TOWER SEMICONDUCTOR LTD.
|
|||
Date: February 22, 2018
|
By:
|
/s/ Nati Somekh | |
Name: | Nati Somekh | ||
Title: | Corporate Secretary | ||
· |
Record revenues of $1.39 billion, up 11% year over year;
|
· |
Organic revenues up 23% year over year.
|
· |
Record EBITDA of $425 million, up 16% year over year;
|
· |
Record net profit of $298 million, as compared to $204 million for the full year of 2016;
|
· |
Record free cash flow of $191 million, as compared to free cash flow of $118 million for the full year of 2016.
|
· |
Record revenues of $358 million, as compared with $340 million in the fourth quarter of 2016;
|
· |
EBITDA of $107 million and net profit of $147 million, as compared to $105 million and $48 million in the fourth quarter of 2016, respectively;
|
· |
Free cash flow of $44 million, as compared to free cash flow of $39 million for the fourth quarter of 2016.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(dollars in thousands)
|
December 31,
|
September 30,
|
December 31,
|
||||||||||
2017
|
2017
|
2016
|
||||||||||
(unaudited)
|
||||||||||||
A S S E T S
|
||||||||||||
CURRENT ASSETS
|
||||||||||||
Cash, cash equivalents and short-term deposits
|
$
|
445,961
|
$
|
480,407
|
$
|
389,377
|
||||||
Marketable securities
|
113,874
|
49,738
|
--
|
|||||||||
Trade accounts receivable
|
149,666
|
150,039
|
141,048
|
|||||||||
Inventories
|
143,315
|
143,300
|
137,532
|
|||||||||
Other current assets
|
21,516
|
21,465
|
30,041
|
|||||||||
Total current assets
|
874,332
|
844,949
|
697,998
|
|||||||||
LONG-TERM INVESTMENTS
|
26,073
|
27,091
|
25,624
|
|||||||||
PROPERTY AND EQUIPMENT, NET
|
635,124
|
633,107
|
616,686
|
|||||||||
INTANGIBLE ASSETS, NET
|
19,841
|
21,627
|
28,129
|
|||||||||
GOODWILL
|
7,000
|
7,000
|
7,000
|
|||||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS
|
111,269
|
18,484
|
4,447
|
|||||||||
TOTAL ASSETS
|
$
|
1,673,639
|
$
|
1,552,258
|
$
|
1,379,884
|
||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
CURRENT LIABILITIES
|
||||||||||||
Short-term debt
|
$
|
105,958
|
$
|
45,664
|
$
|
48,084
|
||||||
Trade accounts payable
|
115,347
|
109,385
|
99,262
|
|||||||||
Deferred revenue and customers' advances
|
14,338
|
26,454
|
26,169
|
|||||||||
Other current liabilities
|
66,730
|
64,259
|
73,600
|
|||||||||
Total current liabilities
|
302,373
|
245,762
|
247,115
|
|||||||||
LONG-TERM DEBT
|
228,723
|
295,485
|
296,144
|
|||||||||
LONG-TERM CUSTOMERS' ADVANCES
|
31,908
|
37,674
|
41,874
|
|||||||||
LONG-TERM EMPLOYEE RELATED LIABILITIES
|
14,662
|
14,170
|
14,176
|
|||||||||
DEFERRED TAX LIABILITY AND OTHER LONG-TERM LIABILITIES
|
66,267
|
85,380
|
97,961
|
|||||||||
TOTAL LIABILITIES
|
643,933
|
678,471
|
697,270
|
|||||||||
TOTAL SHAREHOLDERS' EQUITY
|
1,029,706
|
873,787
|
682,614
|
|||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,673,639
|
$
|
1,552,258
|
$
|
1,379,884
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
(dollars and share count in thousands, except per share data)
|
Three months ended
|
||||||||||||
December 31,
|
September 30,
|
December 31,
|
||||||||||
2017
|
2017
|
2016
|
||||||||||
REVENUES
|
$
|
357,614
|
$
|
354,557
|
$
|
340,379
|
||||||
COST OF REVENUES
|
268,256
|
265,439
|
