TowerJazz Announces Records in Revenues, Margins, EBITDA and Free Cash Flow for the Second Quarter and First Half of 2017
MIGDAL HAEMEK,
Highlights of the Second Quarter of 2017
- Record revenues of
$345 million , up 13% year over year - Record gross profit of
$91 million , up 25% year over year - Record operating profit of
$57 million , up 43% year over year - Record EBITDA of
$108 million , up 24% year over year - Net profit of
$50 million , up 30% year over year; Basic earnings per share of$0.52 as compared with$0.45 in the second quarter of 2016; and - Record free cash flow of
$43 million , with cash from operations of$84 million .
CEO Commentary
Mr.
Second Quarter Results Overview
Revenues for the second quarter of 2017 were a record
Gross profit for the second quarter of 2017 was a record
EBITDA for the second quarter of 2017 was a record
Net profit for the second quarter of 2017 was
Free cash flow for the quarter was a record of
Shareholders' equity as of
As compared to the first quarter of 2017, second quarter revenues increased by
First Half Results Overview
Revenues for the 2017 first half were a record of
Gross and operating profit for the first half of 2017 were a record of
EBITDA for the first half of 2017 totaled to a record of
Net profit for the first half of 2017 was
Free cash flow for the first half of 2017 was a record of
Business Outlook
TowerJazz expects revenues for the third quarter of 2017 ending
Teleconference and Webcast
TowerJazz will host an investor conference call today,
The Company presents its financial statements in accordance with U.S. GAAP. The financial information included in the tables below includes unaudited condensed financial data. Some of the financial information in this release, which we describe in this release as “adjusted financial measures”, is non-GAAP financial measures as defined in Regulation G and related reporting requirements promulgated by the
About TowerJazz
This press release includes forward-looking statements, which are subject to risks and uncertainties. Actual results may vary from those projected or implied by such forward-looking statements and you should not place any undue reliance on such forward-looking statements. Potential risks and uncertainties include, without limitation, risks and uncertainties associated with: (i) demand in our customers’ end markets; (ii) over demand for our foundry services and/or products that exceeds our capacity; (iii) maintaining existing customers and attracting additional customers, (iv) high utilization and its effect on cycle time, yield and on schedule delivery which may cause customers to transfer their product(s) to other fabs, (v) operating results fluctuate from quarter to quarter making it difficult to predict future performance, (vi) impact of our debt and other liabilities on our financial position and operations, (vii) our ability to successfully execute acquisitions, integrate them into our business, utilize our expanded capacity and find new business, (viii) fluctuations in cash flow, (ix) our ability to satisfy the covenants stipulated in our agreements with our lender banks and bondholders (as of
A more complete discussion of risks and uncertainties that may affect the accuracy of forward-looking statements included in this press release or which may otherwise affect our business is included under the heading "Risk Factors" in Tower’s most recent filings on Forms 20-F and 6-K, as were filed with the
(Financial tables follow)
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(dollars in thousands) | |||||||
June 30, | March 31, | December 31, | |||||
2017 | 2017 | 2016 | |||||
