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