FORM 6-K

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549
 
For the month of July 2018 No.2
 
TOWER SEMICONDUCTOR LTD.
(Translation of registrant's name into English)
 
Ramat Gavriel Industrial Park
P.O. Box 619, Migdal Haemek, Israel 2310502
(Address of principal executive offices)
 
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

Form 20-F ☒          Form 40-F ☐
 
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
 
Yes ☐          No ☒
 


On July 26, 2018, the Registrant announced its financial results for the six and three months ended June 30, 2018. Attached hereto is the following exhibit.
 
 


 
SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 
TOWER SEMICONDUCTOR LTD.
 
       
Date: July 26, 2018
By:
/s/ Nati Somekh  
    Name: Nati Somekh  
    Title: Corporate Secretary  
 
 



 
Exhibit 99.1
 
 
TowerJazz Reports Results for the Second Quarter of 2018:
Revenue of $335 million with Strong Increases in Net Profit
and Profit Margins over Prior Quarter

$22 million, or 7% quarter over quarter revenue growth, resulted in
$12 million increase in gross and operating profit

MIGDAL HAEMEK, ISRAEL – July 26, 2018 – TowerJazz (NASDAQ: TSEM & TASE: TSEM) reported today its results for the second quarter ended June 30, 2018.

Highlights for the second quarter:
 
·
Revenues of $335 million, up 7% sequentially;
 
·
Substantial sequential increase in gross, operating and net profit, up 19%, 39% and 45% respectively;
 
·
Net profit of $38 million, up 45% over prior quarter, resulting in basic EPS of $0.38, up $0.11 over prior quarter;
 
·
Cash from operations of $77 million and free cash flow of $37 million;
 
·
Strengthened financial structure by prepaying $40 million U.S. wholly owned subsidiary loan and replacing TPSCo $100 million long-term loan with improved terms.
 
Business Outlook
Revenues for the third quarter of 2018 are forecasted to be approximately $335 million, with a range of ±5%; targeting fourth quarter record revenues of about $360 million to $380 million.

Mr. Russell Ellwanger, Chief Executive Officer of TowerJazz, commented, “We are pleased with the second quarter improvement in our results and particularly the margins’ growth, allowing us to bring over half of the quarterly incremental revenue to the bottom line, consistent with our margin model. The third quarter contains the proper wafer start plan and product mix to transition us to a fourth quarter targeted record revenue. For the third quarter, we continue to see weakness in the mobile sector with recent reductions in customer demand. For the SiGe infrastructure technology, given its strong and higher than originally expected customer demand, and hence the high number of customers and flow variants that needed to be qualified, the shipment profile from recently added capacity is pushed out slightly. Customers were notified of increased SiGe capacity and starts have been maximized, expecting full revenue realization in the fourth quarter. As our customers’ mid to long term demand for SiGe exceeds our newly acquired capacity, we have invested in additional CapEx for our Newport Beach facility, targeted to come on line in the first quarter of 2019. Additionally, demand remains strong for discrete Power and all 300mm offerings.”
 

 
Ellwanger further commented: “During the first half our major focuses were: (1) qualifying incremental SiGe capacity to optimize our production mix for the high end infrastructure market whilst moving RFCMOS parts to other factories, predominantly San Antonio and replacing some low margin mobile business, (2) ensuring 300 mm manufacturing capability, enabling third quarter RF, Power and CIS start ramps with high yielding flow capability; and (3) multiple organic activities, increasing our served markets, for continued mid to long-term high margin growth. In line with this, our second half main growth drivers remain 300mm production ramp and increased SiGe capacity to meet the very high and still growing customer demand.”

Second Quarter 2018 Results Overview
Revenues for the second quarter of 2018 were $335 million, reflecting a 7% increase over the prior quarter.
 
Gross and operating profits for the second quarter of 2018 were $79 million and $44 million, respectively, $12 million higher as compared to $66 million and $32 million, respectively, in the first quarter of 2018. This represents quarter over quarter incremental increase of 55% margins as compared to the $22 million revenue increase.
 
EBITDA for the second quarter of 2018 was $96 million, an $11 million and 13% EBITDA growth as compared to $84 million in the prior quarter.
 
Net profit for the second quarter of 2018 was $38 million, or $0.38 basic earnings per share, as compared to $26 million or $0.27 basic earnings per share in the prior quarter.
 
