TowerJazz Reports Revenues of $323 million with Net Profit of $34 million for the Third Quarter of 2018
Guides fourth quarter revenues of
MIGDAL HAEMEK,
Highlights:
- Revenues of
$323 million resulting in EBITDA of$89 million , and net profit of$34 million with$0.34 basic earnings per share; - Cash from operations of
$69 million with free cash flow of$29 million ; - Cash generation from operations year-to-date of
$221 million , with$315 million net cash balance as ofSeptember 30, 2018 ; - Further strengthened balance sheet:
$98 million reduction in debt, saving$7 million annual financing expenses:- Full conversion of the
$58 million of Jazz notes, resulting in no remaining Jazz subsidiary debt; - Early repayment of
$40 million San Antonio fab subsidiary loan;
- Full conversion of the
- Increased shareholders’ equity reaching
$1.15 billion as ofSeptember 30, 2018 ;
Business Outlook
Revenues for the fourth quarter of 2018 are expected to be approximately
Mr.
Ellwanger further added: “We are confident with our activities – advancing our technical roadmaps with associated strong customer traction. Having visited lead customer partners for each of our business groups over the past few months, we are convinced that our focus and engagements are industry leading. Having entered major new long-term contracts with undisputed tier-1 customers for our most advanced technologies namely 300mm RFSOI and power management, having been awarded breakthrough applications for image sensors, seamless continuation of customer engagements to our newest most advanced 300GHz SiGe platforms, and in the midst of several revolutionary seed technical developments for SiPho, new proprietary switch and display technologies, we have a base of technology and customer engagements that will provide engines for growth for the next several years.”
Third Quarter Results Summary
Revenues for the third quarter of 2018 were
Gross and operating profits for the third quarter of 2018 were
EBITDA for the third quarter of 2018 was
Net profit for the third quarter of 2018 was
Jazz short term notes, originally due
Free cash flow for the quarter was
Cash (including marketable securities), net of gross debt, as of
Shareholders' equity as of
Teleconference and Webcast
TowerJazz will host an investor conference call today,
This call will be webcast and can be accessed via TowerJazz’s website, or by calling 1-888-668-9141 (U.S. Toll-Free), 03-918-0609 (
The Company presents its financial statements in accordance with U.S. GAAP. The financial information included in the tables below includes unaudited condensed financial data. Some of the financial information in this release, which we describe in this release as “adjusted” financial measures, is non-GAAP financial measures as defined in Regulation G and related reporting requirements promulgated by the
About TowerJazz
CONTACTS:
Noit Levy-Karoubi | TowerJazz | +972 4 604 7066 | Noit.levi@towerjazz.com
GK Investor Relations |
This press release includes forward-looking statements, which are subject to risks and uncertainties. Actual results may vary from those projected or implied by such forward-looking statements and you should not place any undue reliance on such forward-looking statements. Potential risks and uncertainties include, without limitation, risks and uncertainties associated with: (i) demand in our customers’ end markets, (ii) over demand for our foundry services and/or products that exceeds our capacity, (iii) maintaining existing customers and attracting additional customers, (iv) operation with no interruption