Stock Analysis on Net

ON Semiconductor Corp. (NASDAQ:ON)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

ON Semiconductor Corp., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Activity Ratio
Total Asset Turnover
Reported 0.62 0.70 0.70 0.61 0.65
Adjusted 0.65 0.72 0.73 0.64 0.68
Solvency Ratios
Debt to Equity
Reported 0.43 0.52 0.68 0.99 1.09
Adjusted 0.50 0.60 0.76 1.14 1.21
Debt to Capital
Reported 0.30 0.34 0.40 0.50 0.52
Adjusted 0.33 0.37 0.43 0.53 0.55
Financial Leverage
Reported 1.70 1.94 2.10 2.45 2.55
Adjusted 1.74 1.98 2.16 2.58 2.64
Profitability Ratios
Net Profit Margin
Reported 26.46% 22.85% 14.98% 4.46% 3.84%
Adjusted 24.91% 23.25% 16.67% 2.37% 3.81%
Return on Equity (ROE)
Reported 28.06% 30.74% 22.02% 6.62% 6.41%
Adjusted 28.33% 32.98% 26.17% 3.90% 6.83%
Return on Assets (ROA)
Reported 16.52% 15.88% 10.49% 2.70% 2.51%
Adjusted 16.30% 16.68% 12.13% 1.51% 2.59%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. ON Semiconductor Corp. adjusted total asset turnover ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. ON Semiconductor Corp. adjusted debt-to-equity ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. ON Semiconductor Corp. adjusted debt-to-capital ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
ON Semiconductor Corp. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. ON Semiconductor Corp. adjusted net profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. ON Semiconductor Corp. adjusted ROE improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. ON Semiconductor Corp. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

ON Semiconductor Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Revenue 8,253,000 8,326,200 6,739,800 5,255,000 5,517,900
Total assets 13,215,200 11,978,500 9,626,000 8,668,000 8,425,500
Activity Ratio
Total asset turnover1 0.62 0.70 0.70 0.61 0.65
Adjusted
Selected Financial Data (US$ in thousands)
Revenue 8,253,000 8,326,200 6,739,800 5,255,000 5,517,900
Adjusted total assets2 12,614,400 11,601,800 9,259,700 8,239,000 8,117,700
Activity Ratio
Adjusted total asset turnover3 0.65 0.72 0.73 0.64 0.68

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Total asset turnover = Revenue ÷ Total assets
= 8,253,000 ÷ 13,215,200 = 0.62

2 Adjusted total assets. See details »

3 2023 Calculation
Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 8,253,000 ÷ 12,614,400 = 0.65

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. ON Semiconductor Corp. adjusted total asset turnover ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 3,359,800 3,230,700 3,097,500 3,491,300 3,612,500
Total ON Semiconductor Corporation stockholders’ equity 7,782,600 6,188,500 4,585,400 3,538,500 3,301,700
Solvency Ratio
Debt to equity1 0.43 0.52 0.68 0.99 1.09
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 3,623,800 3,512,400 3,272,400 3,639,200 3,726,500
Adjusted total stockholders’ equity3 7,256,400 5,868,800 4,292,100 3,192,700 3,076,700
Solvency Ratio
Adjusted debt to equity4 0.50 0.60 0.76 1.14 1.21

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Debt to equity = Total debt ÷ Total ON Semiconductor Corporation stockholders’ equity
= 3,359,800 ÷ 7,782,600 = 0.43

2 Adjusted total debt. See details »

3 Adjusted total stockholders’ equity. See details »

4 2023 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted total stockholders’ equity
= 3,623,800 ÷ 7,256,400 = 0.50

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. ON Semiconductor Corp. adjusted debt-to-equity ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Debt to Capital

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 3,359,800 3,230,700 3,097,500 3,491,300 3,612,500
Total capital 11,142,400 9,419,200 7,682,900 7,029,800 6,914,200
Solvency Ratio
Debt to capital1 0.30 0.34 0.40 0.50 0.52
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 3,623,800 3,512,400 3,272,400 3,639,200 3,726,500
Adjusted total capital3 10,880,200 9,381,200 7,564,500 6,831,900 6,803,200
Solvency Ratio
Adjusted debt to capital4 0.33 0.37 0.43 0.53 0.55