Free cash flow for the quarter was $37 million, with $77 million cash flow from operations and $40 million investments in fixed assets, net. The other main cash activities during the second quarter of 2018 were $15 million investment in marketable securities and $4 million of debt received, net of debt repaid.
 

 
Cash (including marketable securities), net of gross debt, as of June 30, 2018, totalled to a record of $276 million as compared to net cash of $247 million as of March 31, 2018 and $226 million as of December 31, 2017.
 
Shareholders' equity as of June 30, 2018 was a record $1.1 billion, as compared to $1.07 billion as of March 31, 2018 and $1.03 billion as of December 31, 2017.
On April 30, 2018, the Company and its bonds series G have received an upgraded rating from Standard & Poor’s, Israeli subsidiary, Ma’alot (an Israeli rating company that is fully owned by S&P Global Ratings). Its previous rating was ilA+ with a stable horizon and the new upgraded rating is ilAA-, with a stable horizon.
 
In June 2018, TPSCo restructured its outstanding loans originally due 2018-2020, which carried variable interest rates of TIBOR plus 1.65% to TIBOR plus 2%, by early repaying these loans and obtaining a new approximately $100 million loan from three leading Japanese banks at better terms and longer duration. The new loan final maturity date is June 2025, includes three years grace period followed by nine equal installments from June 2021 to June 2025, and carries a fixed interest rate of 1.95% per annum.
 
In July 2018, the Company early repaid the $40 million loan, initially borrowed in 2016 from JA Mitsui (US), in relation to the acquisition of the San Antonio fab from Maxim and its ramp. The loan carried annual interest of ICE LIBOR plus 2%, hence its early repayment will save the Company $1.5 million to $2 million per annum in interest and fees.
 
Teleconference and Webcast
TowerJazz will host an investor conference call today, Thursday, July 26, 2018, at 10:00 a.m. Eastern time (9:00 a.m. Central time, 8:00 a.m. Mountain time, 7:00 a.m. Pacific time and 5:00 p.m. Israel time) to discuss the Company’s financial results for the second quarter 2018 and its outlook.
This call will be webcast and can be accessed via TowerJazz’s website at www.towerjazz.com , or by calling 1-888-668-9141 (U.S. Toll-Free), 03-918-0609 (Israel), +972-3-918-0609 (International).  For those who are not available to listen to the live broadcast, the call will be archived on TowerJazz’s website for 90 days.
 


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 Securities and Exchange Commission as they apply to our Company. These adjusted financial measures are calculated excluding one or more of the following: (1) amortization of acquired intangible assets and (2) compensation expenses in respect of equity grants to directors, officers and employees. These adjusted financial measures should be evaluated in conjunction with, and are not a substitute for, GAAP financial measures. The tables also present the GAAP financial measures, which are most comparable to the adjusted financial measures, as well as a reconciliation between the adjusted financial measures and the comparable GAAP financial measures. As used and/ or presented in this release, as well as calculated in the tables herein, the term Earnings Before Interest Tax Depreciation and Amortization (EBITDA) consists of net profit in accordance with GAAP, excluding financing expenses, net, other income, net, taxes, non-controlling interest, depreciation and amortization expense and stock-based compensation expense. EBITDA is reconciled in the tables below from GAAP operating profit. EBITDA is not a required GAAP financial measure and may not be comparable to a similarly titled measure employed by other companies. EBITDA and the adjusted financial information presented herein should not be considered in isolation or as a substitute for operating profit, net profit, cash flows provided by operating, investing and financing activities, per share data or other profit or cash flow statement data prepared in accordance with GAAP. The term Net Cash, as used and/ or presented in this release, is comprised of cash, cash equivalents, short-term deposits and marketable securities (in the amounts of $627 million, $590 million and $560 million as of June 30, 2018, March 31, 2018 and December 31, 2017, respectively) less the outstanding principal amount of bank loans (in the amounts of $140 million as of June 30, 2018 , and $138 million as of March 31, 2018 and December 31, 2017, respectively), the outstanding principal amount of capital leases (in the amounts of $31 million, $25 million and $16 million as of June 30, 2018, March 31, 2018 and December 31, 2017, respectively) and the outstanding principal amount of debentures (in the amount of $180 million as of June 30, 2018, March 31, 2018 and December 31, 2017, respectively). The term Net Cash is not a required GAAP financial measure, may not be comparable to a similarly titled measure employed by other companies and should not be considered in isolation or as a substitute for cash, debt, operating profit, net profit or loss, cash flows provided by operating, investing and financing activities, per share data or other profit or cash flow statement data prepared in accordance with GAAP. In addition, the term Free Cash Flow, as used and/ or presented in this release, is calculated to be cash from operating activities (in the amounts of $77 million, $75 million and $84 million for the three months periods ended June 30, 2018, March 31, 2018, and June 30, 2017, respectively) less cash for investments in property and equipment, net (in the amounts of $40 million, $40 million and $41 million for the three months periods ended June 30, 2018, March 31, 2018, and June 30, 2017, respectively). The term Free Cash Flow is not a required GAAP financial measure, may not be comparable to a similarly titled measure employed by other companies and should not be considered in isolation or as a substitute for operating profit, net profit or loss, cash flows provided by operating, investing and financing activities, per share data or other profit or cash flow statement data prepared in accordance with GAAP.
 
