|
Total special items
|
—
|
—
|
(3.5
|
)
|
—
|
(4.0
|
)
|
||||||||||||||||
|
Non-GAAP diluted shares outstanding
|
402.3
|
408.0
|
426.1
|
411.8
|
428.7
|
||||||||||||||||||
|
Non-GAAP diluted earnings per share:
|
|||||||||||||||||||||||
|
Non-GAAP net income attributable to ON Semiconductor Corporation
|
$
|
257.2
|
$
|
256.3
|
$
|
404.2
|
$
|
966.4
|
$
|
1,704.6
|
|||||||||||||
|
Non-GAAP diluted shares outstanding
|
402.3
|
408.0
|
426.1
|
411.8
|
428.7
|
||||||||||||||||||
|
Non-GAAP diluted earnings per share
|
$
|
0.64
|
$
|
0.63
|
$
|
0.95
|
$
|
2.35
|
$
|
3.98
|
|||||||||||||
|
Reconciliation of net cash provided by operating activities to free cash flow:
|
|||||||||||||||||||||||
|
Net cash provided by operating activities
|
$
|
554.5
|
$
|
418.7
|
$
|
579.7
|
$
|
1,759.8
|
$
|
1,906.4
|
|||||||||||||
|
Special items:
|
|||||||||||||||||||||||
|
a)
|
|
Payments for acquisition of property, plant and equipment
|
(69.1
|
)
|
(46.3
|
)
|
(157.3
|
)
|
(341.2
|
)
|
(694.0
|
)
|
|||||||||||
|
Total special items
|
(69.1
|
)
|
(46.3
|
)
|
(157.3
|
)
|
(341.2
|
)
|
(694.0
|
)
|
|||||||||||||
|
Free cash flow
|
$
|
485.4
|
$
|
372.4
|
$
|
422.4
|
$
|
1,418.6
|
$
|
1,212.4
|
|||||||||||||
|
Quarter Ended
|
||||||||||||||||||||
|
April 4,
2025
|
July 4,
2025
|
October 3,
2025
|
December 31,
2025
|
Last Twelve
Months
|
||||||||||||||||
|
Net cash provided by operating activities
|
$
|
602.3
|
$
|
184.3
|
$
|
418.7
|
$
|
554.5
|
$
|
1,759.8
|
||||||||||
|
Payments for acquisition of property, plant and equipment
|
(147.6
|
)
|
(78.2
|
)
|
(46.3
|
)
|
(69.1
|
)
|
(341.2
|
)
|
||||||||||
|
Free cash flow
|
$
|
454.7
|
$
|
106.1
|
$
|
372.4
|
$
|
485.4
|
$
|
1,418.6
|
||||||||||
|
Revenue
|
$
|
1,445.7
|
$
|
1,468.7
|
$
|
1,550.9
|
$
|
1,530.1
|
$
|
5,995.4
|
||||||||||
|
Quarter Ended
|
Year Ended
|
|||||||||||||||||||
|
December 31,
2025
|
October 3,
2025
|
December 31,
2024
|
December 31,
2025
|
December 31,
2024
|
||||||||||||||||
|
Cost of revenue
|
$
|
7.1
|
$
|
7.8
|
$
|
6.5
|
$
|
27.0
|
$
|
24.6
|
||||||||||
|
Research and development
|
7.6
|
7.3
|
6.5
|
27.5
|
24.7
|
|||||||||||||||
|
Selling and marketing
|
5.5
|
5.7
|
5.9
|
20.8
|
21.3
|
|||||||||||||||
|
General and administrative
|
17.6
|
17.4
|
19.2
|
69.0
|
65.5
|
|||||||||||||||
|
Total share-based compensation
|
$
|
37.8
|
$
|
38.2
|
$
|
38.1
|
$
|
144.3
|
$
|
136.1
|
||||||||||
|
Quarter Ended
|
Year Ended
|
|||||||||||||||||||
|
December 31,
2025
|
October 3, 2025
|
December 31,
2024
|
December 31,
2025
|
December 31,
2024
|
||||||||||||||||
|
Net cash provided by operating activities
|
$
|
554.5
|
$
|
418.7
|
$
|
579.7
|
$
|
1,759.8
|
$
|
1,906.4
|
||||||||||
|
Free cash flow
|
$
|
485.4
|
$
|
372.4
|
$
|
422.4
|
$
|
1,418.6
|
$
|
1,212.4
|
||||||||||
|
Cash paid for income taxes
|
$
|
63.7
|
$
|
17.4
|
$
|
53.4
|
$
|
167.6
|
$
|
347.5
|
||||||||||
|
Depreciation and amortization
|
$
|
214.9
|
$
|
146.5
|
$
|
166.6
|
$
|
686.0
|
$
|
642.9
|
||||||||||
|
Less: Amortization of intangible assets
|
12.0
|
12.4
|
15.1
|
49.4
|
58.3
|
|||||||||||||||
|
Depreciation and amortization (excl. amortization of intangible assets)
|
$
|
202.9
|
$
|
134.1
|
$
|
151.5
|
$
|
636.6
|
$
|
584.6
|
||||||||||