at times of high utilization in certain areas, and/ or at times of possible bottlenecks, power outages, water leaks, contamination events, chemical leaks or other issues, which may adversely affect our cycle time, yield, and on schedule delivery, customer satisfaction, revenue and margins, (v) operating results fluctuate from quarter to quarter making it difficult to predict future performance, (vi) impact of our debt and other liabilities on our financial position and operations, (vii) our ability to successfully execute acquisitions, integrate them into our business, utilize our expanded capacity and find new business, (viii) fluctuations in cash flow, (ix) our ability to satisfy the covenants stipulated in our agreements with our lender banks and bondholders (as of
A more complete discussion of risks and uncertainties that may affect the accuracy of forward-looking statements included in this press release or which may otherwise affect our business is included under the heading "Risk Factors" in Tower’s most recent filings on Forms 20-F and 6-K, as were filed with the
(Financial tables follow)
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(dollars in thousands) | ||||||||
September 30, | December 31, | |||||||
2018 | 2017 | |||||||
(unaudited) | ||||||||
A S S E T S | ||||||||
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 464,446 | $ | 445,961 | ||||
Marketable securities | 143,041 | 113,874 | ||||||
Trade accounts receivable | 163,747 | 149,666 | ||||||
Inventories | 159,507 | 143,315 | ||||||
Other current assets | 20,967 | 21,516 | ||||||
Total current assets | 951,708 | 874,332 | ||||||
LONG-TERM INVESTMENTS | 31,179 | 26,073 | ||||||
PROPERTY AND EQUIPMENT, NET | 639,042 | 635,124 | ||||||
INTANGIBLE ASSETS, NET | 15,006 | 19,841 | ||||||
GOODWILL | 7,000 | 7,000 | ||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET | 96,722 | 111,269 | ||||||
TOTAL ASSETS | $ | 1,740,657 | $ | 1,673,639 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
CURRENT LIABILITIES | ||||||||
Short-term debt | $ | 45,697 | $ | 105,958 | ||||
Trade accounts payable | 114,375 | 115,347 | ||||||
Deferred revenue and customers' advances | 10,059 | 14,338 | ||||||
Other current liabilities | 72,160 | 66,730 | ||||||
Total current liabilities | 242,291 | 302,373 | ||||||
LONG-TERM DEBT | 247,757 | 228,723 | ||||||
LONG-TERM CUSTOMERS' ADVANCES | 29,978 | 31,908 | ||||||
LONG-TERM EMPLOYEE RELATED LIABILITIES | 14,649 | 14,662 | ||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES | 52,696 | 66,267 | ||||||
TOTAL LIABILITIES | 587,371 | 643,933 | ||||||
TOTAL SHAREHOLDERS' EQUITY | 1,153,286 | 1,029,706 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 1,740,657 | $ | 1,673,639 | ||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||||||||||
(dollars and share count in thousands, except per share data) | |||||||||||
Three months ended | |||||||||||
September 30, | June 30, | September 30, | |||||||||
2018 | 2018 | 2017 | |||||||||
REVENUES | $ | 322,596 | $ | 335,138 | $ | 354,557 | |||||
COST OF REVENUES | 249,975 | 256,610 | 265,439 | ||||||||
GROSS PROFIT | 72,621 | 78,528 | 89,118 | ||||||||
OPERATING COSTS AND EXPENSES: | |||||||||||
Research and development | 18,236 | 18,173 | 17,094 | ||||||||
Marketing, general and administrative | 15,826 | 16,115 | 16,822 | ||||||||
34,062 | 34,288 | 33,916 | |||||||||
OPERATING PROFIT | 38,559 | 44,240 | 55,202 | ||||||||
FINANCING EXPENSE, NET | (2,497 | ) | (7,031 | ) | (4,042 | ) | |||||
OTHER INCOME (EXPENSE), NET | -- | 1,578 | (253 | ) | |||||||
