Adjusted Financial Ratios (Summary)
ON Semiconductor Corp., Financial Ratios: Reported vs. Adjusted
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).
The financial performance from 2019 to 2023 demonstrates a significant transformation characterized by a dramatic expansion in profitability and a concerted effort to reduce financial leverage. The transition is marked by a shift from low single-digit margins to high double-digit returns on both assets and equity.
- Profitability and Return Metrics
- A substantial upward trajectory is observed in profitability margins. The reported net profit margin grew from 3.84% in 2019 to 26.46% by 2023, with the most significant acceleration occurring between 2020 and 2021. This growth is reflected in the return metrics: reported Return on Equity (ROE) rose from 6.41% in 2019 to a peak of 30.74% in 2022, settling at 28.06% in 2023. Similarly, the reported Return on Assets (ROA) increased from 2.51% to 16.52% over the five-year period, indicating a marked improvement in the company's ability to generate earnings from its asset base.
- Solvency and Capital Structure
- A consistent deleveraging trend is evident across all solvency indicators. The reported debt to equity ratio declined steadily from 1.09 in 2019 to 0.43 in 2023. A similar pattern is observed in the reported debt to capital ratio, which fell from 0.52 to 0.30. Furthermore, reported financial leverage decreased from 2.55 in 2019 to 1.70 in 2023. These trends collectively indicate a strategic reduction in debt reliance and a strengthening of the equity position.
- Operational Efficiency
- Asset turnover remained relatively stable compared to the volatility seen in profitability and leverage. The reported total asset turnover fluctuated within a narrow range, peaking at 0.70 in 2021 and 2022 before declining to 0.62 in 2023. This suggests that the overall increase in ROA was driven primarily by the expansion of net profit margins rather than an increase in the velocity of asset utilization.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Total Asset Turnover
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
Revenue exhibited volatility over the five-year period, experiencing a slight decline in 2020 before growing significantly through 2022, eventually stabilizing at US$ 8.25 billion in 2023. During this same period, total assets demonstrated a consistent upward trajectory, increasing from US$ 8.43 billion in 2019 to US$ 13.22 billion in 2023, indicating a substantial expansion of the company's resource base.
- Comparison of Reported and Adjusted Metrics
- The adjusted total asset turnover ratio consistently remains higher than the reported ratio in every analyzed year. This disparity is driven by the use of adjusted total assets, which are lower than reported total assets, suggesting the exclusion of specific non-operational or non-productive assets to provide a more refined measure of operational efficiency.
- Adjusted Total Asset Turnover Trends
- The adjusted total asset turnover ratio followed a fluctuating path, beginning at 0.68 in 2019 and dipping to 0.64 in 2020. A peak in efficiency was reached in 2021 at 0.73, followed by a slight moderation to 0.72 in 2022. By December 31, 2023, the ratio declined to 0.65, returning to levels similar to those observed at the start of the period.
- Analysis of Efficiency Decline in 2023
- The decrease in the adjusted total asset turnover ratio in 2023 to 0.65 is attributed to a divergence between revenue and asset growth. While revenue remained relatively flat, decreasing slightly from US$ 8.33 billion in 2022 to US$ 8.25 billion in 2023, the adjusted asset base continued to expand from US$ 11.60 billion to US$ 12.61 billion. This indicates that asset growth outpaced revenue generation in the final year of the period.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Debt to Equity
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
A consistent downward trend in leverage is observed between 2019 and 2023, indicating a significant strengthening of the capital structure. The transition from a debt-heavy position to one dominated by equity suggests a strategic shift toward financial stability and reduced solvency risk.
- Adjusted Debt to Equity Ratio
- The adjusted debt to equity ratio experienced a steady decline from 1.21 in 2019 to 0.50 in 2023. The most pronounced reduction occurred between 2020 and 2021, where the ratio dropped from 1.14 to 0.76, marking a pivotal shift in the company's leverage profile.
- Adjusted Stockholders' Equity Growth
- Equity expansion served as the primary driver for the declining leverage ratios. Adjusted total stockholders' equity grew from 3,076,700 thousand US dollars in 2019 to 7,256,400 thousand US dollars in 2023, more than doubling the equity base over the five-year period.