252,648
|
|||||||||
GROSS PROFIT
|
89,358
|
89,118
|
87,731
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
18,370
|
17,094
|
16,320
|
|||||||||
Marketing, general and administrative
|
16,502
|
16,822
|
16,209
|
|||||||||
34,872
|
33,916
|
32,529
|
||||||||||
OPERATING PROFIT
|
54,486
|
55,202
|
55,202
|
|||||||||
INTEREST EXPENSE, NET
|
(1,783
|
)
|
(1,776
|
)
|
(2,230
|
)
|
||||||
OTHER FINANCING INCOME (EXPENSE), NET
|
(2,270
|
)
|
(2,266
|
)
|
1,215
|
|||||||
OTHER EXPENSE, NET
|
(3,027
|
)
|
(253
|
)
|
(948
|
)
|
||||||
PROFIT BEFORE INCOME TAX
|
47,406
|
50,907
|
53,239
|
|||||||||
INCOME TAX BENEFIT (EXPENSE), NET
|
101,236
|
(a) |
3,334
|
(986
|
)
|
|||||||
PROFIT BEFORE NON CONTROLLING INTEREST
|
148,642
|
(a) |
54,241
|
52,253
|
||||||||
NON CONTROLLING INTEREST
|
(1,431
|
)
|
1,033
|
(3,972
|
)
|
|||||||
NET PROFIT
|
$
|
147,211
|
(a) |
$
|
55,274
|
$
|
48,281
|
|||||
BASIC EARNINGS PER SHARE
|
$
|
1.50
|
(a) |
$
|
0.56
|
$
|
0.53
|
|||||
Weighted average number of shares
|
98,312
|
97,947
|
91,235
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
1.40
|
(a) |
$
|
0.54
|
$
|
0.49
|
|||||
Net profit used for diluted earnings per share
|
$
|
149,502
|
(a) |
$
|
57,519
|
$
|
50,397
|
|||||
Weighted average number of shares
|
106,776
|
106,384
|
103,613
|
(a)
|
Three months ended December 31, 2017 included $82,370 Israeli deferred tax asset realization following valuation allowance release and $12,970 income tax benefit related to U.S. tax reform.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
(dollars and share count in thousands, except per share data)
|
Year ended
|
||
December 31,
|
2017 | 2016 | |||||||
REVENUES
|
$
|
1,387,310
|
$
|
1,249,634
|
||||
COST OF REVENUES
|
1,033,005
|
946,534
|
||||||
GROSS PROFIT
|
354,305
|
303,100
|
||||||
OPERATING COSTS AND EXPENSES:
|
||||||||
Research and development
|
67,664
|
63,134
|
||||||
Marketing, general and administrative
|
66,799
|
65,439
|
||||||
Nishiwaki Fab restructuring and impairment cost (income), net
|
--
|
(627
|
)
|
|||||
134,463
|
127,946
|
|||||||
OPERATING PROFIT
|
219,842
|
175,154
|
||||||
INTEREST EXPENSE, NET
|
(7,840
|
)
|
(11,857
|
)
|
||||
OTHER FINANCING EXPENSE, NET
|
(7,607
|
)
|
(12,492
|
)
|
||||
GAIN FROM ACQUISITION, NET
|
--
|
50,471
|
(c) | |||||
OTHER INCOME (EXPENSE), NET
|
(2,627
|
)
|
9,322
|
|||||
PROFIT BEFORE INCOME TAX
|
201,768
|
210,598
|
(c) | |||||
INCOME TAX BENEFIT (EXPENSE), NET
|
99,888
|
(b) |
(1,432
|
)
|
||||
PROFIT BEFORE NON CONTROLLING INTEREST
|
301,656
|
(b) |
209,166
|
(c) | ||||
NON CONTROLLING INTEREST
|
(3,645
|
)
|
(5,242
|
)
|
||||
NET PROFIT
|
$
|
298,011
|
(b) |
$
|
203,924
|
(c) | ||
BASIC EARNINGS PER SHARE
|
$
|
3.08
|
(b) |
$
|
2.33
|
(c) | ||
Weighted average number of shares
|
96,647
|
87,480
|
||||||
DILUTED EARNINGS PER SHARE
|
$
|
2.90
|
(b) |
$
|
2.09
|
(c) | ||
Net profit used for diluted earnings per share
|
$
|
306,905
|
(b) |
$
|
212,160
|
(c) | ||
Weighted average number of shares
|
105,947
|
101,303
|
(b)
|
Year ended December 31, 2017 included $82,370 tax benefit resulted from Israeli deferred tax asset realization following valuation allowance release and $12,970 income tax benefit related to U.S. tax reform.