PROFIT BEFORE INCOME TAX | 36,062 | 38,787 | 50,907 | ||||||||
INCOME TAX BENEFIT (EXPENSE), NET | (2,388 | ) | (2,778 | ) | 3,334 | ||||||
PROFIT BEFORE NON CONTROLLING INTEREST | 33,674 | 36,009 | 54,241 | ||||||||
NON CONTROLLING INTEREST | (28 | ) | 1,733 | 1,033 | |||||||
NET PROFIT | $ | 33,646 | $ | 37,742 | $ | 55,274 | |||||
BASIC EARNINGSPER SHARE | $ | 0.34 | $ | 0.38 | $ | 0.56 | |||||
Weighted average number of shares | 100,158 | 98,888 | 97,947 | ||||||||
DILUTED EARNINGS PER SHARE | $ | 0.33 | $ | 0.37 | $ | 0.54 | |||||
Net profit used for diluted earnings per share | $ | 33,646 | $ | 37,742 | $ | 57,519 | |||||
Weighted average number of shares | 102,083 | 101,066 | 106,384 | ||||||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | ||||||||
RECONCILIATION OF CERTAIN FINANCIAL DATA (UNAUDITED) | ||||||||
(dollars and share count in thousands, except per share data) | ||||||||
Three months ended | ||||||||
September 30, | June 30, | September 30, | ||||||
2018 | 2018 | 2017 | ||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT: | ||||||||
GAAP NET PROFIT | $ | 33,646 | $ | 37,742 | $ | 55,274 | ||
Stock based compensation | 2,710 | 2,678 | 3,750 | |||||
Amortization of acquired intangible assets | 1,627 | 1,652 | 2,161 | |||||
ADJUSTED NET PROFIT | $ | 37,983 | $ | 42,072 | $ | 61,185 | ||
ADJUSTED NET PROFIT PER SHARE: | ||||||||
Basic | $ | 0.38 | $ | 0.43 | $ | 0.62 | ||
Diluted | $ | 0.37 | $ | 0.42 | $ | 0.60 | ||
Fully diluted | $ | 0.37 | $ | 0.41 | $ | 0.59 | ||
ADJUSTED NET PROFIT USED TO CALCULATE PER SHARE DATA: | ||||||||
Basic | $ | 37,983 | $ | 42,072 | $ | 61,185 | ||
Diluted | $ | 37,983 | $ | 44,463 | $ | 63,430 | ||
Fully diluted | $ | 40,149 | $ | 44,463 | $ | 63,430 | ||
NUMBER OF SHARES AND OTHER SECURITIES USED TO CALCULATE PER SHARE DATA: | ||||||||
Basic | 100,158 | 98,888 | 97,947 | |||||
Diluted | 102,083 | 106,856 | 106,384 | |||||
Fully diluted | 108,146 | 107,880 | 107,729 | |||||
EBITDA CALCULATION: | ||||||||
GAAP OPERATING PROFIT | $ | 38,559 | $ | 44,240 | $ | 55,202 | ||
Depreciation of fixed assets | 46,172 | 46,978 | 47,544 | |||||
Stock based compensation | 2,710 | 2,678 | 3,750 | |||||
Amortization of acquired intangible assets | 1,627 | 1,652 | 2,161 | |||||
EBITDA | $ | 89,068 | $ | 95,548 | $ | 108,657 | ||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | ||||||||
(dollars and share count in thousands, except per share data) | ||||||||
Nine months ended | ||||||||
September 30, | ||||||||
2018 | 2017 | |||||||
REVENUES | $ | 970,444 | $ | 1,029,696 | ||||
COST OF REVENUES | 753,130 | 764,749 | ||||||
GROSS PROFIT | 217,314 | 264,947 | ||||||
OPERATING COSTS AND EXPENSES: | ||||||||
Research and development | 54,675 | 49,294 | ||||||
Marketing, general and administrative | 47,935 | 50,297 | ||||||
102,610 | 99,591 | |||||||
OPERATING PROFIT | 114,704 | 165,356 | ||||||
FINANCING EXPENSE, NET | (13,283 | ) | (11,394 | ) | ||||
OTHER INCOME, NET | 1,564 | 400 | ||||||
PROFIT BEFORE INCOME TAX | 102,985 | 154,362 | ||||||
INCOME TAX EXPENSE, NET | (6,121 | ) | (1,348 | ) | ||||
PROFIT BEFORE NON CONTROLLING INTEREST | 96,864 | 153,014 | ||||||
NON CONTROLLING INTEREST | 642 | (2,214 | ) | |||||
NET PROFIT | $ | 97,506 | $ | 150,800 | ||||
BASIC EARNINGS PER SHARE | $ | 0.98 | $ | 1.57 | ||||
Weighted average number of shares | 99,186 | 96,085 | ||||||
DILUTED EARNINGS PER SHARE | $ | 0.96 | $ | 1.49 | ||||
Net profit used for diluted earnings per share | $ | 97,506 | $ | 157,403 | ||||
Weighted average number of shares | 101,424 | 105,664 | ||||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||||||
