TOWER SEMICONDUCTOR LTD. | |||
Date: July 29, 2019
|
By:
|
/s/ Nati Somekh | |
Name: Nati Somekh | |||
|
Title: Corporate Secretary | ||
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(dollars in thousands)
|
June 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
405,158
|
$
|
385,091
|
||||
Short-term deposits
|
147,032
|
120,079
|
||||||
Marketable securities
|
146,893
|
135,850
|
||||||
Trade accounts receivable
|
123,789
|
153,409
|
||||||
Inventories
|
174,806
|
170,778
|
||||||
Other current assets
|
22,374
|
22,752
|
||||||
Total current assets
|
1,020,052
|
987,959
|
||||||
LONG-TERM INVESTMENTS
|
36,874
|
35,945
|
||||||
PROPERTY AND EQUIPMENT, NET
|
707,122
|
657,234
|
||||||
INTANGIBLE ASSETS, NET
|
11,279
|
13,435
|
||||||
GOODWILL
|
7,000
|
7,000
|
||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
|
89,171
|
88,404
|
||||||
TOTAL ASSETS
|
$
|
1,871,498
|
$
|
1,789,977
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Short-term debt
|
$
|
45,173
|
$
|
10,814
|
||||
Trade accounts payable
|
92,747
|
104,329
|
||||||
Deferred revenue and customers' advances
|
7,975
|
20,711
|
||||||
Other current liabilities
|
65,904
|
67,867
|
||||||
Total current liabilities
|
211,799
|
203,721
|
||||||
LONG-TERM DEBT
|
275,914
|
256,669
|
||||||
LONG-TERM CUSTOMERS' ADVANCES
|
27,230
|
28,131
|
||||||
LONG-TERM EMPLOYEE RELATED LIABILITIES
|
14,295
|
13,898
|
||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
|
47,403
|
51,353
|
||||||
TOTAL LIABILITIES
|
576,641
|
553,772
|
||||||
TOTAL SHAREHOLDERS' EQUITY
|
1,294,857
|
1,236,205
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,871,498
|
$
|
1,789,977
|
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,
|
||||||||||
2019
|
2019
|
2018
|
||||||||||
REVENUES
|
$
|
306,064
|
$
|
310,107
|
$
|
335,138
|
||||||
COST OF REVENUES
|
252,657
|
246,956
|
256,610
|
|||||||||
GROSS PROFIT
|
53,407
|
63,151
|
78,528
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
18,812
|
19,168
|
18,173
|
|||||||||
Marketing, general and administrative
|
16,838
|
16,641
|
16,115
|
|||||||||
35,650
|
35,809
|
34,288
|
||||||||||
OPERATING PROFIT
|
17,757
|
27,342
|
44,240
|
|||||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
947
|
725
|
(5,453
|
)
|
||||||||
PROFIT BEFORE INCOME TAX
|
18,704
|
28,067
|
38,787
|
|||||||||
INCOME TAX BENEFIT (EXPENSE), NET
|
1,018
|
(1,667
|
)
|
(2,778
|
)
|
|||||||
PROFIT BEFORE NON CONTROLLING INTEREST
|
19,722
|
26,400
|
36,009
|
|||||||||
NON CONTROLLING INTEREST
|
1,214
|
(184
|
)
|
1,733
|
||||||||
NET PROFIT
|
$
|
20,936
|
$
|
26,216
|
$
|
37,742
|
||||||
BASIC EARNINGS PER SHARE
|
$
|
0.20
|
$
|
0.25
|
$
|
0.38
|
||||||
Weighted average number of shares
|
106,321
|
105,331
|
98,888
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.20
|
$
|
0.25
|
$
|
0.37
|
||||||
Net profit used for diluted earnings per share
|
$
|
20,936
|
$
|
26,216
|
$
|
37,742
|
||||||
Weighted average number of shares
|
107,178
|
106,972
|
101,066
|
|||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||||||
GAAP NET PROFIT
|
$
|
20,936
|
$
|
26,216
|
$
|
37,742
|
||||||
Stock based compensation
|
3,884
|
3,823
|
2,678
|
|||||||||
Amortization of acquired intangible assets
|
494
|
1,641
|
1,652
|
|||||||||
ADJUSTED NET PROFIT
|
$
|
25,314
|
$
|
31,680
|
$
|
42,072
|
||||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||||||
Basic
|
$
|
0.24
|
$
|
0.30
