TOWER SEMICONDUCTOR LTD.
|
|||
Date: November 13, 2019
|
By:
|
/s/ Nati Somekh | |
Name: Nati Somekh
|
|||
Title: Corporate Secretary
|
|||
September 30,
|
June 30,
|
December 31,
|
||||||||||
2019
|
2019
|
2018
|
||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||
A S S E T S
|
||||||||||||
CURRENT ASSETS
|
||||||||||||
Cash and cash equivalents
|
$
|
417,636
|
$
|
405,158
|
$
|
385,091
|
||||||
Short-term deposits
|
159,230
|
147,032
|
120,079
|
|||||||||
Marketable securities
|
146,264
|
146,893
|
135,850
|
|||||||||
Trade accounts receivable
|
123,519
|
123,789
|
153,409
|
|||||||||
Inventories
|
187,902
|
174,806
|
170,778
|
|||||||||
Other current assets
|
21,571
|
22,374
|
22,752
|
|||||||||
Total current assets
|
1,056,122
|
1,020,052
|
987,959
|
|||||||||
LONG-TERM INVESTMENTS
|
36,662
|
36,874
|
35,945
|
|||||||||
PROPERTY AND EQUIPMENT, NET
|
703,569
|
707,122
|
657,234
|
|||||||||
INTANGIBLE ASSETS, NET
|
10,800
|
11,279
|
13,435
|
|||||||||
GOODWILL
|
7,000
|
7,000
|
7,000
|
|||||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
|
90,269
|
89,171
|
88,404
|
|||||||||
TOTAL ASSETS
|
$
|
1,904,422
|
$
|
1,871,498
|
$
|
1,789,977
|
||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
CURRENT LIABILITIES
|
||||||||||||
Short-term debt
|
$
|
64,774
|
$
|
45,173
|
$
|
10,814
|
||||||
Trade accounts payable
|
104,366
|
92,747
|
104,329
|
|||||||||
Deferred revenue and customers' advances
|
6,539
|
7,975
|
20,711
|
|||||||||
Other current liabilities
|
59,065
|
65,904
|
67,867
|
|||||||||
Total current liabilities
|
234,744
|
211,799
|
203,721
|
|||||||||
LONG-TERM DEBT
|
254,683
|
275,914
|
256,669
|
|||||||||
LONG-TERM CUSTOMERS' ADVANCES
|
32,843
|
27,230
|
28,131
|
|||||||||
LONG-TERM EMPLOYEE RELATED LIABILITIES
|
13,818
|
14,295
|
13,898
|
|||||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
|
45,598
|
47,403
|
51,353
|
|||||||||
TOTAL LIABILITIES
|
581,686
|
576,641
|
553,772
|
|||||||||
TOTAL SHAREHOLDERS' EQUITY
|
1,322,736
|
1,294,857
|
1,236,205
|
|||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,904,422
|
$
|
1,871,498
|
$
|
1,789,977
|
T h r e e m o n t h s e n d e d
|
||||||||||||
September 30,
|
June 30,
|
September 30,
|
||||||||||
|
2019
|
2019
|
2018
|
|||||||||
REVENUES
|
$
|
312,122
|
$
|
306,064
|
$
|
322,596
|
||||||
COST OF REVENUES
|
253,841
|
252,657
|
249,975
|
|||||||||
GROSS PROFIT
|
58,281
|
53,407
|
72,621
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
18,722
|
18,812
|
18,236
|
|||||||||
Marketing, general and administrative
|
16,840
|
16,838
|
15,826
|
|||||||||
35,562
|
35,650
|
34,062
|
||||||||||
OPERATING PROFIT
|
22,719
|
17,757
|
38,559
|
|||||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
(426
|
)
|
947
|
(2,497
|
)
|
|||||||
PROFIT BEFORE INCOME TAX
|
22,293
|
18,704
|
36,062
|
|||||||||
INCOME TAX BENEFIT (EXPENSE), NET
|
61
|
1,018
|
(2,388
|
)
|
||||||||
PROFIT BEFORE NON CONTROLLING INTEREST
|
22,354
|
19,722
|
33,674
|
|||||||||
NON CONTROLLING INTEREST
|
(166
|
)
|
1,214
|
(28
|
)
|
|||||||
NET PROFIT
|
$
|
22,188
|
$
|
20,936
|
$
|
33,646
|
||||||
BASIC EARNINGS PER SHARE
|
$
|
0.21
|
$
|
0.20
|
$
|
0.34
|
||||||
Weighted average number of shares
|
106,644
|
106,321
|
100,158