About TowerJazz
Tower Semiconductor Ltd. (NASDAQ: TSEM, TASE: TSEM) and its subsidiaries operate collectively under the brand name TowerJazz, the global specialty foundry leader. TowerJazz manufactures next-generation integrated circuits (ICs) in growing markets such as consumer, industrial, automotive, medical and aerospace and defense. TowerJazz’s advanced technology is comprised of a broad range of customizable process platforms such as: SiGe, BiCMOS, mixed-signal/CMOS, RF CMOS, CMOS image sensor, integrated power management (BCD and 700V), and MEMS. TowerJazz also provides world-class design enablement for a quick and accurate design cycle as well as Transfer Optimization and development Process Services (TOPS) to IDMs and fabless companies that need to expand capacity. To provide multi-fab sourcing and extended capacity for its customers, TowerJazz operates two manufacturing facilities in Israel (150mm and 200mm), two in the U.S. (200mm) and three facilities in Japan (two 200mm and one 300mm). For more information, please visit www.towerjazz.com.
 
CONTACTS:
Noit Levy-Karoubi | TowerJazz | +972 74 737 7556 | Noit.levi@towerjazz.com
GK Investor Relations | Gavriel Frohwein, +1 646 201 9246 | gavriel@gkir.com 
 


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 June 30, 2018 we are in compliance with all such covenants included in our banks’ agreements, bond G indenture and others), (x) obtaining new customer engagements, products qualification and production ramp-up of the TPSCo facilities and our San Antonio facility, (xi) landlord’s claims with respect to the lease of the fab 3 facility; (xii) meeting the conditions set in the approval certificates received from the Israeli Investment Center, (xiii) receipt of orders that are lower than the customer purchase commitments, (xiv) failure to receive orders currently expected, (xv) possible incurrence of additional indebtedness, (xvi) effect of global recession, unfavorable economic conditions and/or credit crisis, (xvii) our ability to accurately forecast financial performance, which is affected by limited order backlog and lengthy sales cycles, (xviii) possible situations of obsolete inventory if forecasted demand exceeds actual demand when we manufacture products before receipt of customer orders, (xix) the cyclical nature of the semiconductor industry and the resulting periodic overcapacity, fluctuations in operating results and future average selling price erosion, (xx) the execution of debt re-financing and/or fundraising to enable the service of our debt and/or other liabilities, (xxi) operating our facilities at high utilization rates which is critical in order to cover a portion or all of the high level of fixed costs associated with operating a foundry, and our debt, in order to improve our results, (xxii) the purchase of equipment to increase capacity, the timely completion of the equipment installation, technology transfer and raising the funds therefor, (xxiii) the concentration of our business in the semiconductor industry, (xxiv) product returns, (xxv) our ability to maintain and develop our technology processes and services to keep pace with new technology, evolving standards, changing customer and end-user requirements, new product introductions and short product life cycles, (xxvi) competing effectively, (xxvii) use of outsourced foundry services by both fabless semiconductor companies and integrated device manufacturers; (xxviii) achieving acceptable device yields, product performance and delivery times, (xxix) our dependence on intellectual property rights of others, our ability to operate our business without infringing others’ intellectual property rights and our ability to enforce our intellectual property against infringement, (xxx) retention of key employees and recruitment and retention of skilled qualified personnel, (xxxi) exposure to inflation, currency rates (mainly the Israeli Shekel and Japanese Yen),interest rate fluctuations and risks associated with doing business locally and internationally, as well fluctuations in the market price of our traded securities, (xxxii) issuance of ordinary shares as a result of conversion and/or exercise of any of our convertible securities, as well as any sale of shares by any of our shareholders, or any market expectation thereof, which may depress the market price of our ordinary shares and may impair our ability to raise future capital, (xxxiii) meeting regulatory requirements worldwide, including environmental and governmental regulations, (xxxiv) pending litigation, including the shareholder class action that was filed against the Company, certain officers, its directors and/or its external auditor in Israel, following a short sell thesis report issued by a short-selling focused firm, which has been dismissed by the Israeli district court, on which the Israeli plaintiff has recently appealed to the Israeli supreme court, (xxxv) realization of the fab establishment project in China, including obtaining required project funding, negotiation and closure of definitive agreements in relation thereto, licensing of technologies, receipt of payment milestones to Tower, qualification and ramp of process flows and products to enable mass production for customers and attain revenue to levels that would cover the facility’s fixed costs, and (xxxvi) business interruption due to fire and other natural disasters, the security situation in Israel and other events beyond our control such as power interruptions.
 