(unaudited) | (unaudited) | ||||||
A S S E T S | |||||||
CURRENT ASSETS | |||||||
Cash, cash equivalents and short-term deposits | $ | 483,603 | $ | 432,113 | $ | 389,377 | |
Trade accounts receivable | 150,731 | 133,539 | 141,048 | ||||
Inventories | 139,010 | 140,734 | 137,532 | ||||
Other current assets | 34,391 | 27,235 | 30,041 | ||||
Total current assets | 807,735 | 733,621 | 697,998 | ||||
LONG-TERM INVESTMENTS | 27,291 | 26,661 | 25,624 | ||||
PROPERTY AND EQUIPMENT, NET | 628,279 | 629,554 | 616,686 | ||||
INTANGIBLE ASSETS, NET | 23,848 | 26,164 | 28,129 | ||||
GOODWILL | 7,000 | 7,000 | 7,000 | ||||
OTHER ASSETS, NET | 4,355 | 4,403 | 4,447 | ||||
TOTAL ASSETS | $ | 1,498,508 | $ | 1,427,403 | $ | 1,379,884 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
CURRENT LIABILITIES | |||||||
Short-term debt | $ | 55,295 | $ | 43,331 | $ | 48,084 | |
Trade accounts payable | 95,328 | 104,084 | 99,262 | ||||
Deferred revenue and customers' advances | 25,689 | 24,945 | 26,169 | ||||
Other current liabilities | 78,051 | 65,469 | 73,600 | ||||
Total current liabilities | 254,363 | 237,829 | 247,115 | ||||
LONG-TERM DEBT | 297,609 | 303,152 | 296,144 | ||||
LONG-TERM CUSTOMERS' ADVANCES | 29,061 | 34,369 | 41,874 | ||||
LONG-TERM EMPLOYEE RELATED LIABILITIES | 14,652 | 14,447 | 14,176 | ||||
DEFERRED TAX LIABILITY AND OTHER LONG-TERM LIABILITIES | 88,808 | 91,715 | 97,961 | ||||
TOTAL LIABILITIES | 684,493 | 681,512 | 697,270 | ||||
TOTAL SHAREHOLDERS' EQUITY | 814,015 | 745,891 | 682,614 | ||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 1,498,508 | $ | 1,427,403 | $ | 1,379,884 |
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 | ||||||||||||||||
June 30, | March 31, | June 30, | ||||||||||||||
2017 |
2017 |
2016 |
||||||||||||||
REVENUES | $ | 345,059 | $ | 330,080 | $ | 305,003 | ||||||||||
COST OF REVENUES | 253,998 | 245,312 | 232,275 | |||||||||||||
GROSS PROFIT | 91,061 | 84,768 | 72,728 | |||||||||||||
OPERATING COSTS AND EXPENSES: | ||||||||||||||||
Research and development | 16,432 | 15,768 | 16,030 | |||||||||||||
Marketing, general and administrative | 17,238 | 16,237 | 16,520 | |||||||||||||
33,670 | 32,005 | 32,550 | ||||||||||||||
OPERATING PROFIT | 57,391 | 52,763 | 40,178 | |||||||||||||
INTEREST EXPENSE, NET | (2,070 | ) | (2,211 | ) | (2,997 | ) | ||||||||||
OTHER FINANCING EXPENSE, NET | (1,053 | ) | (2,018 | ) | (7,528 | ) | (a) | |||||||||
GAIN FROM ACQUISITION, NET | -- | -- | 10,158 | (a) | ||||||||||||
OTHER INCOME, NET | 142 | 511 | 4,362 | |||||||||||||
PROFIT BEFORE INCOME TAX | 54,410 | 49,045 | 44,173 | (a) | ||||||||||||
INCOME TAX EXPENSE | (2,683 | ) | (1,999 | ) | (3,826 | ) | ||||||||||
PROFIT BEFORE NON CONTROLLING INTEREST | 51,727 | 47,046 | 40,347 | (a) | ||||||||||||
NON CONTROLLING INTEREST | (1,710 | ) | (1,537 | ) | (1,861 | ) | ||||||||||
NET PROFIT | $ | 50,017 | $ | 45,509 | $ | 38,486 | (a) | |||||||||
BASIC EARNINGS PER SHARE | $ | 0.52 | $ | 0.48 | $ | 0.45 | (a) | |||||||||
Weighted average number of shares | 96,365 | 93,900 | 86,300 | |||||||||||||
DILUTED EARNINGS PER SHARE | $ | 0.49 | $ | 0.45 | $ | 0.40 | (a) | |||||||||
Net profit used for diluted earnings per share | $ | 52,217 | $ | 47,666 | $ | 40,556 | (a) | |||||||||
Weighted average number of shares | 105,648 | 104,915 | 100,163 | |||||||||||||
(a) | Three months ended June 30, 2016 included $10,158 net gain from acquisition of TJT and $6,653 financing cost resulted from banks loans early repayment. | |||||||||||||||
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, | |||||||||||||
2017 | 2016 | ||||||||||||
REVENUES | $ | 675,139 | $ | 583,046 | |||||||||