|
(c)
|
Year ended December 31, 2016 included $50,471 net gain from San-Antonio fab acquisition from Maxim.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
UNAUDITED RECONCILIATION OF CERTAIN FINANCIAL DATA
|
(dollars and share count in thousands, except per share data)
|
Three months ended
|
||||||||||||
December 31,
|
September 30,
|
December 31,
|
||||||||||
2017
|
2017
|
2016
|
||||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||||||
GAAP NET PROFIT
|
$
|
147,211
|
$
|
55,274
|
$
|
48,281
|
||||||
Stock based compensation
|
3,481
|
3,750
|
2,381
|
|||||||||
Amortization of acquired intangible assets
|
1,564
|
2,161
|
2,777
|
|||||||||
Non-recurring items related to long term investments
|
3,009
|
--
|
--
|
|||||||||
Income tax benefit resulted from Israeli deferred tax asset realization following valuation allowance release as described above
|
(82,370
|
)
|
--
|
--
|
||||||||
Income tax benefit related to U.S. tax reform
|
(12,970
|
)
|
--
|
--
|
||||||||
ADJUSTED NET PROFIT
|
$
|
59,925
|
$
|
61,185
|
$
|
53,439
|
||||||
ADJUSTED NET PROFIT PER SHARE:
|
||||||||||||
Basic
|
$
|
0.61
|
$
|
0.62
|
$
|
0.59
|
||||||
Diluted
|
$
|
0.58
|
$
|
0.60
|
$
|
0.54
|
||||||
Fully diluted
|
$
|
0.58
|
$
|
0.59
|
$
|
0.52
|
||||||
ADJUSTED NET PROFIT USED TO CALCULATE PER SHARE DATA:
|
||||||||||||
Basic
|
$
|
59,925
|
$
|
61,185
|
$
|
53,439
|
||||||
Diluted
|
$
|
62,216
|
$
|
63,430
|
$
|
55,555
|
||||||
Fully diluted
|
$
|
62,216
|
$
|
63,430
|
$
|
55,555
|
||||||
NUMBER OF SHARES AND OTHER SECURITIES USED TO CALCULATE PER SHARE DATA:
|
||||||||||||
Basic
|
98,312
|
97,947
|
91,235
|
|||||||||
Diluted
|
106,776
|
106,384
|
103,613
|
|||||||||
Fully diluted
|
107,721
|
107,729
|
107,121
|
|||||||||
EBITDA CALCULATION:
|
||||||||||||
GAAP OPERATING PROFIT
|
$
|
54,486
|
$
|
55,202
|
$
|
55,202
|
||||||
Depreciation of fixed assets
|
47,741
|
47,544
|
44,874
|
|||||||||
Stock based compensation
|
3,481
|
3,750
|
2,381
|
|||||||||
Amortization of acquired intangible assets
|
1,564
|
2,161
|
2,777
|
|||||||||
EBITDA
|
$
|
107,272
|
$
|
108,657
|
$
|
105,234
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
UNAUDITED RECONCILIATION OF CERTAIN FINANCIAL DATA
|
(dollars and share count in thousands, except per share data)
|
Year ended
|
||||||||
December 31,
|
||||||||
2017
|
2016
|
|||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||
GAAP NET PROFIT
|
$
|
298,011
|
$
|
203,924
|
||||
Stock based compensation
|
11,648
|
9,406
|
||||||
Amortization of acquired intangible assets
|
8,307
|
9,780
|
||||||
Financing cost resulted from banks loans early repayment
|
--
|
6,653
|
||||||
Gain from acquisition, net
|
--
|
(50,471
|
)
|
|||||
Non-recurring items related to long term investments
|
3,009
|
2,378
|
||||||
Income tax benefit resulted from Israeli deferred tax asset realization following valuation allowance release as described above