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 Securities and Exchange Commission (the “SEC”) and the Israel Securities Authority. Future results may differ materially from those previously reported. The Company does not intend to update, and expressly disclaims any obligation to update, the information contained in this release.
 
#   #   #
 
(Financial tables follow)
 

 
 
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(dollars in thousands)
 
   
June 30,
   
December 31,
 
   
2018
   
2017
 
   
(unaudited)
       
A S S E T S
           
             
CURRENT ASSETS
           
Cash and cash equivalents
 
$
486,880
   
$
445,961
 
Marketable securities
   
140,140
     
113,874
 
Trade accounts receivable
   
161,017
     
149,666
 
Inventories
   
153,413
     
143,315
 
Other current assets
   
19,089
     
21,516
 
Total current assets
   
960,539
     
874,332
 
                 
LONG-TERM INVESTMENTS
   
28,978
     
26,073
 
                 
PROPERTY AND EQUIPMENT, NET
   
648,413
     
635,124
 
                 
INTANGIBLE ASSETS, NET
   
16,671
     
19,841
 
                 
GOODWILL
   
7,000
     
7,000
 
                 
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
   
101,022
     
111,269
 
                 
TOTAL ASSETS
 
$
1,762,623
   
$
1,673,639
 
                 
LIABILITIES AND SHAREHOLDERS' EQUITY
               
                 
CURRENT LIABILITIES
               
Short-term debt
 
$
100,242
   
$
105,958
 
Trade accounts payable
   
126,135
     
115,347
 
Deferred revenue and customers' advances
   
10,297
     
14,338
 
Other current liabilities
   
75,867
     
66,730
 
Total current liabilities
   
312,541
     
302,373
 
                 
LONG-TERM DEBT
   
248,685
     
228,723
 
                 
LONG-TERM CUSTOMERS' ADVANCES
   
29,771
     
31,908
 
                 
LONG-TERM EMPLOYEE RELATED LIABILITIES
   
14,616
     
14,662
 
                 
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
   
56,335
     
66,267
 
                 
TOTAL LIABILITIES
   
661,948
     
643,933
 
                 
TOTAL SHAREHOLDERS' EQUITY
   
1,100,675
     
1,029,706
 
                 
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
 
$
1,762,623
   
$
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 
 
   
June 30,
   
March 31,
   
June 30,
 
   
2018
   
2018
   
2017
 
                   
REVENUES
 
$
335,138
   
$
312,710
   
$
345,059
 
                         
COST OF REVENUES
   
256,610
     
246,545
     
253,998
 
                         
GROSS PROFIT
   
78,528
     
66,165
     
91,061
 
                         
OPERATING COSTS AND EXPENSES:
                       
                         
Research and development
   
18,173
     
18,266
     
16,432
 
Marketing, general and administrative
   
16,115
     
15,994
     
17,238
 
                         
     
34,288
     
34,260
     
33,670
 
                         
OPERATING PROFIT
   
44,240
     
31,905
     
57,391
 
                         
FINANCING EXPENSES, NET
   
(7,031
)
   
(3,791
)
   
(3,123
)
                         
