TOWER SEMICONDUCTOR LTD.
|
|||
Date: February 18, 2020 |
By:
|
/s/ Nati Somekh | |
Name: |
Nati Somekh | ||
Title: |
Corporate Secretary |
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
(dollars in thousands)
|
December 31,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
A S S E T S
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
355,561
|
$
|
385,091
|
||||
Short-term deposits
|
215,609
|
120,079
|
||||||
Marketable securities
|
176,070
|
135,850
|
||||||
Trade accounts receivable
|
126,966
|
153,409
|
||||||
Inventories
|
192,256
|
170,778
|
||||||
Other current assets
|
22,019
|
22,752
|
||||||
Total current assets
|
1,088,481
|
987,959
|
||||||
LONG-TERM INVESTMENTS
|
40,085
|
35,945
|
||||||
PROPERTY AND EQUIPMENT, NET
|
681,939
|
657,234
|
||||||
INTANGIBLE ASSETS, NET
|
10,281
|
13,435
|
||||||
GOODWILL
|
7,000
|
7,000
|
||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
|
105,047
|
88,404
|
||||||
TOTAL ASSETS
|
$
|
1,932,833
|
$
|
1,789,977
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Short-term debt
|
$
|
65,932
|
$
|
10,814
|
||||
Trade accounts payable
|
119,199
|
104,329
|
||||||
Deferred revenue and customers' advances
|
10,322
|
20,711
|
||||||
Other current liabilities
|
57,603
|
67,867
|
||||||
Total current liabilities
|
253,056
|
203,721
|
||||||
LONG-TERM DEBT
|
245,821
|
256,669
|
||||||
LONG-TERM CUSTOMERS' ADVANCES
|
28,196
|
28,131
|
||||||
LONG-TERM EMPLOYEE RELATED LIABILITIES
|
13,285
|
13,898
|
||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
|
45,752
|
51,353
|
||||||
TOTAL LIABILITIES
|
586,110
|
553,772
|
||||||
TOTAL SHAREHOLDERS' EQUITY
|
1,346,723
|
1,236,205
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,932,833
|
$
|
1,789,977
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
(dollars and share count in thousands, except per share data)
|
T h r e e m o n t h s e n d e d
|
||||||||||||
December 31,
|
September 30,
|
December 31,
|
||||||||||
|
2019
|
2019
|
2018
|
|||||||||
REVENUES
|
$
|
305,710
|
$
|
312,122
|
$
|
333,590
|
||||||
|
||||||||||||
COST OF SALES
|
250,878
|
253,841
|
257,957
|
|||||||||
|
||||||||||||
GROSS PROFIT
|
54,832
|
58,281
|
75,633
|
|||||||||
|
||||||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
|
||||||||||||
Research and development
|
18,877
|
18,722
|
18,378
|
|||||||||
Marketing, general and administrative
|
17,057
|
16,840
|
17,016
|
|||||||||
|
||||||||||||
|
35,934
|
35,562
|
35,394
|
|||||||||
|
||||||||||||
OPERATING PROFIT
|
18,898
|
22,719
|
40,239
|
|||||||||
|
||||||||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
3,058
|
(426
|
)
|
(3,907
|
)
|
|||||||
|
||||||||||||
PROFIT BEFORE INCOME TAX
|
21,956
|
22,293
|
36,332
|
|||||||||
|
||||||||||||
INCOME TAX BENEFIT (EXPENSE), NET
|
(2,360
|
)
|
61
|
183
|
||||||||
|
||||||||||||
PROFIT BEFORE NON CONTROLLING INTEREST
|
19,596
|
22,354
|
36,515
|
|||||||||
|
||||||||||||
NON CONTROLLING INTEREST
|
1,111
|
(166
|
)
|
1,558
|
||||||||
|
||||||||||||
NET PROFIT
|
$
|
20,707
|
$
|
22,188
|
$
|
38,073
|
||||||
|
||||||||||||
BASIC EARNINGS (LOSS) PER SHARE
|
$
|
0.19
|
$
|
0.21
|
$
|
0.37
|
||||||
|
||||||||||||
Weighted average number of shares
|
106,710
|
106,644
|
103,997
|
|||||||||
|
||||||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.19
|
$
|
0.21
|
$
|
0.36
|
||||||
|
||||||||||||
Weighted average number of shares
|
107,995
|
107,601
|
