Date: July 30, 2019
|
TOWER SEMICONDUCTOR LTD.
By: /s/ Nati Somekh
Name: Nati Somekh
Title: Corporate Secretary
|
Page
|
|
F - 2
|
|
F - 3
|
|
F - 4
|
|
F - 5
|
|
F - 6 - F - 7
|
|
F - 8 - F - 9
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
(dollars in thousands)
|
As of
|
As of
|
|||||||
June 30,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
405,158
|
$
|
385,091
|
||||
Short-term interest-bearing 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
|
||||||||
Current maturities of leases and debentures
|
$
|
45,173
|
$
|
10,814
|
||||
Trade accounts payable
|
92,747
|
104,329
|
||||||
Deferred revenue and customers' advances
|
7,975
|
20,711
|
||||||
Employee related liabilities
|
57,540
|
50,750
|
||||||
Other current liabilities
|
8,364
|
17,117
|
||||||
Total current liabilities
|
211,799
|
203,721
|
||||||
LONG-TERM DEBT
|
||||||||
Debentures
|
109,079
|
120,170
|
||||||
Other long-term debt
|
166,835
|
136,499
|
||||||
LONG-TERM CUSTOMERS' ADVANCES
|
27,230
|
28,131
|
||||||
EMPLOYEE RELATED LIABILITIES
|
14,295
|
13,898
|
||||||
DEFERRED TAX LIABILITY
|
46,434
|
50,401
|
||||||
OTHER LONG-TERM LIABILITIES
|
969
|
952
|
||||||
TOTAL LIABILITIES
|
576,641
|
553,772
|
||||||
THE COMPANY'S SHAREHOLDERS' EQUITY
|
1,301,122
|
1,242,966
|
||||||
Non-controlling interest
|
(6,265
|
)
|
(6,761
|
)
|
||||
TOTAL SHAREHOLDERS' EQUITY
|
1,294,857
|
1,236,205
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,871,498
|
$
|
1,789,977
|
See notes to consolidated financial statements.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
(dollars and shares in thousands, except per share data)
|
Six months ended
|
Three months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
REVENUES
|
$
|
616,171
|
$
|
647,848
|
$
|
306,064
|
$
|
335,138
|
||||||||
COST OF REVENUES
|
499,613
|
503,155
|
252,657
|
256,610
|
||||||||||||
GROSS PROFIT
|
116,558
|
144,693
|
53,407
|
78,528
|
||||||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||||||
Research and development
|
37,980
|
36,439
|
18,812
|
18,173
|
||||||||||||
Marketing, general and administrative
|
33,479
|
32,109
|
16,838
|
16,115
|
||||||||||||
71,459
|
68,548
|
35,650
|
34,288
|
|||||||||||||
OPERATING PROFIT
|
45,099
|
76,145
|
17,757
|
44,240
|
||||||||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
1,672
|
(9,222
|
)
|
947
|
(5,453
|
)
|
||||||||||
PROFIT BEFORE INCOME TAX
|
46,771
|
66,923
|
18,704
|
38,787
|
||||||||||||
INCOME TAX BENEFIT (EXPENSE), NET
|
(649
|
)
|
(3,733
|
)
|
1,018
|
(2,778
|
)
|
|||||||||
NET PROFIT
|
46,122
|
63,190
|
19,722
|
36,009
|
||||||||||||
Net loss attributable to non-controlling interest
|
1,030
|
670
|
1,214
|
1,733
|
||||||||||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
47,152
|
$
|
63,860
|
$
|
20,936
|
$
|
37,742
|
||||||||
BASIC EARNINGS PER ORDINARY SHARE:
|
||||||||||||||||
Earnings per share
|
$
|
0.45
|
$
|
0.65
|
$
|
0.20
|
$
|
0.38
|
||||||||
Weighted average number of ordinary shares outstanding
|
105,829
|
98,693
|
106,321
|
98,888
|
||||||||||||
DILUTED EARNINGS PER ORDINARY SHARE:
|
||||||||||||||||
Earnings per share
|
$
|
0.44
|
$
|
0.63
|
$
|
0.20
|
$
|
0.37
|
||||||||
Net profit used for diluted earnings per share
|
$
|
47,152
|
$
|
63,860
|
$
|
20,936
|
$
|
37,742
|
||||||||
Weighted average number of ordinary shares outstanding
|
||||||||||||||||
used for diluted earnings per share
|
107,078
|
101,090
|
107,178
|
101,066
|