|
$
|
0.43
|
||||||
Diluted
|
$
|
0.24
|
$
|
0.30
|
$
|
0.42
|
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,
|
||||||||
2019
|
2018
|
|||||||
REVENUES
|
$
|
616,171
|
$
|
647,848
|
||||
COST OF REVENUES
|
499,613
|
503,155
|
||||||
GROSS PROFIT
|
116,558
|
144,693
|
||||||
OPERATING COSTS AND EXPENSES:
|
||||||||
Research and development
|
37,980
|
36,439
|
||||||
Marketing, general and administrative
|
33,479
|
32,109
|
||||||
71,459
|
68,548
|
|||||||
OPERATING PROFIT
|
45,099
|
76,145
|
||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
1,672
|
(9,222
|
)
|
|||||
PROFIT BEFORE INCOME TAX
|
46,771
|
66,923
|
||||||
INCOME TAX EXPENSE, NET
|
(649
|
)
|
(3,733
|
)
|
||||
PROFIT BEFORE NON CONTROLLING INTEREST
|
46,122
|
63,190
|
||||||
NON CONTROLLING INTEREST
|
1,030
|
670
|
||||||
NET PROFIT
|
$
|
47,152
|
$
|
63,860
|
||||
BASIC EARNINGS PER SHARE
|
$
|
0.45
|
$
|
0.65
|
||||
Weighted average number of shares
|
105,829
|
98,693
|
||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.44
|
$
|
0.63
|
||||
Net profit used for diluted earnings per share
|
$
|
47,152
|
$
|
63,860
|
||||
Weighted average number of shares
|
107,078
|
101,090
|
||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||
GAAP NET PROFIT
|
$
|
47,152
|
$
|
63,860
|
||||
Stock based compensation
|
7,707
|
6,045
|
||||||
Amortization of acquired intangible assets
|
2,135
|
3,313
|
||||||
ADJUSTED NET PROFIT
|
$
|
56,994
|
$
|
73,218
|
||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||
Basic
|
$
|
0.54
|
$
|
0.74
|
||||
Diluted
|
$
|
0.53
|
$
|
0.72
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
RECONCILIATION FROM GAAP OPERATING PROFIT TO EBITDA (UNAUDITED)
|
(dollars in thousands)
|
Three months ended
|
||||||||||||
June 30,
|
March 31,
|
June 30,
|
||||||||||
2019
|
2019
|
2018
|
||||||||||
GAAP OPERATING PROFIT
|
$
|
17,757
|
$
|
27,342
|
$
|
44,240
|
||||||
Depreciation of fixed assets
|
47,966
|
46,041
|
46,978
|
|||||||||
Stock based compensation
|
3,884
|
3,823
|
2,678
|
|||||||||
Amortization of acquired intangible assets
|
494
|
1,641
|
1,652
|
|||||||||
EBITDA
|
$
|
70,101
|
$
|
78,847
|
$
|
95,548
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED)
|
(dollars in thousands)
|
Three months ended
|
||||||||||||
June 30,
|
March 31,
|
June 30,
|
||||||||||
2019
|
2019
|
2018
|
||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
408,098
|
$
|
385,091
|
$
|
464,661
|
||||||
Net cash provided by operating activities
|
72,156
|
74,868
|
76,929
|
|||||||||
Investments in property and equipment, net
|
(43,727
|
)
|
(41,718
|
)
|
(40,148
|
)
|
||||||
Exercise of options, net
|
--
|
397
|
26
|
|||||||||
Debt received (repaid), net
|
(7,475
|
)
|
(3,074
|
)
|
3,809
|
|||||||
Effect of Japanese Yen exchange rate change over cash balance
|
3,205
|
(740
|
)
|
(2,909
|
)
|
|||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(27,099
|
)
|
(6,726
|
)
|
(15,488
|
)
|
||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
405,158
|
$
|
408,098
|
$
|
486,880
|
||||||
FREE CASH FLOW
|
$
|
28,429
|
$
|
33,150
|
$
|
36,781
|
Six months ended
|
||||||||||||
June 30,
|
June 30,
|
|||||||||||
2019
|
2018
|
|||||||||||
CASH AND SHORT-TERM DEPOSITS - BEGINNING OF PERIOD
|
$
|
385,091
|
$
|
445,961
|
||||||||
Net cash provided by operating activities
|
147,024
|
151,930
|
||||||||||
Investments in property and equipment, net
|
(85,445
|
)