105,776
|
|||||||||
|
||||||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||||||
|
||||||||||||
GAAP NET PROFIT
|
$
|
20,707
|
$
|
22,188
|
$
|
38,073
|
||||||
Stock based compensation
|
3,066
|
3,775
|
3,906
|
|||||||||
Amortization of acquired intangible assets
|
453
|
492
|
1,614
|
|||||||||
ADJUSTED NET PROFIT
|
$
|
24,226
|
$
|
26,455
|
$
|
43,593
|
||||||
|
||||||||||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||||||
|
||||||||||||
Basic
|
$
|
0.23
|
$
|
0.25
|
$
|
0.42
|
||||||
|
||||||||||||
Diluted
|
$
|
0.22
|
$
|
0.25
|
$
|
0.41
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|||||||||||
(dollars and share count in thousands, except per share data)
|
Year ended
|
||||||||
December 31,
|
||||||||
2019
|
2018
|
|||||||
REVENUES
|
$
|
1,234,003
|
$
|
1,304,034
|
||||
COST OF REVENUES
|
1,004,332
|
1,011,087
|
||||||
GROSS PROFIT
|
229,671
|
292,947
|
||||||
OPERATING COSTS AND EXPENSES:
|
||||||||
Research and development
|
75,579
|
73,053
|
||||||
Marketing, general and administrative
|
67,376
|
64,951
|
||||||
142,955
|
138,004
|
|||||||
OPERATING PROFIT
|
86,716
|
154,943
|
||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
4,305
|
(15,626
|
)
|
|||||
PROFIT BEFORE INCOME TAX
|
91,021
|
139,317
|
||||||
INCOME TAX EXPENSE, NET
|
(2,948
|
)
|
(5,938
|
)
|
||||
PROFIT BEFORE NON CONTROLLING INTEREST
|
88,073
|
133,379
|
||||||
NON CONTROLLING INTEREST
|
1,975
|
2,200
|
||||||
NET PROFIT
|
$
|
90,048
|
$
|
135,579
|
||||
BASIC EARNINGS PER SHARE
|
$
|
0.85
|
$
|
1.35
|
||||
Weighted average number of shares
|
106,256
|
100,399
|
||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.84
|
$
|
1.32
|
||||
Weighted average number of shares
|
107,438
|
102,517
|
||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||
GAAP NET PROFIT
|
$
|
90,048
|
$
|
135,579
|
||||
Stock based compensation
|
14,548
|
12,661
|
||||||
Amortization of acquired intangible assets
|
3,080
|
6,554
|
||||||
ADJUSTED NET PROFIT
|
$
|
107,676
|
$
|
154,794
|
||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||
Basic
|
$
|
1.01
|
$
|
1.54
|
||||
Diluted
|
$
|
1.00
|
$
|
1.51
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
RECONCILIATION FROM GAAP OPERATING PROFIT TO EBITDA (UNAUDITED)
|
(dollars in thousands)
|
T h r e e m o n t h s e n d e d
|
||||||||||||
December 31,
|
September 30,
|
December 31,
|
||||||||||
2019
|
2019
|
2018
|
||||||||||
EBITDA CALCULATION:
|
||||||||||||
GAAP OPERATING PROFIT
|
$
|
18,898
|
$
|
22,719
|
$
|
40,239
|
||||||
Depreciation of fixed assets
|
52,222
|
48,355
|
46,950
|
|||||||||
Stock based compensation
|
3,066
|
3,775
|
3,906
|
|||||||||
Amortization of acquired intangible assets
|
453
|
492
|
1,614
|
|||||||||
EBITDA
|
$
|
74,639
|
$
|
75,341
|
$
|
92,709
|
Y e a r e n d e d
|
||||||||
December 31,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
GAAP OPERATING PROFIT
|
$
|
86,716
|
$
|
154,943
|
||||
Depreciation of fixed assets
|
194,584
|
187,460
|
||||||
Stock based compensation
|
14,548
|
12,661
|
||||||
Amortization of acquired intangible assets
|
3,080
|
6,554
|
||||||
EBITDA
|
$
|
298,928
|
$
|
361,618
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|||||||
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED)
|
|||||||
(dollars in thousands)
|
T h r e e m o n t h s e n d e d
|
||||||||||||
December 31,
|
September 30,
|
December 31,
|
||||||||||
2019
|
2019