See notes to consolidated financial statements.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
(dollars in thousands)
|
Six months ended
|
Three months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Net profit
|
$
|
46,122
|
$
|
63,190
|
$
|
19,722
|
$
|
36,009
|
||||||||
Other comprehensive income, net of tax:
|
||||||||||||||||
Foreign currency translation adjustment
|
2,672
|
2,301
|
4,323
|
(5,689
|
)
|
|||||||||||
Change in employees plan assets and benefit obligations, net of taxes
|
115
|
(435
|
)
|
172
|
(217
|
)
|
||||||||||
Unrealized gain (loss) on derivatives
|
1,639
|
(814
|
)
|
(431
|
)
|
117
|
||||||||||
Comprehensive income
|
50,548
|
64,242
|
23,786
|
30,220
|
||||||||||||
Comprehensive loss (income) attributable to non-controlling interest
|
(496
|
)
|
(576
|
)
|
(939
|
)
|
4,768
|
|||||||||
Comprehensive income attributable to the Company
|
$
|
50,052
|
$
|
63,666
|
$
|
22,847
|
$
|
34,988
|
See notes to consolidated financial statements.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
(dollars and share data in thousands)
|
THE COMPANY'S SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated
|
Foreign currency translation adjustments
|
|||||||||||||||||||||||||||||||||||||||||||||||
Ordinary
|
Ordinary
|
Additional
|
other
|
Non
|
||||||||||||||||||||||||||||||||||||||||||||
shares
|
shares
|
paid-in
|
Capital
|
Unearned
|
comprehensive
|
Accumulated
|
Treasury
|
Comprehensive
|
controlling
|
|||||||||||||||||||||||||||||||||||||||
issued
|
amount
|
capital
|
notes
|
compensation
|
income
|
deficit
|
stock
|
income
|
interest
|
Total
|
||||||||||||||||||||||||||||||||||||||
BALANCE AS OF JANUARY 1, 2019
|
105,066
|
$
|
418,492
|
$
|
1,380,396
|
$
|
20,758
|
$
|
93,226
|
$
|
(672
|
)
|
$
|
(22,716
|
)
|
$
|
(637,446
|
)
|
$
|
(9,072
|
)
|
$
|
(6,761
|
)
|
$
|
1,236,205
|
||||||||||||||||||||||
Changes during the period:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Exercise of options and RSUs
|
271
|
1,127
|
(730
|
)
|
397
|
|||||||||||||||||||||||||||||||||||||||||||
Capital notes converted into share capital
|
1,181
|
4,892
|
15,866
|
(20,758
|
)
|
--
|
||||||||||||||||||||||||||||||||||||||||||
Employee stock-based compensation
|
7,707
|
7,707
|
||||||||||||||||||||||||||||||||||||||||||||||
Profit
|
47,152
|
$
|
47,152
|
(1,030
|
)
|
46,122
|
||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments
|
1,146
|
1,146
|
1,526
|
2,672
|
||||||||||||||||||||||||||||||||||||||||||||
Change in employees plan assets and benefit obligations
|
115
|
115
|
115
|
|||||||||||||||||||||||||||||||||||||||||||||
Unrealized gain on derivatives
|
1,639
|
1,639
|
1,639
|
|||||||||||||||||||||||||||||||||||||||||||||
Comprehensive income
|
$
|
50,052
|
||||||||||||||||||||||||||||||||||||||||||||||
BALANCE AS OF JUNE 30, 2019
|
106,518
|
$
|
424,511
|
$
|
1,395,532
|
$
|
--
|
$
|
100,933
|
$
|
1,082
|
$
|
(21,570
|
)
|
$
|
(590,294
|
)
|
$
|
(9,072
|
)
|
$
|
(6,265
|
)
|
$
|
1,294,857
|
|||||||||||||||||||||||
OUTSTANDING SHARES, NET OF TREASURY STOCK
AS OF JUNE 30, 2019 |
106,432
|
See notes to consolidated financial statements.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
(dollars in thousands)
|
Six months ended
|
||||||||
June 30,
|
||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
2019
|
2018
|
||||||
Net profit
|
$
|
46,122
|
$
|
63,190
|
||||
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
|
||||||
Effect of exchange rate differences on debentures
|
6,205
|