|
(82,370
|
)
|
--
|
|||||
Income tax benefit related to U.S. tax reform
|
(12,970
|
)
|
--
|
|||||
Income tax benefit in relation to Nishiwaki closure
|
--
|
(6,472
|
)
|
|||||
ADJUSTED NET PROFIT
|
$
|
225,635
|
$
|
175,198
|
||||
ADJUSTED NET PROFIT PER SHARE:
|
||||||||
Basic
|
$
|
2.33
|
$
|
2.00
|
||||
Diluted
|
$
|
2.21
|
$
|
1.81
|
||||
Fully diluted
|
$
|
2.18
|
$
|
1.71
|
||||
ADJUSTED NET PROFIT USED TO CALCULATE PER SHARE DATA:
|
||||||||
Basic
|
$
|
225,635
|
$
|
175,198
|
||||
Diluted
|
$
|
234,529
|
$
|
183,434
|
||||
Fully diluted
|
$
|
234,529
|
$
|
183,434
|
||||
NUMBER OF SHARES AND OTHER SECURITIES USED TO CALCULATE PER SHARE DATA:
|
||||||||
Basic
|
96,647
|
87,480
|
||||||
Diluted
|
105,947
|
101,303
|
||||||
Fully diluted
|
107,721
|
107,121
|
||||||
EBITDA CALCULATION:
|
||||||||
GAAP OPERATING PROFIT
|
$
|
219,842
|
$
|
175,154
|
||||
Depreciation of fixed assets
|
185,464
|
169,958
|
||||||
Stock based compensation
|
11,648
|
9,406
|
||||||
Amortization of acquired intangible assets
|
8,307
|
9,780
|
||||||
Non-recurring items related to long term investments
|
--
|
2,378
|
||||||
EBITDA
|
$
|
425,261
|
$
|
366,676
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED)
|
(dollars in thousands)
|
Three months ended
|
||||||||
December 31,
|
December 31,
|
|||||||
2017
|
2016
|
|||||||
Cash and short-term deposits - beginning of period
|
$
|
480,407
|
$
|
362,833
|
||||
Cash from operations
|
85,285
|
81,835
|
||||||
Investments in property and equipment, net
|
(41,349
|
)
|
(42,929
|
)
|
||||
Exercise of warrants and options, net
|
3,278
|
10,644
|
||||||
Debt repaid, net
|
(16,863
|
)
|
(5,653
|
)
|
||||
Effect of Japanese Yen exchange rate change over cash balance
|
70
|
(17,353
|
)
|
|||||
Investments in marketable securities and deposits
|
(64,867
|
)
|
--
|
|||||
Cash and short-term deposits - end of period
|
$
|
445,961
|
$
|
389,377
|
||||
Free Cash Flow
|
$
|
43,936
|
$
|
38,906
|
Year ended
|
||||||||
December 31,
|
December 31,
|
|||||||
2017
|
2016
|
|||||||
Cash and short-term deposits - beginning of period
|
$
|
389,377
|
$
|
205,575
|
||||
Cash from operations
|
355,635
|
(d) |
327,468
|
|||||
Investments in property and equipment, net
|
(164,717
|
)
|
(209,624
|
)
|
||||
Exercise of warrants and options, net
|
31,315
|
38,803
|
||||||
Debt received (repaid), net
|
(50,255
|
)
|
37,091
|
|||||
Effect of Japanese Yen exchange rate change over cash balance
|
3,720
|
5,635
|
||||||
TPSCo dividend to Panasonic
|
(4,378
|
)
|
(2,563
|
)
|
||||
Investments in marketable securities and deposits
|
(114,736
|
)
|
(13,008
|
)
|
||||
Cash and short-term deposits - end of period
|
$
|
445,961
|
$
|
389,377
|
||||
Free Cash Flow
|
$
|
190,918
|
(d) |
$
|
117,844
|
(d)
|
Cash from operations for the year ended December 31, 2017 included $18,000 received from Tacoma as announced on August 21, 2017.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(dollars in thousands)
