ON Semiconductor Corp
NASDAQ:ON
Income Statement
Earnings Waterfall
ON Semiconductor Corp
Revenue
|
8.3B
USD
|
Cost of Revenue
|
-4.4B
USD
|
Gross Profit
|
3.9B
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
2.6B
USD
|
Other Expenses
|
-429.9m
USD
|
Net Income
|
2.2B
USD
|
Income Statement
ON Semiconductor Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Apr-2020 | Jul-2020 | Oct-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 783
N/A
|
2 828
+2%
|
2 898
+2%
|
3 016
+4%
|
3 162
+5%
|
3 326
+5%
|
3 449
+4%
|
3 520
+2%
|
3 496
-1%
|
3 442
-2%
|
3 440
0%
|
3 486
+1%
|
3 907
+12%
|
4 526
+16%
|
4 987
+10%
|
5 427
+9%
|
5 543
+2%
|
5 484
-1%
|
5 602
+2%
|
5 753
+3%
|
5 878
+2%
|
5 887
+0%
|
5 779
-2%
|
5 619
-3%
|
5 518
-2%
|
5 409
-2%
|
5 275
-2%
|
5 211
-1%
|
5 255
+1%
|
5 459
+4%
|
5 915
+8%
|
6 340
+7%
|
6 740
+6%
|
7 203
+7%
|
7 618
+6%
|
8 069
+6%
|
8 326
+3%
|
8 341
+0%
|
8 350
+0%
|
8 339
0%
|
8 253
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 854)
|
(1 855)
|
(1 878)
|
(1 965)
|
(2 077)
|
(2 190)
|
(2 286)
|
(2 329)
|
(2 303)
|
(2 274)
|
(2 268)
|
(2 294)
|
(2 606)
|
(2 998)
|
(3 274)
|
(3 519)
|
(3 509)
|
(3 436)
|
(3 491)
|
(3 570)
|
(3 640)
|
(3 652)
|
(3 600)
|
(3 562)
|
(3 544)
|
(3 527)
|
(3 504)
|
(3 474)
|
(3 539)
|
(3 645)
|
(3 848)
|
(3 993)
|
(4 026)
|
(4 049)
|
(4 067)
|
(4 180)
|
(4 249)
|
(4 308)
|
(4 361)
|
(4 376)
|
(4 370)
|
|
Gross Profit |
929
N/A
|
973
+5%
|
1 019
+5%
|
1 051
+3%
|
1 085
+3%
|
1 136
+5%
|
1 163
+2%
|
1 190
+2%
|
1 193
+0%
|
1 168
-2%
|
1 172
+0%
|
1 192
+2%
|
1 301
+9%
|
1 528
+18%
|
1 713
+12%
|
1 908
+11%
|
2 034
+7%
|
2 048
+1%
|
2 111
+3%
|
2 183
+3%
|
2 239
+3%
|
2 235
0%
|
2 179
-3%
|
2 058
-6%
|
1 974
-4%
|
1 883
-5%
|
1 771
-6%
|
1 737
-2%
|
1 716
-1%
|
1 814
+6%
|
2 067
+14%
|
2 347
+14%
|
2 714
+16%
|
3 154
+16%
|
3 551
+13%
|
3 889
+10%
|
4 077
+5%
|
4 033
-1%
|
3 990
-1%
|
3 962
-1%
|
3 884
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(687)
|
(686)
|
(698)
|
(741)
|
(816)
|
(876)
|
(918)
|
(940)
|
(919)
|
(900)
|
(896)
|
(921)
|
(1 018)
|
(1 118)
|
(1 223)
|
(1 298)
|
(1 319)
|
(1 335)
|
(1 356)
|
(1 371)
|
(1 380)
|
(1 377)