OTHER INCOME, NET
   
1,578
     
22
     
142
 
                         
PROFIT BEFORE INCOME TAX
   
38,787
     
28,136
     
54,410
 
                         
INCOME TAX EXPENSE, NET
   
(2,778
)
   
(955
)
   
(2,683
)
                         
PROFIT BEFORE NON CONTROLLING INTEREST
   
36,009
     
27,181
     
51,727
 
                         
NON CONTROLLING INTEREST
   
1,733
     
(1,063
)
   
(1,710
)
                         
NET PROFIT
 
$
37,742
   
$
26,118
   
$
50,017
 
                         
BASIC EARNINGS PER SHARE
 
$
0.38
   
$
0.27
   
$
0.52
 
                         
Weighted average number of shares
   
98,888
     
98,495
     
96,365
 
                         
DILUTED EARNINGS PER SHARE
 
$
0.37
   
$
0.26
   
$
0.49
 
                         
Net profit used for diluted earnings per share
 
$
37,742
   
$
26,118
   
$
52,217
 
                         
Weighted average number of shares
   
101,066
     
101,112
     
105,648
 
 
 

 
 
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
RECONCILIATION OF CERTAIN FINANCIAL DATA (UNAUDITED)
(dollars and share count in thousands, except per share data)
 
   
Three months ended 
 
   
June 30,
   
March 31,
   
June 30,
 
   
2018
   
2018
   
2017
 
                   
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
                 
                   
GAAP NET PROFIT
 
$
37,742
   
$
26,118
   
$
50,017
 
Stock based compensation
   
2,678
     
3,367
     
2,319
 
Amortization of acquired intangible assets
   
1,652
     
1,661
     
2,246
 
                         
ADJUSTED NET PROFIT
 
$
42,072
   
$
31,146
   
$
54,582
 
                         
ADJUSTED NET PROFIT PER SHARE:
                       
Basic
 
$
0.43
   
$
0.32
   
$
0.57
 
Diluted
 
$
0.42
   
$
0.31
   
$
0.54
 
Fully diluted
 
$
0.41
   
$
0.31
   
$
0.53
 
                         
ADJUSTED NET PROFIT USED TO CALCULATE PER SHARE DATA:
                       
Basic
 
$
42,072
   
$
31,146
   
$
54,582
 
Diluted
 
$
44,463
   
$
31,146
   
$
56,782
 
Fully diluted
 
$
44,463
   
$
33,486
   
$
56,782
 
                         
NUMBER OF SHARES AND OTHER SECURITIES USED TO CALCULATE PER SHARE DATA:
                       
Basic
   
98,888
     
98,495
     
96,365
 
Diluted
   
106,856
     
101,112
     
105,648
 
Fully diluted
   
107,880
     
107,717
     
107,375
 
                         
EBITDA CALCULATION:
                       
                         
GAAP OPERATING PROFIT
 
$
44,240
   
$
31,905
   
$
57,391
 
Depreciation of fixed assets
   
46,978
     
47,357
     
46,360
 
Stock based compensation
   
2,678
     
3,367
     
2,319
 
Amortization of acquired intangible assets
   
1,652
     
1,661
     
2,246
 
                         
EBITDA
 
$
95,548
   
$
84,290
   
$
108,316
 
 

 
 
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(dollars and share count in thousands, except per share data)
 
   
Six months ended
 
   
June 30,
 
   
2018
   
2017
 
             
REVENUES
 
$
647,848
   
$
675,139
 
                 
COST OF REVENUES
   
503,155
     
499,310
 
                 
GROSS PROFIT
   
144,693
     
175,829
 
                 
OPERATING COSTS AND EXPENSES:
               
                 
Research and development
   
36,439
     
32,200
 
Marketing, general and administrative
   
32,109
     
33,475
 
                 
     
68,548
     
65,675
 
                 
OPERATING PROFIT
   
76,145
     
110,154
 
                 
FINANCING EXPENSE, NET
   
(10,822
)
   
(7,352
)
                 
OTHER INCOME, NET
   
1,600
     
653
 
                 
PROFIT BEFORE INCOME TAX
   
66,923
     
103,455
 
                 
INCOME TAX EXPENSE, NET
   
(3,733
)
   
(4,682
)
                 
PROFIT BEFORE NON CONTROLLING INTEREST
   
63,190
     
98,773
 
                 
NON CONTROLLING INTEREST
   
670
     
(3,247
)
                 