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED) | |||||||||||
(dollars in thousands) | |||||||||||
Three months ended | |||||||||||
September 30, | June 30, | September 30, | |||||||||
2018 | 2018 | 2017 | |||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD | $ | 486,880 | $ | 464,661 | $ | 483,603 | |||||
Cash from operations | 69,471 | 76,929 | 103,916 | (a) | |||||||
Investments in property and equipment, net | (40,892 | ) | (40,148 | ) | (41,708 | ) | |||||
Exercise of options, net | 21 | 26 | 1,027 | ||||||||
Debt received (repaid), net | (43,078 | ) | 3,809 | (15,932 | ) | ||||||
Effect of Japanese Yen exchange rate change over cash balance | (3,057 | ) | (2,909 | ) | (630 | ) | |||||
Investments in marketable securities and other assets, net | (4,899 | ) | (15,488 | ) | (49,869 | ) | |||||
CASH AND CASH EQUIVALENTS - END OF PERIOD | $ | 464,446 | $ | 486,880 | $ | 480,407 | |||||
Free Cash Flow | $ | 28,579 | $ | 36,781 | $ | 62,208 | (a) | ||||
(a) | Cash from operations for the three months ended September 30, 2017 included $18,000 received from Tacoma as announced on August 21, 2017. | ||||||||||
Nine months ended | |||||||||||
September 30, | September 30, | ||||||||||
2018 | 2017 | ||||||||||
CASH AND SHORT-TERM DEPOSITS - BEGINNING OF PERIOD | $ | 445,961 | $ | 389,377 | |||||||
Cash from operations | 221,401 | 270,350 | (b) | ||||||||
Investments in property and equipment, net | (121,087 | ) | (123,368 | ) | |||||||
Exercise of warrants and options, net | 705 | 28,037 | |||||||||
Debt repaid, net | (45,925 | ) | (33,392 | ) | |||||||
Effect of Japanese Yen exchange rate change over cash balance | (1,259 | ) | 3,650 | ||||||||
TPSCo dividend to Panasonic | -- | (4,378 | ) | ||||||||
Investments in marketable securities and other assets, net | (35,350 | ) | (49,869 | ) | |||||||
CASH AND AND SHORT-TERM DEPOSITS - END OF PERIOD | $ | 464,446 | $ | 480,407 | |||||||
Free Cash Flow | $ | 100,314 | $ | 146,982 | (b) | ||||||
(b) | Cash from operations for the nine months ended September 30, 2017 included $18,000 received from Tacoma as announced on August 21, 2017. | ||||||||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | ||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||||||||||
(dollars in thousands) | ||||||||||
Three months ended | ||||||||||
September 30, | June 30, | September 30, | ||||||||
2018 | 2018 | 2017 | ||||||||
CASH FLOWS - OPERATING ACTIVITIES | ||||||||||
Net profit for the period | $ | 33,674 | $ | 36,009 | $ | 54,241 | ||||
Adjustments to reconcile net profit for the period to net cash provided by operating activities: | ||||||||||
Income and expense items not involving cash flows: | ||||||||||
Depreciation and amortization | 52,764 | 53,493 | 55,014 | |||||||
Effect of indexation, translation and fair value measurement on debt | 788 | (4,797 | ) | (1,177 | ) | |||||
Other expense (income), net | -- | (1,578 | ) | 253 | ||||||
Changes in assets and liabilities: | ||||||||||
Trade accounts receivable | (3,767 | ) | (18,351 | ) | 361 | |||||
Other assets | (919 | ) | 5,713 | 2,980 | ||||||
Inventories | (7,237 | ) | (6,713 | ) | (4,636 | ) | ||||
Trade accounts payable | (2,652 | ) | 10,222 | 4,795 | ||||||
Deferred revenue and customers' advances | 35 | (5,466 | ) | 9,378 | ||||||
Other current liabilities | (2,764 | ) | 13,355 | (13,760 | ) | |||||
Long-term employee related liabilities | (240 | ) | 193 | (274 | ) | |||||
Deferred tax, net | (211 | ) | (5,151 | ) | (3,259 | ) | ||||
Net cash provided by operating activities | 69,471 | 76,929 | 103,916 | (c) | ||||||