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 3,359,800 ÷ 11,142,400 = 0.30

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2023 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 3,623,800 ÷ 10,880,200 = 0.33

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. ON Semiconductor Corp. adjusted debt-to-capital ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total assets 13,215,200 11,978,500 9,626,000 8,668,000 8,425,500
Total ON Semiconductor Corporation stockholders’ equity 7,782,600 6,188,500 4,585,400 3,538,500 3,301,700
Solvency Ratio
Financial leverage1 1.70 1.94 2.10 2.45 2.55
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 12,614,400 11,601,800 9,259,700 8,239,000 8,117,700
Adjusted total stockholders’ equity3 7,256,400 5,868,800 4,292,100 3,192,700 3,076,700
Solvency Ratio
Adjusted financial leverage4 1.74 1.98 2.16 2.58 2.64

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Financial leverage = Total assets ÷ Total ON Semiconductor Corporation stockholders’ equity
= 13,215,200 ÷ 7,782,600 = 1.70

2 Adjusted total assets. See details »

3 Adjusted total stockholders’ equity. See details »

4 2023 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted total stockholders’ equity
= 12,614,400 ÷ 7,256,400 = 1.74

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
ON Semiconductor Corp. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.

Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income attributable to ON Semiconductor Corporation 2,183,700 1,902,200 1,009,600 234,200 211,700
Revenue 8,253,000 8,326,200 6,739,800 5,255,000 5,517,900
Profitability Ratio
Net profit margin1 26.46% 22.85% 14.98% 4.46% 3.84%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 2,056,100 1,935,700 1,123,300 124,600 210,200
Revenue 8,253,000 8,326,200 6,739,800 5,255,000 5,517,900
Profitability Ratio
Adjusted net profit margin3 24.91% 23.25% 16.67% 2.37% 3.81%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Net profit margin = 100 × Net income attributable to ON Semiconductor Corporation ÷ Revenue
= 100 × 2,183,700 ÷ 8,253,000 = 26.46%

2 Adjusted net income. See details »

3 2023 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Revenue
= 100 × 2,056,100 ÷ 8,253,000 = 24.91%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. ON Semiconductor Corp. adjusted net profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income attributable to ON Semiconductor Corporation 2,183,700 1,902,200 1,009,600 234,200 211,700
Total ON Semiconductor Corporation stockholders’ equity 7,782,600 6,188,500 4,585,400 3,538,500 3,301,700
Profitability Ratio
ROE1 28.06% 30.74% 22.02% 6.62% 6.41%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 2,056,100 1,935,700 1,123,300 124,600 210,200
Adjusted total stockholders’ equity3 7,256,400 5,868,800 4,292,100 3,192,700 3,076,700
Profitability Ratio
Adjusted ROE4 28.33% 32.98% 26.17% 3.90% 6.83%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
ROE = 100 × Net income attributable to ON Semiconductor Corporation ÷ Total ON Semiconductor Corporation stockholders’ equity
= 100 × 2,183,700 ÷ 7,782,600 = 28.06%

2 Adjusted net income. See details »

3 Adjusted total stockholders’ equity. See details »

4 2023 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted total stockholders’ equity
= 100 × 2,056,100 ÷ 7,256,400 = 28.33%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. ON Semiconductor Corp. adjusted ROE improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income attributable to ON Semiconductor Corporation 2,183,700 1,902,200 1,009,600 234,200 211,700
Total assets 13,215,200 11,978,500 9,626,000 8,668,000 8,425,500
Profitability Ratio
ROA1 16.52% 15.88% 10.49% 2.70% 2.51%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 2,056,100 1,935,700 1,123,300 124,600 210,200
Adjusted total assets3 12,614,400 11,601,800 9,259,700 8,239,000 8,117,700
Profitability Ratio
Adjusted ROA4 16.30% 16.68% 12.13% 1.51% 2.59%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
ROA = 100 × Net income attributable to ON Semiconductor Corporation ÷ Total assets
= 100 × 2,183,700 ÷ 13,215,200 = 16.52%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 2,056,100 ÷ 12,614,400 = 16.30%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. ON Semiconductor Corp. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.