COST OF REVENUES | 499,310 | 448,971 | |||||||||||
GROSS PROFIT | 175,829 | 134,075 | |||||||||||
OPERATING COSTS AND EXPENSES: | |||||||||||||
Research and development | 32,200 | 31,267 | |||||||||||
Marketing, general and administrative | 33,475 | 32,443 | |||||||||||
Nishiwaki Fab restructuring and impairment cost (income), net | -- | (627 | ) | ||||||||||
65,675 | 63,083 | ||||||||||||
OPERATING PROFIT | 110,154 | 70,992 | |||||||||||
INTEREST EXPENSE, NET | (4,281 | ) | (6,355 | ) | |||||||||
OTHER FINANCING EXPENSE, NET | (3,071 | ) | (11,497 | ) | (b) | ||||||||
GAIN FROM ACQUISITION, NET | -- | 51,298 | (b) | ||||||||||
OTHER INCOME, NET | 653 | 4,362 | |||||||||||
PROFIT BEFORE INCOME TAX | 103,455 | 108,800 | (b) | ||||||||||
INCOME TAX EXPENSE | (4,682 | ) | (3,905 | ) | |||||||||
PROFIT BEFORE NON CONTROLLING INTEREST | 98,773 | 104,895 | (b) | ||||||||||
NON CONTROLLING INTEREST | (3,247 | ) | (465 | ) | |||||||||
NET PROFIT | $ | 95,526 | $ | 104,430 | (b) | ||||||||
BASIC EARNINGS PER SHARE | $ | 1.00 | $ | 1.22 | (b) | ||||||||
Weighted average number of shares | 95,139 | 85,410 | |||||||||||
DILUTED EARNINGS PER SHARE | $ | 0.95 | $ | 1.09 | (b) | ||||||||
Net profit used for diluted earnings per share | $ | 99,883 | $ | 108,556 | (b) | ||||||||
Weighted average number of shares | 105,288 | 99,546 | |||||||||||
(b) | Six months ended June 30, 2016 included $51,298 net gain from acquisition of TJT and $6,653 financing cost resulted from banks loans early repayment. | ||||||||||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | ||||||||||||
UNAUDITED RECONCILIATION OF CERTAIN FINANCIAL DATA | ||||||||||||
(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 | ||||||||||||
June 30, | March 31, | June 30, | ||||||||||
2017 | 2017 | 2016 | ||||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT: | ||||||||||||
GAAP NET PROFIT | $ | 50,017 | $ | 45,509 | $ | 38,486 | ||||||
Stock based compensation | 2,319 | 2,098 | 2,532 | |||||||||
Amortization of acquired intangible assets | 2,246 | 2,336 | 2,395 | |||||||||
Financing cost resulted from banks loans early repayment | -- | -- | 6,653 | |||||||||
Gain from San Antonio acquisition, net | -- | -- | (10,158 | ) | ||||||||
ADJUSTED NET PROFIT | $ | 54,582 | $ | 49,943 | $ | 39,908 | ||||||
ADJUSTED NET PROFIT PER SHARE: | ||||||||||||
Basic | $ | 0.57 | $ | 0.53 | $ | 0.46 | ||||||
Diluted | $ | 0.54 | $ | 0.50 | $ | 0.42 | ||||||
Fully diluted, see (c) below | $ | 0.53 | $ | 0.49 | $ | 0.39 | ||||||
ADJUSTED NET PROFIT USED TO CALCULATE PER SHARE DATA: | ||||||||||||
Basic | $ | 54,582 | $ | 49,943 | $ | 39,908 | ||||||
Diluted | $ | 56,782 | $ | 52,100 | $ | 41,978 | ||||||
Fully diluted | $ | 56,782 | $ | 52,100 | $ | 41,978 | ||||||
NUMBER OF SHARES AND OTHER SECURITIES USED TO CALCULATE PER SHARE DATA: | ||||||||||||
Basic | 96,365 | 93,900 | 86,300 | |||||||||
Diluted | 105,648 | 104,915 | 100,163 | |||||||||
Fully diluted, see (c) below | 107,375 | 107,245 | 107,056 | |||||||||
EBITDA CALCULATION: | ||||||||||||
GAAP OPERATING PROFIT | $ | 57,391 | $ | 52,763 | $ | 40,178 | ||||||
Cost of revenue: | ||||||||||||
Depreciation of fixed assets | 46,360 | 43,819 | 41,910 | |||||||||
Stock based compensation | 587 | 678 | 1,160 | |||||||||
Amortization of acquired intangible assets | 2,058 | 2,148 | 2,207 | |||||||||
Research and development: | ||||||||||||
Stock based compensation | 576 | 539 | 533 | |||||||||
Marketing, general and administrative: | ||||||||||||
Stock based compensation | 1,156 | 881 | 839 | |||||||||
Amortization of acquired intangible assets | 188 | 188 | 188 | |||||||||
EBITDA | $ | 108,316 | $ | 101,016 | $ | 87,015 | ||||||
(c) | Fully diluted share count as of June 30, 2017 presented above includes all issued and outstanding securities; outstanding ordinary share count as of June 30, 2017 is 97,893 thousands. |
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||||||||||
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED) | |||||||||||||||
(dollars in thousands) | |||||||||||||||
Six months ended | T h r e e m o n t h s e n d e d | ||||||||||||||
June 30, | June 30, | June 30, | March 31, | June 30, | |||||||||||
2017 | 2016 | 2017 | 2017 | 2016 | |||||||||||
Cash and short-term deposits - beginning of period | $ | 389,377 | $ | 205,575 | $ | 432,113 | $ | 389,377 | $ | 244,577 | |||||
Cash from operations | 166,434 | 159,223 | 84,294 | 82,140 | 81,781 | ||||||||||
Investments in property and equipment, net | (81,660 | ) | (111,856 | ) | (41,312 | ) | (40,348 | ) | (54,323 | ) | |||||
Exercise of warrants and options, net | 27,010 | 6,241 | 14,254 | 12,756 | 360 | ||||||||||
Debt received (repaid), net | (17,460 | ) | 34,190 | (5,655 | ) | (11,805 | ) | 27,444 | |||||||
Effect of Japanese Yen exchange rate change over cash balance | 4,280 | 20,252 | (91 | ) | 4,371 | 11,223 | |||||||||
TPSCo dividend to Panasonic | (4,378 | ) | (2,563 | ) | -- | (4,378 | ) | -- | |||||||
Cash and short-term deposits - end of period | $ | 483,603 | $ | 311,062 | $ | 483,603 | $ | 432,113 | $ | 311,062 | |||||
Free Cash Flow | $ | 84,774 | $ | 47,367 | $ | 42,982 | $ | 41,792 | $ | 27,458 |
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||||||||
(dollars in thousands) | ||||||||
Three months ended | ||||||||
June 30, | June 30, | |||||||
2017 |
2016 |
|||||||
CASH FLOWS - OPERATING ACTIVITIES | ||||||||
Net profit for the period | $ | 51,727 | $ | 40,347 | ||||
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 | 52,389 | 48,117 | ||||||
Effect of indexation, translation and fair value measurement on debt | 4,873 | 6,700 | ||||||
Other income, net | (142 | ) | (4,362 | ) | ||||
Gain from acquisition, net | -- | (10,158 | ) | |||||
Changes in assets and liabilities: | ||||||||
Trade accounts receivable | (17,242 | ) | (1,916 | ) | ||||
Other current assets | (7,307 | ) | (5,476 | ) | ||||
Inventories | 1,688 | (6,300 | ) | |||||
Trade accounts payable | (6,530 | ) | 130 | |||||
Deferred revenue and customers' advances | (4,564 | ) | 8,294 | |||||
Other current liabilities | 12,866 | 11,194 | ||||||
Long-term employee related liabilities | (234 | ) | (143 | ) | ||||
Deferred tax liability, net | (3,230 | ) | (4,646 | ) | ||||
Net cash provided by operating activities | 84,294 | 81,781 | ||||||
CASH FLOWS - INVESTING ACTIVITIES | ||||||||
Investments in property and equipment, net | (41,312 | ) | (54,323 | ) | ||||
Deposits and other long-term investments, net | -- | 19,600 | ||||||
Net cash used in investing activities | (41,312 | ) | (34,723 | ) | ||||
CASH FLOWS - FINANCING ACTIVITIES | ||||||||
Debt received (repaid), net | (5,655 | ) | 27,444 | |||||
Exercise of warrants and options, net | 14,254 | 360 | ||||||
Net cash provided by (used in) financing activities | 8,599 | 27,804 | ||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE | (91 | ) | 11,623 | |||||
INCREASE IN CASH AND SHORT-TERM DEPOSITS | 51,490 | 86,485 | ||||||
CASH AND SHORT-TERM DEPOSITS - BEGINNING OF PERIOD | 432,113 | 224,577 | ||||||
CASH AND SHORT-TERM DEPOSITS - END OF PERIOD | $ | 483,603 | $ | 311,062 |
CONTACTS: Noit Levy-Karoubi | TowerJazz | +972 4 604 7066 | Noit.levi@towerjazz.com GK Investor Relations |Gavriel Frohwein , (646) 688 3559 | towerjazz@gkir.com