(6,537
|
)
|
|||||
Other income, net
|
(445
|
)
|
(1,600
|
)
|
||||
Changes in assets and liabilities:
|
||||||||
Trade accounts receivable
|
31,271
|
(10,262
|
)
|
|||||
Other current assets
|
(5,755
|
)
|
9,083
|
|||||
Inventories
|
(3,017
|
)
|
(9,405
|
)
|
||||
Trade accounts payable
|
(15,204
|
)
|
3,909
|
|||||
Deferred revenue and customers' advances
|
(13,649
|
)
|
(6,178
|
)
|
||||
Employee related liabilities and other current liabilities
|
(1,846
|
)
|
9,136
|
|||||
Long-term employee related liabilities
|
39
|
(194
|
)
|
|||||
Deferred tax, net and other long-term liabilities
|
(1,564
|
)
|
(6,682
|
)
|
||||
Net cash provided by operating activities
|
147,024
|
151,930
|
||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||
Investments in property and equipment, net
|
(85,445
|
)
|
(80,195
|
)
|
||||
Investments in deposits, marketable securities and other assets, net
|
(33,825
|
)
|
(30,451
|
)
|
||||
Net cash used in investing activities
|
(119,270
|
)
|
(110,646
|
)
|
||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||
Exercise of options
|
397
|
684
|
||||||
Proceeds from loans
|
--
|
99,964
|
||||||
Loans repayment
|
--
|
(101,314
|
)
|
|||||
Principal payments on account of capital lease obligation
|
(10,549
|
)
|
(1,497
|
)
|
||||
Net cash used in financing activities
|
(10,152
|
)
|
(2,163
|
)
|
||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
2,465
|
1,798
|
||||||
INCREASE IN CASH AND CASH EQUIVALENTS
|
20,067
|
40,919
|
||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
385,091
|
445,961
|
||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
405,158
|
$
|
486,880
|
See notes to consolidated financial statements.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
(dollars in thousands)
|
Six months ended
|
||||||||
June 30,
|
||||||||
2019
|
2018
|
|||||||
NON-CASH ACTIVITIES:
|
||||||||
Investments in property and equipment
|
$
|
35,529
|
$
|
33,493
|
||||
Conversion of notes into share capital
|
$
|
20,758
|
$
|
--
|
||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Cash paid (received) during the period for interest, net
|
$
|
(1,226
|
)
|
$
|
2,376
|
|||
Cash paid during the period for income taxes, net
|
$
|
10,178
|
$
|
2,139
|
See notes to consolidated financial statements.
|
A. |
TPSCo new agreements
|
B. |
Equity Grants to CEO and Directors
|
Six months ended
June 30,
|
||||||||
2019
|
2018
|
|||||||
Revenues
|
100
|
%
|
100
|
%
|
||||
Cost of revenues
|
81.1
|
77.7
|
||||||
Gross profit
|
18.9
|
22.3
|
||||||
Research and development expense
|
6.2
|
5.6
|
||||||
Marketing, general and administrative expense
|
5.4
|
5.0
|
||||||
Operating profit
|
7.3
|
11.7
|
||||||
Financing and other income (expense), net
|
0.3
|
(1.5
|
)
|
|||||
Profit before income tax
|
7.6
|
10.2
|
||||||
Income tax expense, net
|
(0.1
|
)
|
(0.6
|
)
|
||||
Net profit
|
7.5
|
9.6
|
||||||
Net loss attributable to the non-controlling interest
|
0.2
|
0.1
|
||||||
Net profit attributable to the company
|
7.7
|
%
|
9.7
|
%
|
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
|
||||||
Research and development expense
|
37,980
|
36,439
|
||||||
Marketing, general and administrative expense
|
33,479
|
32,109
|
||||||
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
|
)
|
||||
Net profit
|
46,122
|
63,190
|
||||||
Net loss attributable to the non-controlling interest
|
1,030
|
670
|
||||||
Net profit attributable to the company
|
$
|
47,152
|
$
|
63,860
|