- Adjusted Debt Stability
- Adjusted total debt remained relatively stable throughout the analyzed period. While it fluctuated slightly, ending at 3,623,800 thousand US dollars in 2023 compared to 3,726,500 thousand US dollars in 2019, the lack of significant debt increase amidst massive equity growth accelerated the improvement of the leverage ratio.
- Comparison of Reported and Adjusted Metrics
- The adjusted debt to equity ratio remained consistently higher than the reported ratio for every year in the sequence. This indicates that the adjustments applied to total debt and stockholders' equity result in a more conservative assessment of the company's financial leverage than the standard reported figures.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Debt to Capital
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
A consistent deleveraging trend is evident from 2019 through 2023, characterized by a steady reduction in the proportion of debt relative to total capital. While nominal debt levels remained relatively stable throughout the period, a significant expansion in the total capital base has driven both reported and adjusted debt-to-capital ratios downward.
- Adjusted Debt to Capital Ratio Trend
- The adjusted debt to capital ratio decreased monotonically over the five-year period, falling from 0.55 in 2019 to 0.33 in 2023. This downward trajectory indicates a strengthening of the capital structure and a reduced reliance on debt financing relative to the total capital employed.
- Analysis of Debt and Capital Components
- The reduction in the leverage ratio is primarily attributed to the growth in adjusted total capital, which rose from 6.8 billion USD in 2019 to 10.9 billion USD in 2023. In contrast, adjusted total debt exhibited minimal volatility, starting at 3.7 billion USD in 2019, dipping to 3.3 billion USD in 2021, and ending at 3.6 billion USD in 2023. The disconnect between the rapidly growing capital base and the stagnant debt levels resulted in the observed compression of the ratio.
- Comparison of Reported versus Adjusted Metrics
- A persistent gap is observed between reported and adjusted figures. The adjusted debt to capital ratio remained consistently higher than the reported ratio in every year of the analysis. In 2023, the adjusted ratio of 0.33 exceeded the reported ratio of 0.30. This suggests that the adjustments applied to the debt and capital figures consistently result in a more conservative, higher representation of the company's leverage profile.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Financial Leverage
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
A consistent reduction in financial leverage is observed from 2019 through 2023. This trend is characterized by a substantial expansion of the balance sheet, where the growth in stockholders' equity has significantly outpaced the growth in total assets, resulting in a lower reliance on debt to finance operations.
- Asset and Equity Expansion
- Total assets grew from 8.43 billion USD in 2019 to 13.22 billion USD in 2023. Over the same period, total stockholders' equity increased more aggressively, rising from 3.30 billion USD to 7.78 billion USD. This suggests that the company has substantially strengthened its equity base, providing a larger cushion for creditors and reducing overall financial risk.
- Financial Leverage Trends
- The reported financial leverage ratio demonstrates a monotonic decline, falling from 2.55 in 2019 to 1.70 in 2023. The adjusted financial leverage ratio mirrors this trajectory, decreasing from 2.64 in 2019 to 1.74 in 2023. The steady year-over-year decrease indicates a strategic deleveraging of the capital structure.
- Comparative Analysis of Adjusted vs. Reported Metrics
- Adjusted total assets and adjusted stockholders' equity remained consistently lower than their reported counterparts across all five years. Consequently, the adjusted financial leverage ratio stayed marginally higher than the reported leverage ratio throughout the period. However, the convergence of these ratios by 2023 suggests that the impact of the adjustments on the overall leverage profile has become less pronounced as the absolute value of equity has grown.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Net Profit Margin
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%
An analysis of the financial performance from 2019 to 2023 reveals a substantial expansion in profitability, characterized by a significant upward trajectory in both reported and adjusted net profit margins. While revenue experienced fluctuations, the ability to convert sales into profit improved dramatically, particularly starting in 2021.
- Adjusted Net Profit Margin Trends
- The adjusted net profit margin exhibited a volatile start, declining from 3.81% in 2019 to a period low of 2.37% in 2020. However, a sharp recovery followed, with the margin ascending to 16.67% in 2021, 23.25% in 2022, and peaking at 24.91% in 2023. This represents a nearly seven-fold increase in adjusted profitability over the five-year period.