CASH FLOWS - INVESTING ACTIVITIES | ||||||||||
Investments in property and equipment, net | (40,892 | ) | (40,148 | ) | (41,708 | ) | ||||
Investments in marketable securities and other assets, net | (4,899 | ) | (15,488 | ) | (49,869 | ) | ||||
Net cash used in investing activities | (45,791 | ) | (55,636 | ) | (91,577 | ) | ||||
CASH FLOWS - FINANCING ACTIVITIES | ||||||||||
Debt received (repaid), net | (43,078 | ) | 3,809 | (15,932 | ) | |||||
Exercise of options, net | 21 | 26 | 1,027 | |||||||
Net cash provided by (used in) financing activities | (43,057 | ) | 3,835 | (14,905 | ) | |||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE | (3,057 | ) | (2,909 | ) | (630 | ) | ||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (22,434 | ) | 22,219 | (3,196 | ) | |||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD | 486,880 | 464,661 | 483,603 | |||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD | $ | 464,446 | $ | 486,880 | $ | 480,407 |
(c) | Net cash provided by operating activities for the three months ended September 30, 2017 included $18,000 received from Tacoma as announced on August 21, 2017. |
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | |||||||||||
(dollars in thousands) | |||||||||||
Nine months ended | |||||||||||
September 30, | |||||||||||
2018 | 2017 | ||||||||||
CASH FLOWS - OPERATING ACTIVITIES | |||||||||||
Net profit for the period |
$ | 96,864 | $ | 153,014 | |||||||
Adjustments to reconcile net profit for the period to net cash provided by operating activities: |
|||||||||||
Income and expense items not involving cash flows: | |||||||||||
Depreciation and amortization | 160,234 | 157,101 | |||||||||
Effect of indexation, translation and fair value measurement on debt | (5,749 | ) | 10,584 | ||||||||
Other expense, net | (1,564 | ) | (400 | ) | |||||||
Changes in assets and liabilities: | |||||||||||
Trade accounts receivable | (14,029 | ) | (7,352 | ) | |||||||
Other assets | 8,164 | (8,766 | ) | ||||||||
Inventories | (16,642 | ) | (4,369 | ) | |||||||
Trade accounts payable | 1,221 | (5,863 | ) | ||||||||
Deferred revenue and customers' advances | (6,143 | ) | (3,921 | ) | |||||||
Other current liabilities | 6,372 | (9,984 | ) | ||||||||
Long-term employee related liabilities | (434 | ) | (765 | ) | |||||||
Deferred tax, net | (6,893 | ) | (8,929 | ) | |||||||
Net cash provided by operating activities | 221,401 | 270,350 | (d) | ||||||||
CASH FLOWS - INVESTING ACTIVITIES | |||||||||||
Investments in property and equipment, net | (121,087 | ) | (123,368 | ) | |||||||
Investments in marketable securities and other assets, net | (35,350 | ) | (49,869 | ) | |||||||
Net cash used in investing activities | (156,437 | ) | (173,237 | ) | |||||||
CASH FLOWS - FINANCING ACTIVITIES | |||||||||||
Debt repaid, net | (45,925 | ) | (33,392 | ) | |||||||
Exercise of warrants and options, net | 705 | 28,037 | |||||||||
Dividend paid to Panasonic | -- | (4,378 | ) | ||||||||
Net cash used in financing activities | (45,220 | ) | (9,733 | ) | |||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE | (1,259 | ) | 3,650 | ||||||||
INCREASE IN CASH AND SHORT-TERM DEPOSITS | 18,485 | 91,030 | |||||||||
CASH AND SHORT-TERM DEPOSITS - BEGINNING OF PERIOD | 445,961 | 389,377 | |||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD | $ | 464,446 | $ | 480,407 |
(d) | Net cash provided by operating activities for the nine months ended September 30, 2017 included $18,000 received from Tacoma as announced on August 21, 2017. |
Source: Tower Semiconductor