NET PROFIT
 
$
63,860
   
$
95,526
 
                 
BASIC EARNINGS PER SHARE
 
$
0.65
   
$
1.00
 
                 
Weighted average number of shares
   
98,693
     
95,139
 
                 
DILUTED EARNINGS PER SHARE
 
$
0.63
   
$
0.95
 
                 
Net profit used for diluted earnings per share
 
$
63,860
   
$
99,883
 
                 
Weighted average number of shares
   
101,090
     
105,288
 
 
 

 
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
RECONCILIATION OF CERTAIN FINANCIAL DATA (UNAUDITED)
(dollars and share count in thousands, except per share data)
 
   
Six months ended
 
   
June 30, 
 
   
2018
   
2017
 
             
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
           
             
GAAP NET PROFIT
 
$
63,860
   
$
95,526
 
Stock based compensation
   
6,045
     
4,417
 
Amortization of acquired intangible assets
   
3,313
     
4,582
 
                 
ADJUSTED NET PROFIT
 
$
73,218
   
$
104,525
 
                 
ADJUSTED NET PROFIT PER SHARE:
               
Basic
 
$
0.74
   
$
1.10
 
Diluted
 
$
0.72
   
$
1.03
 
Fully diluted
 
$
0.72
   
$
1.01
 
                 
ADJUSTED NET PROFIT USED TO CALCULATE PER SHARE DATA:
               
Basic
 
$
73,218
   
$
104,525
 
Diluted
 
$
73,218
   
$
108,882
 
Fully diluted
 
$
77,949
   
$
108,882
 
                 
NUMBER OF SHARES AND OTHER SECURITIES USED TO CALCULATE PER SHARE DATA:
               
Basic
   
98,693
     
95,139
 
Diluted
   
101,090
     
105,288
 
Fully diluted
   
107,880
     
107,375
 
                 
EBITDA CALCULATION:
               
                 
GAAP OPERATING PROFIT
 
$
76,145
   
$
110,154
 
Depreciation of fixed assets
   
94,335
     
90,179
 
Stock based compensation
   
6,045
     
4,417
 
Amortization of acquired intangible assets
   
3,313
     
4,582
 
                 
EBITDA
 
$
179,838
   
$
209,332
 
 
 

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED)
(dollars in thousands)
 
   
Three months ended
 
   
June 30,
   
March 31,
   
June 30,
 
   
2018
   
2018
   
2017
 
                   
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
 
$
464,661
   
$
445,961
   
$
432,113
 
                         
Cash from operations
   
76,929
     
75,001
     
84,294
 
Investments in property and equipment, net
   
(40,148
)
   
(40,047
)
   
(41,312
)
Exercise of warrants and options, net
   
26
     
658
     
14,254
 
Debt received (repaid), net
   
3,809
     
(6,656
)
   
(5,655
)
Effect of Japanese Yen exchange rate change over cash balance
   
(2,909
)
   
4,707
     
(91
)
Investments in marketable securities and other assets, net
   
(15,488
)
   
(14,963
)
   
--
 
                         
CASH AND CASH EQUIVALENTS - END OF PERIOD
 
$
486,880
   
$
464,661
   
$
483,603
 
                         
FREE CASH FLOW
 
$
36,781
   
$
34,954
   
$
42,982
 
 
   
Six months ended 
         
   
June 30,
   
June 30,
         
   
2018
   
2017
         
                     
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
 
$
445,961
   
$
389,377
         
                         
Cash from operations
   
151,930
     
166,434
         
Investments in property and equipment, net
   
(80,195
)
   
(81,660
)
       
Exercise of warrants and options, net
   
684
     
27,010
         
Debt repaid, net
   
(2,847
)
   
(17,460
)
       
Effect of Japanese Yen exchange rate change over cash balance
   
1,798
     
4,280
         
TPSCo dividend to Panasonic
   
--
     
(4,378
)
       
Investments in marketable securities and other assets, net
   
(30,451
)
   
--
         
                         
CASH AND CASH EQUIVALENTS - END OF PERIOD
 
$
486,880
   
$
483,603
         
                         
FREE CASH FLOW
 
$
71,735
   
$
84,774
         
 

 
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(dollars in thousands)
 