|
Year ended
|
Three months ended
|
|||||||||||||||
December 31,
|
December 31,
|
December 31,
|
December 31,
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||||||
Net profit for the period
|
301,656
|
$
|
209,166
|
$
|
148,642
|
$
|
52,253
|
|||||||||
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
|
208,411
|
197,606
|
51,310
|
51,776
|
||||||||||||
Effect of indexation, translation and fair value measurement on debt
|
12,865
|
8,442
|
2,281
|
(2,532
|
)
|
|||||||||||
Other expense (income), net
|
2,627
|
(9,322
|
)
|
3,027
|
948
|
|||||||||||
Gain from acquisition, net
|
--
|
(50,471
|
)
|
--
|
--
|
|||||||||||
Changes in assets and liabilities:
|
||||||||||||||||
Trade accounts receivable
|
(6,564
|
)
|
(30,104
|
)
|
788
|
(18,200
|
)
|
|||||||||
Other current assets
|
(8,321
|
)
|
(265
|
)
|
445
|
61
|
||||||||||
Inventories
|
(4,277
|
)
|
(22,069
|
)
|
92
|
(300
|
)
|
|||||||||
Trade accounts payable
|
(8,649
|
)
|
5,550
|
(2,786
|
)
|
(7,347
|
)
|
|||||||||
Deferred revenue and customers' advances
|
(21,803
|
)
|
23,581
|
(17,882
|
)
|
5,634
|
||||||||||
Other current liabilities
|
(8,219
|
)
|
(145
|
)
|
1,765
|
(2,448
|
)
|
|||||||||
Long-term employee related liabilities
|
(3,247
|
)
|
(798
|
)
|
(2,482
|
)
|
(385
|
)
|
||||||||
Deferred tax, net
|
(108,844
|
)
|
(3,703
|
)
|
(99,915
|
)
|
2,375
|
|||||||||
Net cash provided by operating activities
|
355,635
|
(d) |
327,468
|
85,285
|
81,835
|
|||||||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||||||
Investments in property and equipment, net
|
(164,717
|
)
|
(209,624
|
)
|
(41,349
|
)
|
(42,929
|
)
|
||||||||
Investments in marketable securities and deposits, net
|
(114,736
|
)
|
16,992
|
(64,867
|
)
|
--
|
||||||||||
Net cash used in investing activities
|
(279,453
|
)
|
(192,632
|
)
|
(106,216
|
)
|
(42,929
|
)
|
||||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||||||
Debt received (repaid), net
|
(50,255
|
)
|
37,091
|
(16,863
|
)
|
(5,653
|
)
|
|||||||||
Exercise of warrants and options, net
|
31,315
|
38,803
|
3,278
|
10,644
|
||||||||||||
Dividend payment to Panasonic
|
(4,378
|
)
|
(2,563
|
)
|
--
|
--
|
||||||||||
Net cash provided by (used in) financing activities
|
(23,318
|
)
|
73,331
|
(13,585
|
)
|
4,991
|
||||||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
3,720
|
5,635
|
70
|
(17,353
|
)
|
|||||||||||
INCREASE (DECREASE) IN CASH AND SHORT-TERM DEPOSITS
|
56,584
|
213,802
|
(34,446
|
)
|
26,544
|
|||||||||||
CASH AND SHORT-TERM DEPOSITS - BEGINNING OF PERIOD
|
389,377
|
175,575
|
480,407
|
362,833
|
||||||||||||
CASH AND SHORT-TERM DEPOSITS - END OF PERIOD
|
445,961
|
$
|
389,377
|
$
|
445,961
|
$
|
389,377
|
(d)
|
Net cash provided by operating activities for the year ended December 31, 2017 included $18,000 received from Tacoma as announced on August 21, 2017.
|