|
2018
|
||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
417,636
|
$
|
405,158
|
$
|
464,446
|
||||||
Net cash provided by operating activities
|
71,561
|
72,735
|
91,496
|
|||||||||
Investments in property and equipment, net
|
(43,704
|
)
|
(43,017
|
)
|
(48,654
|
)
|
||||||
Exercise of options, net
|
1,402
|
43
|
9
|
|||||||||
Debt repaid, net
|
(3,247
|
)
|
(5,606
|
)
|
(2,924
|
)
|
||||||
Effect of Japanese Yen exchange rate change over cash balance
|
(557
|
)
|
(104
|
)
|
3,844
|
|||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(87,530
|
)
|
(11,573
|
)
|
(123,126
|
)
|
||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
355,561
|
$
|
417,636
|
$
|
385,091
|
||||||
FREE CASH FLOW
|
$
|
27,857
|
$
|
29,718
|
$
|
42,842
|
Y e a r e n d e d
|
||||||||
December 31,
|
December 31,
|
|||||||
2019
|
2018
|
|||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
385,091
|
$
|
445,961
|
||||
Net cash provided by operating activities
|
291,320
|
312,897
|
||||||
Investments in property and equipment, net
|
(172,166
|
)
|
(169,741
|
)
|
||||
Exercise of warrants and options, net
|
1,842
|
714
|
||||||
Debt repaid, net
|
(19,402
|
)
|
(48,849
|
)
|
||||
Effect of Japanese Yen exchange rate change over cash balance
|
1,804
|
2,585
|
||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(132,928
|
)
|
(158,476
|
)
|
||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
355,561
|
$
|
385,091
|
||||
FREE CASH FLOW
|
$
|
119,154
|
$
|
143,156
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
(dollars in thousands)
|
Year ended
|
||||||||
December 31,
|
||||||||
2019
|
2018
|
|||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||
Net profit for the period
|
$ |
88,073
|
$
|
133,379
|
||||
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
|
214,474
|
214,391
|
||||||
Effect of indexation, translation and fair value measurement on debt
|
10,294
|
(9,791
|
)
|
|||||
Other expense, net
|
(4,293
|
)
|
2,442
|
|||||
Changes in assets and liabilities:
|
||||||||
Trade accounts receivable
|
27,317
|
(3,096
|
)
|
|||||
Other assets
|
(4,600
|
)
|
11,260
|
|||||
Inventories
|
(21,021
|
)
|
(26,344
|
)
|
||||
Trade accounts payable
|
(339
|
)
|
(3,562
|
)
|
||||
Deferred revenue and customers' advances
|
(10,331
|
)
|
2,625
|
|||||
Other current liabilities
|
(9,435
|
)
|
(867
|
)
|
||||
Long-term employee related liabilities
|
(310
|
)
|
(795
|
)
|
||||
Deferred tax, net and other long-term liabilities
|
1,491
|
(6,745
|
)
|
|||||
Net cash provided by operating activities
|
291,320
|
312,897
|
||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||
Investments in property and equipment, net
|
(172,166
|
)
|
(169,741
|
)
|
||||
Investments in deposits, marketable securities and other assets, net
|
(132,928
|
)
|
(158,476
|
)
|
||||
Net cash used in investing activities
|
(305,094
|
)
|
(328,217
|
)
|
||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||
Debt repaid, net
|
(19,402
|
)
|
(48,849
|
)
|
||||
Exercise of options
|
1,842
|
714
|
||||||
Net cash used in financing activities
|
(17,560
|
)
|
(48,135
|
)
|
||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
1,804
|
2,585
|
||||||
DECREASE IN CASH AND CASH EQUIVALENTS
|
(29,530
|
)
|
(60,870
|
)
|
||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
385,091
|
445,961
|
||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$ |
355,561
|
$
|
385,091
|