   
Three months ended
 
   
June 30,
   
March 31,
   
June 30,
 
   
2018
   
2018
   
2017
 
                   
CASH FLOWS - OPERATING ACTIVITIES
                 
                   
Net profit for the period
   
36,009
   
$
27,181
   
$
51,727
 
                         
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
   
53,493
     
53,977
     
52,389
 
Effect of indexation, translation and fair value measurement on debt
   
(4,797
)
   
(1,740
)
   
4,873
 
Other income, net
   
(1,578
)
   
(22
)
   
(142
)
Changes in assets and liabilities:
                       
Trade accounts receivable
   
(18,351
)
   
8,089
     
(17,242
)
Other current assets
   
5,713
     
3,370
     
(7,307
)
Inventories
   
(6,713
)
   
(2,692
)
   
1,688
 
Trade accounts payable
   
10,222
     
(6,313
)
   
(6,530
)
Deferred revenue and customers' advances
   
(5,466
)
   
(712
)
   
(4,564
)
Other current liabilities
   
13,355
     
(4,219
)
   
12,866
 
Long-term employee related liabilities
   
193
     
(387
)
   
(234
)
Deferred tax, net
   
(5,151
)
   
(1,531
)
   
(3,230
)
Net cash provided by operating activities
   
76,929
     
75,001
     
84,294
 
                         
CASH FLOWS - INVESTING ACTIVITIES
                       
Investments in property and equipment, net
   
(40,148
)
   
(40,047
)
   
(41,312
)
Investments in marketable securities and other assets, net
   
(15,488
)
   
(14,963
)
   
--
 
Net cash used in investing activities
   
(55,636
)
   
(55,010
)
   
(41,312
)
                         
CASH FLOWS - FINANCING ACTIVITIES
                       
                         
Debt received (repaid), net
   
3,809
     
(6,656
)
   
(5,655
)
Exercise of warrants and options, net
   
26
     
658
     
14,254
 
Net cash provided by (used in) financing activities
   
3,835
     
(5,998
)
   
8,599
 
                         
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
   
(2,909
)
   
4,707
     
(91
)
                         
INCREASE IN CASH AND CASH EQUIVALENTS
   
22,219
     
18,700
     
51,490
 
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
   
464,661
     
445,961
     
432,113
 
                         
CASH AND CASH EQUIVALENTS - END OF PERIOD
   
486,880
   
$
464,661
   
$
483,603
 
 

 
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(dollars in thousands)
 
   
Six months ended
 
   
June 30,
   
June 30,
 
   
2018
   
2017
 
             
CASH FLOWS - OPERATING ACTIVITIES
           
             
Net profit for the period
  $
63,190
   
$
98,773
 
                 
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
   
107,470
     
102,087
 
Effect of indexation, translation and fair value measurement on debt
   
(6,537
)
   
11,761
 
Other income, net
   
(1,600
)
   
(653
)
Changes in assets and liabilities:
               
Trade accounts receivable
   
(10,262
)
   
(7,713
)
Other current assets
   
9,083
     
(11,746
)
Inventories
   
(9,405
)
   
267
 
Trade accounts payable
   
3,909
     
(10,658
)
Deferred revenue and customers' advances
   
(6,178
)
   
(13,299
)
Other current liabilities
   
9,136
     
3,776
 
Long-term employee related liabilities
   
(194
)
   
(491
)
Deferred tax, net
   
(6,682
)
   
(5,670
)
Net cash provided by operating activities
   
151,930
     
166,434
 
                 
CASH FLOWS - INVESTING ACTIVITIES
               
Investments in property and equipment, net
   
(80,195
)
   
(81,660
)
Investments in marketable securities and other assets, net
   
(30,451
)
   
--
 
Net cash used in investing activities
   
(110,646
)
   
(81,660
)
                 
CASH FLOWS - FINANCING ACTIVITIES
               
                 
Debt repaid, net
   
(2,847
)
   
(17,460
)
Exercise of warrants and options, net
   
684
     
27,010
 
Dividend paid to Panasonic
   
--
     
(4,378
)
Net cash provided by (used in) financing activities
   
(2,163
)
   
5,172
 
                 
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
   
1,798
     
4,280
 
                 
INCREASE IN CASH AND CASH EQUIVALENTS
   
40,919
     
94,226
 
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
   
445,961
     
389,377
 
                 
CASH AND CASH EQUIVALENTS - END OF PERIOD
  $
486,880
   
$
483,603