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.21
|
$
|
0.20
|
$
|
0.33
|
||||||
Net profit used for diluted earnings per share
|
$
|
22,188
|
$
|
20,936
|
$
|
33,646
|
||||||
Weighted average number of shares
|
107,601
|
107,178
|
102,083
|
|||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||||||
GAAP NET PROFIT
|
$
|
22,188
|
$
|
20,936
|
$
|
33,646
|
||||||
Stock based compensation
|
3,775
|
3,884
|
2,710
|
|||||||||
Amortization of acquired intangible assets
|
492
|
494
|
1,627
|
|||||||||
ADJUSTED NET PROFIT
|
$
|
26,455
|
$
|
25,314
|
$
|
37,983
|
||||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||||||
Basic
|
$
|
0.25
|
$
|
0.24
|
$
|
0.38
|
||||||
Diluted
|
$
|
0.25
|
$
|
0.24
|
$
|
0.37
|
N i n e m o n t h s e n d e d
|
||||||||
September 30,
|
||||||||
2019
|
2018
|
|||||||
REVENUES
|
$
|
928,293
|
$
|
970,444
|
||||
COST OF REVENUES
|
753,454
|
753,130
|
||||||
GROSS PROFIT
|
174,839
|
217,314
|
||||||
OPERATING COSTS AND EXPENSES:
|
||||||||
Research and development
|
56,702
|
54,675
|
||||||
Marketing, general and administrative
|
50,319
|
47,935
|
||||||
107,021
|
102,610
|
|||||||
OPERATING PROFIT
|
67,818
|
114,704
|
||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
1,247
|
(11,719
|
)
|
|||||
PROFIT BEFORE INCOME TAX
|
69,065
|
102,985
|
||||||
INCOME TAX EXPENSE, NET
|
(588
|
)
|
(6,121
|
)
|
||||
PROFIT BEFORE NON CONTROLLING INTEREST
|
68,477
|
96,864
|
||||||
NON CONTROLLING INTEREST
|
864
|
642
|
||||||
NET PROFIT
|
$
|
69,341
|
$
|
97,506
|
||||
BASIC EARNINGS PER SHARE
|
$
|
0.65
|
$
|
0.98
|
||||
Weighted average number of shares
|
106,103
|
99,186
|
||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.65
|
$
|
0.96
|
||||
Net profit used for diluted earnings per share
|
$
|
69,341
|
$
|
97,506
|
||||
Weighted average number of shares
|
107,252
|
101,424
|
||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||
GAAP NET PROFIT
|
$
|
69,341
|
$
|
97,506
|
||||
Stock based compensation
|
11,482
|
8,755
|
||||||
Amortization of acquired intangible assets
|
2,627
|
4,940
|
||||||
ADJUSTED NET PROFIT
|
$
|
83,450
|
$
|
111,201
|
||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||
Basic
|
$
|
0.79
|
$
|
1.12
|
||||
Diluted
|
$
|
0.78
|
$
|
1.10
|
T h r e e m o n t h s e n d e d
|
||||||||||||
September 30,
|
June 30,
|
September 30,
|
||||||||||
2019
|
2019
|
2018
|
||||||||||
GAAP OPERATING PROFIT
|
$
|
22,719
|
$
|
17,757
|
$
|
38,559
|
||||||
Depreciation of fixed assets
|
48,355
|
47,966
|
46,172
|
|||||||||
Stock based compensation
|
3,775
|
3,884
|
2,710
|
|||||||||
Amortization of acquired intangible assets
|
492
|
494
|
1,627
|
|||||||||
EBITDA
|
$
|
75,341
|
$
|
70,101
|
$
|
89,068
|
T h r e e m o n t h s e n d e d
|
||||||||||||
September 30,
|
June 30,
|
September 30,
|
||||||||||
2019
|
2019
|
2018
|
||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
405,158
|
$
|
408,098
|
$
|
486,880
|
||||||
Net cash provided by operating activities
|
72,735
|
72,156
|
69,471
|
|||||||||
Investments in property and equipment, net
|
(43,017
|
)
|
(43,727
|
)
|
(40,892
|
)
|
||||||
Exercise of options, net
|
43
|
--
|
21
|
|||||||||
Debt repaid, net
|
(5,606
|
)
|
(7,475
|
)
|
(43,078
|
)
|
||||||