- Revenue and Profitability Correlation
- Revenue grew from US$ 5.5 billion in 2019 to a peak of US$ 8.3 billion in 2022, before slightly contracting to US$ 8.2 billion in 2023. Despite the marginal revenue decline between 2022 and 2023, adjusted net income continued to rise from US$ 1.9 billion to US$ 2.0 billion. This divergence indicates that the increase in profit margins was driven by operational efficiencies or a shift toward higher-value product mixes rather than solely by top-line growth.
- Comparison of Reported and Adjusted Metrics
- A divergence between reported and adjusted figures is most evident in 2020, where reported net income rose to US$ 234.2 million while adjusted net income fell to US$ 124.6 million. From 2021 through 2022, adjusted margins remained higher than reported margins, suggesting the presence of non-recurring expenses that negatively impacted reported results. By 2023, this trend reversed, with the reported net profit margin of 26.46% exceeding the adjusted net profit margin of 24.91%.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Return on Equity (ROE)
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%
The adjusted return on equity (ROE) exhibited a significant upward trajectory between 2019 and 2023, transitioning from a period of low profitability to a high-return regime. A notable contraction occurred in 2020, followed by an aggressive expansion starting in 2021, peaking in 2022 before stabilizing in 2023.
- Adjusted ROE Trend Analysis
- The adjusted ROE was 6.83% in 2019 and declined to 3.90% in 2020. This was followed by a sharp acceleration to 26.17% in 2021 and a peak of 32.98% in 2022. In 2023, the ratio moderated slightly to 28.33%, indicating a sustainment of high operational efficiency despite a substantial increase in the equity base.
- Net Income and Equity Expansion
- The growth in adjusted ROE was primarily driven by a substantial increase in adjusted net income, which rose from 124.6 million US$ in 2020 to 2.056 billion US$ by 2023. Concurrently, adjusted total stockholders' equity grew steadily from 3.077 billion US$ in 2019 to 7.256 billion US$ in 2023. The rate of income growth significantly outpaced the expansion of the equity base starting in 2021, which catalyzed the observed ROE expansion.
- Reported versus Adjusted Performance
- Discrepancies between reported and adjusted ROE are most prominent in 2020, where the reported ROE of 6.62% exceeded the adjusted ROE of 3.90%, suggesting the influence of non-recurring items in the reported figures. From 2021 through 2023, adjusted ROE generally tracked closely with or exceeded reported ROE, reflecting a more consistent and robust underlying performance profile.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Adjusted Return on Assets (ROA)
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%
A significant expansion in asset utilization efficiency is evident between 2019 and 2023. While the initial period was characterized by low returns, a sharp inflection point occurred after 2020, leading to a substantial increase in both reported and adjusted returns on assets.
- Adjusted Return on Assets (ROA) Trend
- The adjusted ROA exhibited a volatile start, declining from 2.59% in 2019 to 1.51% in 2020. However, a rapid acceleration followed, with the ratio climbing to 12.13% in 2021 and peaking at 16.68% in 2022, before stabilizing at 16.30% in 2023. This represents a fundamental shift in the company's ability to generate earnings from its asset base.
- Profitability and Asset Growth Correlation
- The surge in adjusted ROA was driven primarily by explosive growth in adjusted net income, which rose from 124.6 million US dollars in 2020 to 2.056 billion US dollars in 2023. This income growth significantly outpaced the growth of adjusted total assets, which increased from 8.239 billion US dollars to 12.614 billion US dollars over the same period, indicating heightened operational leverage and efficiency.
- Comparison Between Reported and Adjusted Metrics
- A divergence is observed between reported and adjusted ROA. In 2020, the reported ROA (2.70%) was notably higher than the adjusted ROA (1.51%), suggesting that one-time gains or non-operating items inflated the reported figure. Conversely, from 2021 to 2022, adjusted ROA exceeded reported ROA, indicating that specific non-recurring expenses likely weighed down the reported net income relative to the adjusted performance.
The overall trajectory indicates a transition from a period of low asset productivity to a high-performance phase. The stability observed between 2022 and 2023 suggests that the company has reached a new plateau of efficiency, maintaining an adjusted ROA above 16% despite continued growth in the total asset base.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?