|
(1 348)
|
(1 342)
|
(1 341)
|
(1 365)
|
(1 356)
|
(1 324)
|
(1 301)
|
(1 299)
|
(1 326)
|
(1 336)
|
(1 352)
|
(1 330)
|
(1 329)
|
(1 327)
|
(1 313)
|
(1 287)
|
(1 263)
|
(1 275)
|
(1 270)
|
|
Selling, General & Administrative |
(320)
|
(329)
|
(338)
|
(359)
|
(381)
|
(396)
|
(398)
|
(396)
|
(387)
|
(380)
|
(384)
|
(411)
|
(467)
|
(519)
|
(576)
|
(600)
|
(601)
|
(604)
|
(604)
|
(613)
|
(618)
|
(619)
|
(611)
|
(597)
|
(585)
|
(583)
|
(564)
|
(549)
|
(537)
|
(541)
|
(562)
|
(578)
|
(598)
|
(596)
|
(603)
|
(613)
|
(631)
|
(630)
|
(632)
|
(657)
|
(642)
|
|
Research & Development |
(334)
|
(324)
|
(325)
|
(334)
|
(367)
|
(389)
|
(405)
|
(417)
|
(397)
|
(394)
|
(397)
|
(404)
|
(447)
|
(489)
|
(531)
|
(571)
|
(594)
|
(610)
|
(631)
|
(647)
|
(651)
|
(647)
|
(627)
|
(634)
|
(641)
|
(660)
|
(669)
|
(653)
|
(643)
|
(646)
|
(656)
|
(654)
|
(655)
|
(638)
|
(634)
|
(624)
|
(600)
|
(582)
|
(566)
|
(564)
|
(577)
|
|
Depreciation & Amortization |
(33)
|
(33)
|
(35)
|
(48)
|
(68)
|
(92)
|
(115)
|
(128)
|
(136)
|
(126)
|
(115)
|
(107)
|
(105)
|
(110)
|
(115)
|
(128)
|
(124)
|
(122)
|
(121)
|
(112)
|
(112)
|
(110)
|
(110)
|
(112)
|
(115)
|
(122)
|
(123)
|
(123)
|
(120)
|
(113)
|
(109)
|
(104)
|
(99)
|
(95)
|
(92)
|
(90)
|
(81)
|
(75)
|
(65)
|
(55)
|
(51)
|
|
Operating Income |
242
N/A
|
287
+19%
|
321
+12%
|
309
-4%
|
269
-13%
|
260
-3%
|
244
-6%
|
250
+2%
|
274
+10%
|
268
-2%
|
276
+3%
|
272
-2%
|
282
+4%
|
410
+45%
|
490
+19%
|
610
+25%
|
715
+17%
|
713
0%
|
754
+6%
|
812
+8%
|
858
+6%
|
858
+0%
|
832
-3%
|
716
-14%
|
633
-12%
|
518
-18%
|
415
-20%
|
413
0%
|
415
+1%
|
515
+24%
|
741
+44%
|
1 011
+36%
|
1 362
+35%
|
1 825
+34%
|
2 222
+22%
|
2 562
+15%
|
2 765
+8%
|
2 747
-1%
|
2 727
-1%
|
2 687
-1%
|
2 614
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(18)
|
(38)
|
(37)
|
(35)
|
(34)
|
(38)
|
(40)
|
(47)
|
(53)
|
(60)
|
(89)
|
(119)
|
(141)
|
(163)
|
(158)
|
(146)
|
(138)
|
(131)
|
(128)
|
(124)
|
(122)
|
(121)
|
(120)
|
(128)
|
(138)
|
(150)
|
(159)
|
(162)
|
(164)
|
(156)
|
(148)
|
(139)
|
(129)
|
(117)
|
(105)
|
(93)
|
(79)
|
(69)
|
(42)
|
(12)
|
10
|
|
Non-Reccuring Items |
(57)
|
(45)
|
(43)
|
(42)
|
(40)
|
(32)
