ON
ON Semiconductor Corporation
$127.00
+$10.80(+9.29%)
61
Overall
60
Value
60
Tech
65
Quality
Market Cap
$22.71B
Volume
19.19M
52W Range
$41.49 - $119.10
Target Price
$104.44
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $3.9B | $5.5B | $5.9B | $5.5B | $5.3B | $6.7B | $8.3B | $8.3B | $7.1B | $6.0B | ||
| Total Revenue | $3.9B | $5.5B | $5.9B | $5.5B | $5.3B | $6.7B | $8.3B | $8.3B | $7.1B | $6.0B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $2.6B | $3.5B | $3.6B | $3.5B | $3.5B | $4.0B | $4.2B | $4.4B | $3.9B | $4.0B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.3B | $2.0B | $2.2B | $2.0B | $1.7B | $2.7B | $4.1B | $3.9B | $3.2B | $2.0B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $1.1B | $1.4B | $1.4B | $1.5B | $1.4B | $1.4B | $1.3B | $1.3B | $1.4B | $1.9B | ||
| Research & Development | $452.3M | $594.7M | $650.7M | $640.9M | $642.9M | $655.0M | $600.2M | $577.3M | $612.7M | $583.6M | ||
| Research Expense | $452.3M | $594.7M | $650.7M | $640.9M | $642.9M | $655.0M | $600.2M | $577.3M | $612.7M | $583.6M | ||
| Selling, General & Administrative | $468.3M | $601.6M | $618.0M | $585.0M | $537.4M | $598.4M | $631.1M | $641.5M | $649.8M | $604.8M | ||
| Selling & Marketing Expenses | $238.0M | $316.6M | $324.7M | $301.0M | $278.7M | $293.6M | $287.9M | $279.1M | $273.5M | $255.9M | ||
| General & Administrative Expenses | $230.3M | $285.0M | $293.3M | $284.0M | $258.7M | $304.8M | $343.2M | $362.4M | $376.3M | $348.9M | ||
| Salaries & Wages | -- | $-24.4M | $-16.4M | $-16.7M | $-14.2M | $-21.3M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $104.8M | $123.8M | $111.7M | $115.2M | $120.3M | $99.0M | $81.2M | $51.1M | $52.0M | $44.4M | ||
| Depreciation & Amortization | $104.8M | $3.6B | $111.7M | $115.2M | $120.3M | $99.0M | $81.2M | $51.1M | $52.0M | $44.4M | ||
| Amortization | $104.8M | $123.8M | $111.7M | $115.2M | $120.3M | $99.0M | $81.2M | $51.1M | $52.0M | $44.4M | ||
| Securities Amortization | -- | -- | $3.6B | -- | -- | -- | -- | -- | -- | -- | ||
| Other Operating Expenses | $-4.6M | $-23.6M | $-7.4M | $-9.4M | $-11.9M | $-18.4M | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $236.1M | $681.6M | $847.2M | $432.7M | $348.7M | $1.3B | $2.4B | $2.5B | $1.8B | $84.2M | ||
| EBITDA | $702.0M | $1.2B | $1.3B | $933.8M | $970.1M | $1.9B | $3.0B | $3.2B | $2.6B | $899.6M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $145.3M | $141.2M | $128.2M | $148.3M | $168.4M | $130.4M | $94.9M | $74.8M | $62.3M | $70.9M | ||
| Intinc | $4.5M | $3.0M | $6.1M | $10.2M | $4.9M | $1.4M | $15.5M | $93.1M | $111.4M | $95.1M | ||
| Net Non-Operating Interest Income/Expense | $-140.8M | $-138.2M | $-122.1M | $-138.1M | $-163.5M | $-129.0M | $-79.4M | $18.3M | $49.1M | $24.2M | ||
| Other Income/Expense | $-83.1M | $9.0M | $-23.1M | $18.0M | $8.6M | $800.0K | $-323.1M | $21.2M | $-20.6M | $-22.9M | ||
| Other Special Charges | $-6.9M | $-8.4M | $24.9M | $-18.0M | $-8.6M | $-11.0M | $14.6M | $-20.5M | $20.6M | $22.9M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $33.2M | $20.8M | $4.3M | $28.7M | $65.2M | $71.4M | $17.9M | $74.9M | $133.9M | $666.9M | ||
| Special Income Charges | $-2.6B | $-20.8M | $-4.3M | $-3.7B | $-66.5M | $-74.3M | $-404.7M | $-74.9M | $-133.9M | $-666.9M | ||
| Impairment of Capital Assets | $2.2M | $7.3M | $4.6M | $3.5B | $1.3M | $2.9M | $386.8M | $19.5M | $37.8M | $496.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $325.9M | $688.7M | $803.2M | $327.7M | $345.0M | $1.3B | $2.5B | $2.6B | $1.9B | $202.2M | ||
