ON Semiconductor Reports First Quarter 2015 Results

(1)Amounts have been revised; for additional information about the revisions to prior periods, see our 2014 Form 10-K and our first quarter 2015 Form 10-Q to be filed on or around May 4, 2015.

* Adjusted EBITDA represents net income 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
April 3, 2015   December 31, 2014   March 28, 2014(1)
Reconciliation of GAAP gross profit to non-GAAP gross profit:
GAAP gross profit $ 300.4   $ 277.7   $ 248.2  
Special items:

a) Actuarial losses on pension plans and other pension benefits

3.9

b) Expensing of appraised inventory at fair market value

  12.8    
Total special items   16.7    
Non-GAAP gross profit $ 300.4   $ 294.4   $ 248.2  

Reconciliation of GAAP gross margin to non-GAAP gross margin:

GAAP gross margin 34.5 % 32.1 % 35.1 %
Special items:

a) Actuarial losses on pension plans and other pension benefits

% 0.5 % %

b) Expensing of appraised inventory at fair market value

% 1.5 % %
Total special items % 2.0 % %
Non-GAAP gross margin 34.5 % 34.1 % 35.1 %

Reconciliation of GAAP operating expenses to non-GAAP operating expenses:

GAAP operating expenses $ 232.0   $ 263.1   $ 177.5  
Special items:

a) Amortization of acquisition related intangible assets

(33.9 ) (28.8 ) (8.2 )

b) Actuarial losses on pension plans and other pension benefits

(8.4 )

c) Restructuring, asset impairments and other, net

2.3 (10.5 ) (5.8 )

d) Goodwill and intangible asset impairments

(9.6 )

e) Third party acquisition related costs

  (0.1 ) (0.3 )
Total special items (31.6 ) (57.4 ) (14.3 )
Non-GAAP operating expenses $ 200.4   $ 205.7   $ 163.2  
Reconciliation of GAAP operating income to non-GAAP operating income:
GAAP operating income $ 68.4   $ 14.6   $ 70.7  
Special items:

a) Actuarial losses on pension plans and other pension benefits (cost of revenues)

3.9

b) Expensing of appraised inventory at fair market value step up

12.8

c) Amortization of acquisition related intangible assets

33.9 28.8 8.2

d) Actuarial losses on pension plans and other pension benefits (operating expenses)

8.4

e) Restructuring, asset impairments and other, net

(2.3 ) 10.5 5.8

f) Goodwill and intangible asset impairments

9.6

g) Third party acquisition related costs

  0.1   0.3  

Total special items

31.6   74.1   14.3  
Non-GAAP operating income $ 100.0   $ 88.7   $ 85.0  

Reconciliation of GAAP operating margin to non-GAAP operating margin
(operating income / revenues) :

GAAP operating margin 7.9 % 1.7 % 10.0 %
Special items:

a) Actuarial losses on pension plans and other pension benefits (cost of revenues)

% 0.5 % %

b) Expensing of appraised inventory at fair market value step up

% 1.5 % %

c) Amortization of acquisition related intangible assets

3.9 % 3.3 % 1.2 %

d) Actuarial losses on pension plans and other pension benefits (operating expenses)

% 1.0 % %

e) Restructuring, asset impairments and other, net

(0.3 )% 1.2 % 0.8 %

f) Goodwill and intangible asset impairments

% 1.1 % %

g) Third party acquisition related costs

% % %
Total special items 3.6 % 8.6 % 2.0 %
Non-GAAP operating margin 11.5 % 10.3 % 12.0 %

Reconciliation of GAAP net income to non-GAAP net income:

GAAP net income (loss) attributable to ON Semiconductor Corporation $ 55.1   $ (0.6 ) $ 55.7  
Special items:

a) Actuarial losses on pension plans and other pension benefits (cost of revenues)

3.9

b) Expensing of appraised inventory at fair market value

12.8

c) Amortization of acquisition related intangible assets (operating expenses)

33.9 28.8 8.2

d) Actuarial losses on pension plans and other pension benefits (operating expenses)

8.4

e) Restructuring, asset impairments and other, net

(2.3 ) 10.5 5.8

f) Goodwill and intangible asset impairments

9.6

g) Third party acquisition related costs

0.1 0.3

h) Gain on sale of available-for-sale securities

(3.4 )

i) Non-cash interest on convertible notes

1.8 1.9 1.6

j) Adjustment to reflect cash taxes

2.0   0.9   0.9  
Total special items 32.0   76.9   16.8  
Non-GAAP net income $ 87.1   $ 76.3   $ 72.5  
Non-GAAP net income per share:

Basic

$ 0.20   $ 0.18   $ 0.16  
Diluted $ 0.20   $ 0.17   $ 0.16  
Weighted average common shares outstanding:
Basic 431.4   435.9   440.4  
Diluted 439.9   440.2   444.5  
 

« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8  Next Page »



Review Article Be the first to review this article
CST: Webinar November 9, 2017

Aldec

Featured Video
Editorial
Peggy AycinenaWhat Would Joe Do?
by Peggy Aycinena
DVCon Europe 2017: Munich and So much more
More Editorial  
Jobs
Technical Support Engineer EU/Germany/UK for EDA Careers at N/A, United Kingdom
Senior R&D Engineer...Timing Closure Specialist for EDA Careers at San Jose or Anywhere, CA
Senior Front-End RTL Design AE for EDA Careers at San Jose, CA
Upcoming Events
25th IFIP/IEEE International Conference on Very Large Scale Integration (VLSI-SoC 2017) at Yas Viceroy Abu Dhabi Yas Marina Circuit, Yas Island Abu Dhabi United Arab Emirates - Oct 23 - 25, 2017
ARM TechCon 2017 at Santa Clara Convention Center Santa Clara CA - Oct 24 - 26, 2017
MIPI DevCon Bangalore 2017 at The Leela Palace Bengaluru India - Oct 27, 2017
MIPI DevCon Hsinchu City 2017 at Sheraton Hsinchu Hotel Taiwan - Oct 31, 2017
CST: Webinar series



Internet Business Systems © 2017 Internet Business Systems, Inc.
25 North 14th Steet, Suite 710, San Jose, CA 95112
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering TechJobsCafe - Technical Jobs and Resumes GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise