onsemi Reports Fourth Quarter and Full Year 2023 Earnings

February 5, 2024

Record automotive revenue in 2023 increased 29% year-over-year

SCOTTSDALE, Ariz.–(BUSINESS WIRE)–onsemi (the “Company”) (Nasdaq: ON) today announced its fourth quarter and fiscal year 2023 results with the following highlights:

Fourth quarter revenue of $2,018.1 million
Fourth quarter GAAP and non-GAAP gross margin of 46.7%
GAAP operating margin and non-GAAP operating margin of 30.3% and 31.6%, respectively
GAAP diluted earnings per share and non-GAAP diluted earnings per share of $1.28 and $1.25, respectively
Full year 2023 record automotive revenue of $4.3 billion increased 29% year-over-year
Full year 2023 share repurchases of $564 million, representing 140% of free cash flow

“Our momentum continued this past year as we achieved record automotive revenue and 4x year-over-year growth in silicon carbide revenue. We continue to transform the business by building resilience into our model, enabling us to navigate uncertain market conditions and deliver more predictable and sustainable results,” said Hassane El-Khoury, president and chief executive officer of onsemi. “Our consistent performance has validated our long-term strategy. Looking ahead, we are driving innovation beyond silicon and silicon carbide with our upcoming analog and mixed signal platform to further our leadership in intelligent power and sensing solutions.”

Selected financial results for the quarter are shown below with comparable periods:

	GAAP									Non-GAAP
	Three Months Ended									Three Months Ended
(Revenue and Net Income in millions)	Q4 2023			Q3 2023			Q4 2022			Q4 2023			Q3 2023			Q4 2022
Revenue	$	2,018.1		$	2,180.8		$	2,103.6		$	2,018.1		$	2,180.8		$	2,103.6
Gross Margin		46.7	%		47.3	%		48.5	%		46.7	%		47.3	%		48.4	%
Operating Margin		30.3	%		31.5	%		33.5	%		31.6	%		32.6	%		34.1	%
Net Income attributable to onsemi	$	562.7		$	582.7		$	604.3		$	540.9		$	608.4		$	580.4
Diluted Earnings Per Share	$	1.28		$	1.29		$	1.35		$	1.25		$	1.39		$	1.32

Selected financial results for 2023 and 2022 are shown below:

	GAAP						Non-GAAP
	Year Ended						Year Ended
(Revenue and Net Income in millions)	December 31, 2023			December 31, 2022			December 31, 2023			December 31, 2022
Revenue	$	8,253.0		$	8,326.2		$	8,253.0		$	8,326.2
Gross Margin		47.1	%		49.0	%		47.1	%		49.2	%
Operating Margin		30.8	%		28.3	%		32.3	%		34.5	%
Net Income attributable to onsemi	$	2,183.7		$	1,902.2		$	2,256.2		$	2,347.7
Diluted Earnings Per Share	$	4.89		$	4.25		$	5.16		$	5.33

Revenue Summary
($ in millions)
(Unaudited)

	Three Months Ended
Business Segment	Q4 2023		Q3 2023		Q4 2022		Sequential Change		Year-over-Year Change
PSG	$	1,085.8	$	1,230.6	$	1,048.4	(12	)%	4	%
ASG		624.6		621.6		701.0	—	%	(11	)%
ISG		307.7		328.6		354.2	(6	)%	(13	)%
Total	$	2,018.1	$	2,180.8	$	2,103.6	(7	)%	(4	)%

	Year Ended
Business Segment	December 31, 2023		December 31, 2022		Year-over-Year Change
PSG	$	4,449.0	$	4,208.2	6	%
ASG		2,488.5		2,841.3	(12	)%
ISG		1,315.5		1,276.7	3	%
Total	$	8,253.0	$	8,326.2	(1	)%

FIRST QUARTER 2024 OUTLOOK

The following table outlines onsemi’s projected first quarter of 2024 GAAP and non-GAAP outlook.


	Total onsemi GAAP	Special Items **	Total onsemi Non-GAAP***
Revenue	$1,800 to $1,900 million	—	$1,800 to $1,900 million
Gross Margin	44.4% to 46.4%	0.1%	44.5% to 46.5%
Operating Expenses	$320 to $335 million	$15 million	$305 to $320 million
Other Income and Expense (including interest expense), net	($8 million)	—	($8 million)
Diluted Earnings Per Share	$0.94 to $1.06	$0.04	$0.98 to $1.10
Diluted Shares Outstanding *	437 million	4 million	433 million

*		Diluted shares outstanding can vary as a result of, among other things, the vesting of restricted stock units, the incremental dilutive shares from the Company’s convertible senior subordinated notes, and the repurchase or the issuance of stock or convertible notes or the sale of treasury shares. In periods when the quarterly average stock price per share exceeds $52.97 for the 0% Notes, and $103.87 for the 0.50% Notes, the non-GAAP diluted share count and non-GAAP net income per share include the anti-dilutive impact of the Company’s hedge transactions issued concurrently with the 0% Notes and the 0.50% Notes, respectively. At an average stock price per share between $52.97 and $74.34 for the 0% Notes and $103.87 and $156.78 for the 0.50% Notes, the hedging activity offsets the potentially dilutive effect of the 0% Notes and 0.50% Notes, respectively. In periods when the quarterly average stock price exceeds $74.34 for the 0% Notes, and $156.78 for the 0.50% Notes, the dilutive impact of the warrants issued concurrently with such notes are included in the diluted shares outstanding GAAP and non-GAAP diluted share counts and are based on either the Company’s previous quarter’s average stock price or the stock price as of the last day of the previous quarter, whichever is higher.

**		Special items may include: amortization of acquisition-related intangibles; expensing of appraised inventory fair market value step-up; purchased in-process research and development expenses; restructuring, asset impairments and other, net; goodwill and intangible asset impairment charges; gains and losses on debt prepayment; non-cash interest expense; actuarial (gains) losses on pension plans and other pension benefits; and certain other special items, as necessary. These special items are out of our control and could change significantly from period to period. As a result, we are not able to reasonably estimate and separately present the individual impact or probable significance of these special items, and we are similarly unable to provide a reconciliation of the non-GAAP measures. The reconciliation that is unavailable would include a forward-looking income statement, balance sheet and statement of cash flows in accordance with GAAP. For this reason, we use a projected range of the aggregate amount of special items in order to calculate our projected non-GAAP operating expense outlook.

***		We believe these non-GAAP measures provide important supplemental information to investors. We use these measures, together with GAAP measures, for internal managerial purposes and as a means to evaluate period-to-period comparisons. 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 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 other companies’ non-GAAP financial measures, even if they have similar names.

TELECONFERENCE

onsemi will host a conference call for the financial community at 9 a.m. Eastern Time (EST) on Feb. 5, 2024 to discuss this announcement and onsemi’s results for the fourth quarter of 2023 and fiscal year 2023. The Company will also provide a real-time audio webcast of the teleconference on the Investor Relations page of its website at http://www.onsemi.com. The webcast replay will be available at this site approximately one hour following the live broadcast and will continue to be available for approximately 30 days following the conference call. Investors and interested parties can also access the conference call by pre-registering here.

About onsemi

onsemi (Nasdaq: ON) is driving disruptive innovations to help build a better future. With a focus on automotive and industrial end-markets, the company is accelerating change in megatrends such as vehicle electrification and safety, sustainable energy grids, industrial automation, and 5G and cloud infrastructure. onsemi offers a highly differentiated and innovative product portfolio, delivering intelligent power and sensing technologies that solve the world’s most complex challenges and leads the way to creating a safer, cleaner, and smarter world. onsemi is recognized as a Fortune 500^® company and included in the Nasdaq-100 Index^® and S&P 500^® index. Learn more about onsemi at www.onsemi.com.

onsemi and the onsemi logo are trademarks of Semiconductor Components Industries, LLC. All other brand and product names appearing in this document are registered trademarks or trademarks of their respective holders. Although the Company references its website in this news release, information on the website is not to be incorporated herein.

This document includes “forward-looking statements,” as that term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical facts, included or incorporated in this document could be deemed forward-looking statements, particularly statements about the future financial performance of onsemi, including financial guidance for the first fiscal quarter of 2024, and statements regarding our new share repurchase program. Forward-looking statements are often characterized by the use of words such as “believes,” “estimates,” “expects,” “projects,” “may,” “will,” “intends,” “plans,” “anticipates,” “should” or similar expressions or by discussions of strategy, plans or intentions. All forward-looking statements in this document are made based on our current expectations, forecasts, estimates and assumptions and involve risks, uncertainties, and other factors that could cause results or events to differ materially from those expressed in the forward-looking statements. Certain factors that could affect our future results or events are described under Part I, Item 1A “Risk Factors” in our 2022 Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on February 6, 2023 (our “2022 Form 10-K”) and Part II, Item IA “Risk Factors” in each of our Quarterly Reports on Form 10-Q filed with the SEC for the quarters ended March 31, 2023, June 30, 2023, and September 29, 2023, and from time-to-time in our other SEC reports (including in our 2023 Form 10-K). Readers are cautioned not to place undue reliance on forward-looking statements. We assume no obligation to update such information, except as may be required by law. Investing in our securities involves a high degree of risk and uncertainty, and you should carefully consider the trends, risks, and uncertainties described in this document, our 2022 Form 10-K and other reports filed with or furnished to the SEC before making any investment decision with respect to our securities. If any of these trends, risks, or uncertainties actually occurs or continues, our business, financial condition or operating results could be materially adversely affected, the trading prices of our securities could decline, and you could lose all or part of your investment. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by this cautionary statement.

ON SEMICONDUCTOR CORPORATION
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per share and percentage data)

	Quarter Ended									Year Ended
	December 31, 2023			September 29, 2023			December 31, 2022			December 31, 2023			December 31, 2022
Revenue	$	2,018.1		$	2,180.8		$	2,103.6		$	8,253.0		$	8,326.2
Cost of revenue		1,076.2			1,150.1			1,083.1			4,369.5			4,249.0
Gross profit		941.9			1,030.7			1,020.5			3,883.5			4,077.2
Gross margin		46.7	%		47.3	%		48.5	%		47.1	%		49.0	%
Operating expenses:
Research and development		150.2			143.4			136.4			577.3			600.2
Selling and marketing		67.5			68.2			74.2			279.1			287.9
General and administrative		88.6			110.7			97.2			362.4			343.2
Amortization of acquisition-related intangible assets		12.1			12.0			16.1			51.1			81.2
Restructuring, asset impairments and other charges, net		11.4			9.4			(7.7	)		74.9			17.9
Goodwill and intangible asset impairment		—			—			—			—			386.8
Total operating expenses		329.8			343.7			316.2			1,344.8			1,717.2
Operating income		612.1			687.0			704.3			2,538.7			2,360.0
Other income (expense), net:
Interest expense		(15.8	)		(16.2	)		(27.5	)		(74.8	)		(94.9	)
Interest income		26.3			25.7			9.1			93.1			15.5
Gain (loss) on debt refinancing and prepayment		—			—			0.2			(13.3	)		(7.1	)
Gain (loss) on divestiture of business		—			(0.1	)		64.9			(0.7	)		67.0
Other income (expense)		(11.7	)		1.1			12.3			(7.2	)		21.7
Other income (expense), net		(1.2	)		10.5			59.0			(2.9	)		2.2
Income before income taxes		610.9			697.5			763.3			2,535.8			2,362.2
Income tax provision		(47.5	)		(114.6	)		(159.0	)		(350.2	)		(458.4	)
Net income		563.4			582.9			604.3			2,185.6			1,903.8
Less: Net income attributable to non-controlling interest		(0.7	)		(0.2	)		—			(1.9	)		(1.6	)
Net income attributable to ON Semiconductor Corporation	$	562.7		$	582.7		$	604.3		$	2,183.7		$	1,902.2

Net income for diluted earnings per share of common stock	$	562.8		$	583.1		$	604.8		$	2,185.0		$	1,904.2

Net income per share of common stock attributable to ON Semiconductor Corporation:
Basic	$	1.31		$	1.35		$	1.40		$	5.07		$	4.39
Diluted	$	1.28		$	1.29		$	1.35		$	4.89		$	4.25
Weighted average common shares outstanding:
Basic		428.1			431.2			432.2			430.7			433.2
Diluted		439.5			450.7			447.9			446.8			448.2

ON SEMICONDUCTOR CORPORATION
UNAUDITED CONSOLIDATED BALANCE SHEETS
(in millions)

	December 31, 2023			September 29, 2023			December 31, 2022
Assets
Cash and cash equivalents	$	2,483.0		$	2,679.2		$	2,919.0
Receivables, net		935.4			958.2			842.3
Inventories		2,111.8			2,084.8			1,616.8
Other current assets		382.1			363.2			351.3
Total current assets		5,912.3			6,085.4			5,729.4
Property, plant and equipment, net		4,401.5			4,314.5			3,450.7
Goodwill		1,577.6			1,577.6			1,577.6
Intangible assets, net		299.3			312.8			359.7
Deferred tax assets		600.8			579.3			376.7
ROU financing lease assets		42.4			43.0			45.8
Other assets		381.3			368.7			438.6
Total assets	$	13,215.2		$	13,281.3		$	11,978.5
Liabilities, Non-Controlling Interest and Stockholders’ Equity
Accounts payable	$	725.6		$	911.3		$	852.1
Accrued expenses and other current liabilities		663.2			665.4			1,047.3
Current portion of financing lease liabilities		0.8			5.2			14.2
Current portion of long-term debt		794.0			912.9			147.8
Total current liabilities		2,183.6			2,494.8			2,061.4
Long-term debt		2,542.6			2,541.1			3,045.7
Deferred tax liabilities		38.7			35.1			34.1
Long-term financing lease liabilities		22.4			21.6			23.0
Other long-term liabilities		627.3			684.7			607.3
Total liabilities		5,414.6			5,777.3			5,771.5
ON Semiconductor Corporation stockholders’ equity:
Common stock		6.2			6.1			6.1
Additional paid-in capital		5,210.9			4,745.8			4,670.9
Accumulated other comprehensive loss		(45.2	)		(44.9	)		(23.2	)
Accumulated earnings		6,548.1			5,985.4			4,364.4
Less: Treasury stock, at cost		(3,937.4	)		(3,208.1	)		(2,829.7	)
Total ON Semiconductor Corporation stockholders’ equity		7,782.6			7,484.3			6,188.5
Non-controlling interest		18.0			19.7			18.5
Total stockholders’ equity		7,800.6			7,504.0			6,207.0
Total liabilities and stockholders’ equity	$	13,215.2		$	13,281.3		$	11,978.5

ON SEMICONDUCTOR CORPORATION
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)

	Quarter Ended									Year Ended
	December 31, 2023			September 29, 2023			December 31, 2022			December 31, 2023			December 31, 2022
Cash flows from operating activities:
Net income	$	563.4		$	582.9		$	604.3		$	2,185.6		$	1,903.8
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		160.3			155.4			133.2			609.5			551.8
(Gain) loss on sale or disposal of fixed assets		4.3			2.5			0.5			11.6			(32.6	)
(Gain) loss on divestiture of businesses		—			0.1			(64.9	)		0.7			(67.0	)
(Gain) loss on debt refinancing and prepayment		—			—			(0.2	)		13.3			7.1
Amortization of debt discount and issuance costs		2.6			2.9			2.4			11.3			11.0
Share-based compensation		30.7			31.1			24.3			121.1			100.8
Non-cash asset impairment charges		6.8			—			—			19.5			18.6
Goodwill and intangible asset impairment charges		—			—			—			—			386.8
Change in deferred tax balances		(18.7	)		(79.4	)		67.7			(127.7	)		3.1
Other		(6.2	)		10.8			(0.5	)		(4.7	)		0.1
Changes in assets and liabilities		(132.0	)		(139.7	)		(35.5	)		(862.7	)		(250.4	)
Net cash provided by operating activities	$	611.2		$	566.6		$	731.3		$	1,977.5		$	2,633.1
Cash flows from investing activities:
Purchase of Property, Plant and Equipment (“PP&E”)	$	(390.5	)	$	(433.0	)	$	(342.0	)	$	(1,575.6	)	$	(1,005.0	)
Deposits and proceeds from sale of PP&E		1.2			0.2			0.1			4.0			59.1
Deposits utilized (made) for purchase of PP&E		4.1			12.9			22.7			36.5			(31.0	)
Divestiture of business, net of cash transferred		—			—			172.6			—			263.1
Purchase of available-for-sale securities		—			—			—			—			(18.0	)
Proceeds from sale or maturity of available-for-sale securities		—			12.7			4.8			33.5			28.8
Payments related to acquisition of business		—			—			—			(236.3	)		(2.4	)
Net cash used in investing activities	$	(385.2	)	$	(407.2	)	$	(141.8	)	$	(1,737.9	)	$	(705.4	)
Cash flows from financing activities:
Proceeds for the issuance of common stock under the ESPP	$	5.9		$	6.7		$	4.7		$	25.8		$	22.9
Payment of tax withholding for RSUs		(4.4	)		(5.9	)		(10.7	)		(66.8	)		(78.1	)
Repurchase of common stock		(300.2	)		(100.0	)		(92.9	)		(564.2	)		(259.8	)
Issuance and borrowings under debt agreements		—			—			—			1,845.0			500.0
Reimbursement of debt issuance costs		—			—			—			4.5			—
Payment of debt issuance and other financing costs		(0.7	)		(0.3	)		—			(12.4	)		—
Repayment of borrowings under debt agreements		(119.6	)		(0.1	)		(20.5	)		(1,723.4	)		(530.0	)
Payment for purchase of bond hedges		—			—			—			(414.0	)		—
Proceeds from issuance of warrants		—			—			—			242.5			—
Payments related to prior acquisition		(5.8	)		—			(9.2	)		(5.8	)		(9.2	)
Payment of finance lease obligations		(5.0	)		(1.7	)		1.0			(15.3	)		(11.5	)
Dividend to non-controlling shareholder		(2.4	)		—			(2.1	)		(2.4	)		(4.3	)
Net cash used in financing activities	$	(432.2	)	$	(101.3	)	$	(129.7	)	$	(686.5	)	$	(370.0	)
Effect of exchange rate changes on cash, cash equivalents and restricted cash		0.4			(0.5	)		0.8			(1.1	)		(2.4	)
Net increase (decrease) in cash, cash equivalents and restricted cash		(205.8	)		57.6			460.6			(448.0	)		1,555.3
Beginning cash, cash equivalents and restricted cash		2,690.8			2,633.2			2,472.4			2,933.0			1,377.7
Ending cash, cash equivalents and restricted cash	$	2,485.0		$	2,690.8		$	2,933.0		$	2,485.0		$	2,933.0

ON SEMICONDUCTOR CORPORATION
RECONCILIATION OF GAAP VERSUS NON-GAAP DISCLOSURES
(in millions, except per share and percentage data)

		Quarter Ended									Year Ended
		December 31, 2023			September 29, 2023			December 31, 2022			December 31, 2023			December 31, 2022
Reconciliation of GAAP to non-GAAP gross profit:
GAAP gross profit		$	941.9		$	1,030.7		$	1,020.5		$	3,883.5		$	4,077.2
Special items:
a)	Impact of business wind down		—			—			(3.6	)		(3.9	)		19.5
b)	Amortization of acquisition-related intangible assets		1.5			1.4			1.6			5.7			1.6
	Total special items		1.5			1.4			(2.0	)		1.8			21.1
Non-GAAP gross profit		$	943.4		$	1,032.1		$	1,018.5		$	3,885.3		$	4,098.3
Reconciliation of GAAP to non-GAAP gross margin:
GAAP gross margin			46.7	%		47.3	%		48.5	%		47.1	%		49.0	%
Special items:
a)	Impact of business wind down		—	%		—	%		(0.2	)%		—	%		0.2	%
b)	Amortization of acquisition-related intangible assets		0.1	%		0.1	%		0.1	%		0.1	%		0.1	%
	Total special items		0.1	%		0.1	%		(0.1	)%		—	%		0.3	%
Non-GAAP gross margin			46.7	%		47.3	%		48.4	%		47.1	%		49.2	%
Reconciliation of GAAP to non-GAAP operating expenses:
GAAP operating expenses		$	329.8		$	343.7		$	316.2		$	1,344.8		$	1,717.2
Special items:
a)	Amortization of acquisition-related intangible assets		(12.1	)		(12.0	)		(16.1	)		(51.1	)		(81.2	)
b)	Restructuring, asset impairments and other, net		(11.4	)		(9.4	)		7.7			(74.9	)		(17.9	)
c)	Goodwill and intangible asset impairment		—			—			—			—			(386.8	)
d)	Third party acquisition and divestiture related costs		0.1			(0.1	)		(7.4	)		1.3			(12.9	)
e)	Impact of business wind down		—			—			—			—			6.8
	Total special items		(23.4	)		(21.5	)		(15.8	)		(124.7	)		(492.0	)
Non-GAAP operating expenses		$	306.4		$	322.2		$	300.4		$	1,220.1		$	1,225.2
Reconciliation of GAAP to non-GAAP operating income:
GAAP operating income		$	612.1		$	687.0		$	704.3		$	2,538.7		$	2,360.0
Special items:
a)	Amortization of acquisition-related intangible assets		13.6			13.4			17.7			56.8			82.8
b)	Restructuring, asset impairments and other, net		11.4			9.4			(7.7	)		74.9			17.9
c)	Goodwill and intangible asset impairment		—			—			—			—			386.8
d)	Third party acquisition and divestiture related costs		(0.1	)		0.1			7.4			(1.3	)		12.9
e)	Impact of business wind down		—			—			(3.6	)		(3.9	)		12.7
	Total special items		24.9			22.9			13.8			126.5			513.1
Non-GAAP operating income		$	637.0		$	709.9		$	718.1		$	2,665.2		$	2,873.1
*Reconciliation of GAAP to non-GAAP operating margin (operating income / revenue):*
GAAP operating margin			30.3	%		31.5	%		33.5	%		30.8	%		28.3	%
Special items:
a)	Amortization of acquisition-related intangible assets		0.7	%		0.6	%		0.8	%		0.7	%		1.0	%
b)	Restructuring, asset impairments and other, net		0.6	%		0.4	%		(0.4	)%		0.9	%		0.2	%
c)	Goodwill and intangible asset impairment		—	%		—	%		—	%		—	%		4.6	%
d)	Third party acquisition and divestiture related costs		—	%		—	%		0.4	%		—	%		0.2	%
e)	Impact of business wind down		—	%		—	%		(0.2	)%		—	%		0.2	%
	Total special items		1.2	%		1.1	%		0.7	%		1.5	%		6.2	%
Non-GAAP operating margin			31.6	%		32.6	%		34.1	%		32.3	%		34.5	%

Reconciliation of GAAP to non-GAAP income before income taxes:
GAAP income before income taxes		$	610.9		$	697.5		$	763.3		$	2,535.8		$	2,362.2
Special items:
a)	Amortization of acquisition-related intangible assets		13.6			13.4			17.7			56.8			82.8
b)	Restructuring, asset impairments and other, net		11.4			9.4			(7.7	)		74.9			17.9
c)	Goodwill and intangible asset impairment		—			—			—			—			386.8
d)	Third party acquisition and divestiture related costs		(0.1	)		0.1			7.4			(1.3	)		12.9
e)	Impact of business wind down		—			—			(3.6	)		(3.9	)		12.7
f)	Actuarial losses (gains) on pension plans and other pension benefits		4.0			—			(22.0	)		4.0			(22.0	)
g)	Loss on debt refinancing and prepayment		—			—			(0.2	)		13.3			7.1
h)	(Gain) loss on divestiture of businesses		—			0.1			(64.9	)		0.7			(67.0	)
	Total special items		28.9			23.0			(73.3	)		144.5			431.2
Non-GAAP income before income taxes		$	639.8		$	720.5		$	690.0		$	2,680.3		$	2,793.4
Reconciliation of GAAP to non-GAAP net income attributable to ON Semiconductor Corporation:
GAAP net income attributable to ON Semiconductor Corporation		$	562.7		$	582.7		$	604.3		$	2,183.7		$	1,902.2
Special items:
a)	Amortization of acquisition-related intangible assets		13.6			13.4			17.7			56.8			82.8
b)	Restructuring, asset impairments and other, net		11.4			9.4			(7.7	)		74.9			17.9
c)	Goodwill and intangible asset impairment		—			—			—			—			386.8
d)	Third party acquisition and divestiture related costs		(0.1	)		0.1			7.4			(1.3	)		12.9
e)	Impact of business wind down		—			—			(3.6	)		(3.9	)		12.7
f)	Actuarial losses (gains) on pension plans and other pension benefits		4.0			—			(22.0	)		4.0			(22.0	)
g)	Loss on debt refinancing and prepayment		—			—			(0.2	)		13.3			7.1
h)	(Gain) loss on divestiture of businesses		—			0.1			(64.9	)		0.7			(67.0	)
i)	Income taxes		(50.7	)		2.7			49.4			(72.0	)		14.3
	Total special items		(21.8	)		25.7			(23.9	)		72.5			445.5
Non-GAAP net income attributable to ON Semiconductor Corporation		$	540.9		$	608.4		$	580.4		$	2,256.2		$	2,347.7
GAAP net income for diluted earnings per share		$	562.8		$	583.1		$	604.8		$	2,185.0		$	1,904.2
Non-GAAP net income for diluted earnings per share		$	541.0		$	608.8		$	580.9		$	2,257.5		$	2,349.7
Reconciliation of GAAP to non-GAAP diluted shares outstanding:
GAAP diluted shares outstanding			439.5			450.7			447.9			446.8			448.2
Special items:
a)	Less: dilutive shares attributable to convertible notes		(5.6	)		(11.4	)		(8.0	)		(9.1	)		(7.0	)
	Total special items		(5.6	)		(11.4	)		(8.0	)		(9.1	)		(7.0	)
Non-GAAP diluted shares outstanding			433.9			439.3			439.9			437.7			441.2
Non-GAAP diluted earnings per share:
Non-GAAP net income attributable to ON Semiconductor Corporation		$	541.0		$	608.8		$	580.9		$	2,257.5		$	2,349.7
Non-GAAP diluted shares outstanding			433.9			439.3			439.9			437.7			441.2
Non-GAAP diluted earnings per share		$	1.25		$	1.39		$	1.32		$	5.16		$	5.33
Reconciliation of net cash provided by operating activities to free cash flow:
Net cash provided by operating activities		$	611.2		$	566.6		$	731.3		$	1,977.5		$	2,633.1
Special items:
a)	Purchase of property, plant and equipment		(390.5	)		(433.0	)		(342.0	)		(1,575.6	)		(1,005.0	)
	Total special items		(390.5	)		(433.0	)		(342.0	)		(1,575.6	)		(1,005.0	)
Free cash flow		$	220.7		$	133.6		$	389.3		$	401.9		$	1,628.1