|
(80,195
|
)
|
||||||||
Exercise of warrants and options, net
|
397
|
684
|
||||||||||
Debt repaid, net
|
(10,549
|
)
|
(2,847
|
)
|
||||||||
Effect of Japanese Yen exchange rate change over cash balance
|
2,465
|
1,798
|
||||||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(33,825
|
)
|
(30,451
|
)
|
||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
405,158
|
$
|
486,880
|
||||||||
FREE CASH FLOW
|
$
|
61,579
|
$
|
71,735
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
(dollars in thousands)
|
Six months ended
|
Three months ended
|
|||||||||||||||||||
June 30,
|
June 30,
|
June 30,
|
March 31,
|
June 30, | ||||||||||||||||
2019
|
2018
|
2019
|
2019
|
2018 | ||||||||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||||||||||
Net profit for the period
|
$
|
46,122
|
$
|
63,190
|
$
|
19,722
|
$
|
26,400
|
$
|
36,009
|
||||||||||
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
|
104,867
|
107,470
|
52,853
|
52,014
|
53,493
|
|||||||||||||||
Effect of exchange rate differences on debentures
|
6,205
|
(6,537
|
)
|
2,204
|
4,001
|
(4,797
|
)
|
|||||||||||||
Other income, net
|
(445
|
)
|
(1,600
|
)
|
(428
|
)
|
(17
|
)
|
(1,578
|
)
|
||||||||||
Changes in assets and liabilities:
|
||||||||||||||||||||
Trade accounts receivable
|
31,271
|
(10,262
|
)
|
12,665
|
18,606
|
(18,351
|
)
|
|||||||||||||
Other assets
|
(5,755
|
)
|
9,083
|
(2,050
|
)
|
(3,705
|
)
|
5,713
|
||||||||||||
Inventories
|
(3,017
|
)
|
(9,405
|
)
|
378
|
(3,395
|
)
|
(6,713
|
)
|
|||||||||||
Trade accounts payable
|
(15,204
|
)
|
3,909
|
(12,553
|
)
|
(2,651
|
)
|
10,222
|
||||||||||||
Deferred revenue and customers' advances
|
(13,649
|
)
|
(6,178
|
)
|
(2,964
|
)
|
(10,685
|
)
|
(5,466
|
)
|
||||||||||
Other current liabilities
|
(1,846
|
)
|
9,136
|
2,957
|
(4,803
|
)
|
13,355
|
|||||||||||||
Long-term employee related liabilities
|
39
|
(194
|
)
|
(29
|
)
|
68
|
193
|
|||||||||||||
Deferred tax, net and other long-term liabilities
|
(1,564
|
)
|
(6,682
|
)
|
(599
|
)
|
(965
|
)
|
(5,151
|
)
|
||||||||||
Net cash provided by operating activities
|
147,024
|
151,930
|
72,156
|
74,868
|
76,929
|
|||||||||||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||||||||||
Investments in property and equipment, net
|
(85,445
|
)
|
(80,195
|
)
|
(43,727
|
)
|
(41,718
|
)
|
(40,148
|
)
|
||||||||||
Investments in deposits, marketable securities and other assets, net
|
(33,825
|
)
|
(30,451
|
)
|
(27,099
|
)
|
(6,726
|
)
|
(15,488
|
)
|
||||||||||
Net cash used in investing activities
|
(119,270
|
)
|
(110,646
|
)
|
(70,826
|
)
|
(48,444
|
)
|
(55,636
|
)
|
||||||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||||||||||
Debt received (repaid), net
|
(10,549
|
)
|
(2,847
|
)
|
(7,475
|
)
|
(3,074
|
)
|
3,809
|
|||||||||||
Exercise of options
|
397
|
684
|
--
|
397
|
26
|
|||||||||||||||
Net cash provided by (used in) financing activities
|
(10,152
|
)
|
(2,163
|
)
|
(7,475
|
)
|
(2,677
|
)
|
3,835
|
|||||||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
2,465
|
1,798
|
3,205
|
(740
|
)
|
(2,909
|
)
|
|||||||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
20,067
|
40,919
|
(2,940
|
)
|
23,007
|
22,219
|
||||||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
385,091
|
445,961
|
408,098
|
385,091
|
464,661
|
|||||||||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
405,158
|
$
|
486,880
|
$
|
405,158
|
$
|
408,098
|
$
|
486,880
|