|
(36)
|
(29)
|
(14)
|
(18)
|
(17)
|
50
|
51
|
21
|
21
|
(49)
|
(69)
|
(38)
|
(36)
|
(35)
|
(11)
|
(17)
|
(30)
|
(205)
|
(206)
|
(252)
|
(264)
|
(93)
|
(67)
|
(59)
|
(72)
|
(51)
|
(93)
|
(35)
|
(110)
|
(434)
|
(345)
|
(424)
|
(307)
|
(5)
|
(89)
|
|
Total Other Income |
4
|
2
|
(2)
|
(3)
|
(3)
|
5
|
7
|
11
|
12
|
7
|
3
|
1
|
(11)
|
(14)
|
11
|
30
|
40
|
46
|
50
|
35
|
30
|
30
|
2
|
1
|
(12)
|
(14)
|
(15)
|
(19)
|
(9)
|
(4)
|
(3)
|
(9)
|
18
|
16
|
23
|
30
|
22
|
26
|
19
|
18
|
1
|
|
Pre-Tax Income |
170
N/A
|
206
+21%
|
239
+16%
|
229
-4%
|
192
-16%
|
195
+2%
|
176
-10%
|
185
+5%
|
220
+19%
|
198
-10%
|
173
-13%
|
203
+18%
|
181
-11%
|
254
+41%
|
364
+43%
|
445
+22%
|
548
+23%
|
589
+8%
|
640
+9%
|
687
+7%
|
755
+10%
|
750
-1%
|
683
-9%
|
383
-44%
|
277
-28%
|
102
-63%
|
(24)
N/A
|
139
N/A
|
177
+27%
|
296
+68%
|
518
+75%
|
812
+57%
|
1 158
+43%
|
1 689
+46%
|
2 031
+20%
|
2 065
+2%
|
2 362
+14%
|
2 280
-3%
|
2 398
+5%
|
2 688
+12%
|
2 536
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(16)
|
(20)
|
(7)
|
(9)
|
0
|
(1)
|
(25)
|
(29)
|
(11)
|
(9)
|
(9)
|
(75)
|
4
|
(27)
|
(68)
|
(51)
|
(184)
|
(165)
|
(153)
|
(142)
|
(173)
|
(195)
|
(181)
|
(108)
|
(63)
|
(16)
|
6
|
65
|
60
|
45
|
7
|
(138)
|
(147)
|
(237)
|
(306)
|
(339)
|
(458)
|
(445)
|
(442)
|
(462)
|
(350)
|
|
Income from Continuing Operations |
154
|
186
|
233
|
221
|
192
|
194
|
151
|
157
|
209
|
190
|
164
|
128
|
185
|
227
|
295
|
394
|
363
|
425
|
487
|
545
|
582
|
555
|
502
|
275
|
214
|
86
|
(18)
|
204
|
236
|
340
|
525
|
675
|
1 011
|
1 452
|
1 724
|
1 726
|
1 904
|
1 835
|
1 956
|
2 227
|
2 186
|
|
Income to Minority Interest |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Net Income (Common) |
150
N/A
|
184
+22%
|
230
+25%
|
219
-5%
|
190
-13%
|
191
+1%
|
148
-23%
|
154
+4%
|
206
+34%
|
187
-9%
|
162
-14%
|
125
-22%
|
182
+45%
|
224
+23%
|
293
+31%
|
392
+34%
|
811
+107%
|
872
+8%
|
934
+7%
|
992
+6%
|
627
-37%
|
602
-4%
|
548
-9%
|
321
-42%
|
212
-34%
|
84
-61%
|
(20)
N/A
|
202
N/A
|
234
+16%
|
338
+44%
|
524
+55%
|
673
+28%
|
1 010
+50%
|
1 450
+44%
|
1 722
+19%
|
1 724
+0%
|
1 902
+10%
|
1 834
-4%
|
1 955
+7%
|
2 225
+14%
|
2 184
-2%
|