Effect of Japanese Yen exchange rate change over cash balance
|
(104
|
)
|
3,205
|
(3,057
|
)
|
|||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(11,573
|
)
|
(27,099
|
)
|
(4,899
|
)
|
||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
417,636
|
$
|
405,158
|
$
|
464,446
|
||||||
FREE CASH FLOW
|
$
|
29,718
|
$
|
28,429
|
$
|
28,579
|
N i n e m o n t h s e n d e d
|
||||||||
September 30,
|
September 30,
|
|||||||
2019
|
2018
|
|||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
385,091
|
$
|
445,961
|
||||
Net cash provided by operating activities
|
219,759
|
221,401
|
||||||
Investments in property and equipment, net
|
(128,462
|
)
|
(121,087
|
)
|
||||
Exercise of options, net
|
440
|
705
|
||||||
Debt repaid, net
|
(16,155
|
)
|
(45,925
|
)
|
||||
Effect of Japanese Yen exchange rate change over cash balance
|
2,361
|
(1,259
|
)
|
|||||
Investments in short-term deposits, marketable securities and other assets, net
|
(45,398
|
)
|
(35,350
|
)
|
||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
417,636
|
$
|
464,446
|
||||
FREE CASH FLOW
|
$
|
91,297
|
$
|
100,314
|
Three months ended
|
||||||||||||
September 30,
|
June 30,
|
September 30,
|
||||||||||
2019
|
2019
|
2018
|
||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||
Net profit for the period
|
$ |
22,354
|
$
|
19,722
|
$
|
33,674
|
||||||
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
|
53,203
|
52,853
|
52,764
|
|||||||||
Effect of exchange rate differences on debentures
|
3,095
|
2,204
|
788
|
|||||||||
Other income, net
|
(266
|
)
|
(428
|
)
|
--
|
|||||||
Changes in assets and liabilities:
|
||||||||||||
Trade accounts receivable
|
(496
|
)
|
12,665
|
(3,767
|
)
|
|||||||
Other assets
|
(1,978
|
)
|
(2,050
|
)
|
(919
|
)
|
||||||
Inventories
|
(13,276
|
)
|
378
|
(7,237
|
)
|
|||||||
Trade accounts payable
|
12,110
|
(12,553
|
)
|
(2,652
|
)
|
|||||||
Deferred revenue and customers' advances
|
4,178
|
(2,964
|
)
|
35
|
||||||||
Other current liabilities
|
(6,494
|
)
|
2,957
|
(2,764
|
)
|
|||||||
Long-term employee related liabilities
|
(32
|
)
|
(29
|
)
|
(240
|
)
|
||||||
Deferred tax, net and other long-term liabilities
|
337
|
(599
|
)
|
(211
|
)
|
|||||||
Net cash provided by operating activities
|
72,735
|
72,156
|
69,471
|
|||||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||
Investments in property and equipment, net
|
(43,017
|
)
|
(43,727
|
)
|
(40,892
|
)
|
||||||
Investments in deposits, marketable securities and other assets, net
|
(11,573
|
)
|
(27,099
|
)
|
(4,899
|
)
|
||||||
Net cash used in investing activities
|
(54,590
|
)
|
(70,826
|
)
|
(45,791
|
)
|
||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||
Debt repaid, net
|
(5,606
|
)
|
(7,475
|
)
|
(43,078
|
)
|
||||||
Exercise of options
|
43
|
--
|
21
|
|||||||||
Net cash used in financing activities
|
(5,563
|
)
|
(7,475
|
)
|
(43,057
|
)
|
||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
(104
|
)
|
3,205
|
(3,057
|
)
|
|||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
12,478
|
(2,940
|
)
|
(22,434
|
)
|
|||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
405,158
|
408,098
|
486,880
|
|||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$ |
417,636
|
$
|
405,158
|
$
|
464,446
|