| Pre-Tax Income | $180.6M | $547.5M | $755.0M | $276.6M | $176.6M | $1.2B | $2.4B | $2.5B | $1.8B | $131.3M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-3.9M | $-265.5M | $125.1M | $62.7M | $-59.8M | $4.2B | $458.4M | $350.2M | $262.8M | $7.7M | ||
| NET INCOME | ||||||||||||
| Net Income | $182.1M | $810.7M | $627.4M | $211.7M | $234.2M | $1.0B | $1.9B | $2.2B | $1.6B | $121.0M | ||
| Net Income (Continuing Operations) | $182.1M | $810.7M | $627.4M | $211.7M | $234.2M | $1.0B | $1.9B | $2.2B | $1.6B | $123.6M | ||
| Net Income (Discontinued Operations) | $182.1M | $810.7M | $627.4M | $211.7M | $234.2M | $1.0B | $1.9B | $2.2B | $1.6B | $121.0M | ||
| Net Income (Common Stockholders) | $182.1M | $810.7M | $627.4M | $211.7M | $234.2M | $2.0B | $1.9B | $4.4B | $3.1B | $242.0M | ||
| Normalized Income | $2.8B | $311.3M | -- | $4.0B | $190.3M | -- | -- | -- | -- | $1.3B | ||
| TOTALS | ||||||||||||
| Total Expenses | $3.7B | $4.9B | $5.0B | $5.1B | $4.9B | $5.5B | $5.6B | $5.7B | $5.3B | $5.9B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $415.2M | $421.9M | $423.8M | $410.9M | $410.7M | $425.7M | $433.2M | $430.7M | $427.4M | $411.0M | ||
| Average Shares Outstanding (Diluted) | $420.0M | $428.3M | $435.9M | $416.0M | $418.8M | $443.8M | $448.2M | $446.8M | $432.7M | $411.8M | ||
| Shares Outstanding | $419.6M | $425.4M | $409.7M | $411.1M | $411.9M | $432.5M | $432.0M | $427.3M | $421.4M | $394.0M | ||
| Basic EPS | $0.44 | $1.92 | $1.48 | $0.52 | $0.57 | $2.37 | $4.39 | $5.07 | $3.68 | $0.29 | ||
| Basic EPS (Continuing Operations) | $0.44 | $1.92 | $1.48 | $0.52 | $0.57 | $2.37 | $4.39 | $5.07 | $3.68 | $0.29 | ||
| Diluted EPS | $0.43 | $1.89 | $1.44 | $0.51 | $0.56 | $2.27 | $4.25 | $4.89 | $3.63 | $0.29 | ||
| Diluted EPS (Continuing Operations) | $0.43 | $1.89 | $1.44 | $0.51 | $0.56 | $2.27 | $4.25 | $4.89 | $3.63 | $0.29 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | -- | -- | -- | -- | -- | $-1.0B | $-1.9B | $-2.2B | $-1.6B | $-121.0M | ||
| Acquisition Expense | $25.8M | $3.2M | $4.5M | $11.3M | $1.0M | -- | -- | -- | -- | -- | ||
| Depletion | -- | $3.5B | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | $92.2M | $12.5M | $5.0M | -- | -- | $10.2M | $67.0M | $-700.0K | -- | -- | ||
| Gain On Sale Of P P E | $-1.5M | $-3.9M | $-2.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | -- | -- | $-80.0M | $-97.2M | $-109.1M | $-96.9M | -- | -- | -- | -- | ||
| Loss And Loss Adjustment Expected Incurred | -- | -- | -- | $3.5B | $3.5B | -- | -- | -- | -- | -- | ||
| Minority Interests | $-2.4M | $-2.3M | $-2.5M | $-2.2M | $-2.2M | $-1.6M | $-1.6M | $-1.9M | $-1.8M | $-2.6M | ||
| Non Recurring Operation Expense | -- | -- | -- | $169.5M | $3.5B | -- | -- | -- | -- | -- | ||
| Other Gand A | $230.3M | $285.0M | $293.3M | $284.0M | $258.7M | $304.8M | $343.2M | $362.4M | $376.3M | $348.9M | ||
| Other Impairment Of Capital Assets | $2.2M | $13.1M | $6.8M | $1.6M | $7.0M | -- | -- | -- | -- | -- | ||
| Other Taxes | -- | $3.5B | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | -- | -- | -- | -- | -- | $-1.0B | $-1.9B | $-2.2B | $-1.6B | $-121.0M | ||
| Rent And Landing Fees | $31.1M | $45.3M | $43.6M | -- | -- | -- | -- | -- | -- | -- | ||
| Write Down | $-3.4M | $-6.5M | -- | -- | -- | $-700.0K | -- | -- | -- | -- | ||
| Write Off | $2.6B | -- | $3.6B | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | $33.2M | $20.8M | $4.3M | $28.7M | $65.2M | $71.4M | $17.9M | $74.9M | $133.9M | $666.9M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | ON | $127.00 | +9.3% | 19.19M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get ON Semiconductor Corporation Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW