TowerJazz Announces Second Quarter 2016 Results: Record Revenue of $305 million with Year over Year Growth of 29%, Increased Margins and Net Profit
Provides Third Quarter Revenue Guidance of
MIGDAL HAEMEK,
Highlights
- Record revenues for the second quarter of 2016 of
$305 million , 29% year over year growth; - Record EBITDA of
$87 million , up 48% year-over-year; - Net profit of
$38 million with basic earnings per share of$0.45 , as compared with$8 million , or$0.10 basic earnings per share, in the second quarter of last year;- Excluding
San Antonio fab acquisition gain and banks’ early repayment impact, net profit for the second quarter of 2016 was$35 million , analogous to$25 million in the first quarter of 2016 and$8 million in the second quarter of 2015;
- Excluding
- Cash from operations of
$82 million as compared to$51 million for the second quarter of 2015, with free cash flow of$27 million as compared with$12 million for the second quarter of 2015; - Cash and short-term deposits balance as of
June 30, 2016 of$311 million as compared to$245 million as ofMarch 31, 2016 ; - Early repayment of Israeli bank loans through issuance of unsecured straight bonds due 2020-2023 carrying 2.79% coupon enabling greater business flexibility;
- Third quarter revenue guidance with mid-range of
$325 million , representing 33% year over year growth; 11 consecutive quarters of year-over-year growth and 6 consecutive quarters of quarter over quarter growth.
CEO Commentary
Mr.
Second Quarter Results Overview
Revenues for the second quarter of 2016 were a record of
Second quarter of 2016 gross, operating profits and margins increased as compared with the second quarter of 2015 and with the immediately preceding quarter, mainly driven by the success of our strategy for capacity growth executed in Fab 2 and Fab 3, cross qualification and offloading optimization activities, as well as TPSCo third party customers’ revenue growth.
Gross profit for the second quarter of 2016 was
Operating profit for the second quarter of 2016 was
Net profit for the second quarter of 2016 was
Excluding the
EBITDA for the second quarter of 2016 totaled
On an adjusted basis, as described and reconciled in the tables below, adjusted net profit for the second quarter of 2016 was
During the quarter,
During the second quarter of 2016, the Company generated
Cash and short-term deposits as of
Shareholders' equity as of
Net debt amounted to
First Half Results Overview
Revenues for the 2016 first half were a record of
Gross and operating profit for the first half of 2016 were
Net profit for the first half of 2016 was
EBITDA for the first half totaled
Business Outlook
TowerJazz expects revenues for the third quarter of 2016 ending
Teleconference and Webcast
TowerJazz will host an investor conference call today,
The Company presents its financial statements in accordance with U.S. GAAP. Some of the financial information in this release, including in the financial tables below, which we refer to in this release as “adjusted financial measures”, are non-GAAP financial measures as defined in Regulation G and related reporting requirements promulgated by the
About TowerJazz
To provide multi-fab sourcing and extended capacity for its customers, TowerJazz operates two manufacturing facilities in
CONTACTS:
Noit Levi | TowerJazz | +972 4 604 7066 | Noit.levi@towerjazz.com
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, (x) pending litigation, including the shareholder class actions that were filed against the Company, certain officers, its directors and/or its external auditor in the US and
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 (UNAUDITED) | |||||||||||||||
(dollars in thousands) | |||||||||||||||
June 30, | March 31, | December 31, | |||||||||||||
2016 | 2016 | 2015 | |||||||||||||
A S S E T S | |||||||||||||||
CURRENT ASSETS | |||||||||||||||
Cash and short term deposits | $ | 311,062 | $ | 244,577 | $ | 205,575 | |||||||||
Trade accounts receivable | 126,839 | 122,918 | 110,065 | ||||||||||||
Other receivables | 13,993 | 9,363 | 7,376 | ||||||||||||
Inventories | 136,125 | 128,031 | 105,681 | ||||||||||||
Other current assets | 21,581 | 16,666 | 18,030 | ||||||||||||
Total current assets | 609,600 | 521,555 | 446,727 | ||||||||||||
LONG-TERM INVESTMENTS | 11,861 | 11,816 | 11,737 | ||||||||||||
PROPERTY AND EQUIPMENT, NET | 625,163 | 582,250 | 459,533 | ||||||||||||
INTANGIBLE ASSETS, NET | 34,807 | 35,601 | 34,468 | ||||||||||||
GOODWILL | 7,000 | 7,000 | 7,000 | ||||||||||||
OTHER ASSETS, NET | 4,586 | 4,844 | 5,903 | ||||||||||||
TOTAL ASSETS | $ | 1,293,017 | $ | 1,163,066 | $ | 965,368 | |||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||
CURRENT LIABILITIES | |||||||||||||||
Short term debt | $ | 38,174 | $ | 49,150 | $ | 33,259 | |||||||||
Trade accounts payable | 98,829 | 104,617 | 91,773 | ||||||||||||
Deferred revenue and customers' advances | 18,802 | 31,061 | 23,373 | ||||||||||||
Other current liabilities | 87,386 | 73,929 | 62,714 | ||||||||||||
Total current liabilities | 243,191 | 258,757 | 211,119 | ||||||||||||
LONG-TERM DEBT | 320,444 | 259,357 | 256,019 | ||||||||||||
LONG-TERM CUSTOMERS' ADVANCES | 48,999 | 28,444 | 21,102 | ||||||||||||
EMPLOYEE RELATED LIABILITIES | 14,029 | 14,387 | 14,189 | ||||||||||||
DEFERRED TAX LIABILITY | 107,585 | 97,754 |
77,353 |
||||||||||||
Total liabilities | 734,248 | 658,699 | 579,782 | ||||||||||||
TOTAL SHAREHOLDERS' EQUITY | 558,769 | 504,367 | 385,586 | ||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 1,293,017 | $ | 1,163,066 | $ | 965,368 | |||||||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||||||||||
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED) | |||||||||||||||
(dollars in thousands) | |||||||||||||||
Three months ended | |||||||||||||||
June 30, | March 31, | June 30, | |||||||||||||
2016 | 2016 | 2015 | |||||||||||||
Cash and short term deposits - beginning of period | $ | 244,577 | $ | 205,575 | $ | 134,216 | |||||||||
Cash from operations | 81,781 | 77,442 | 50,921 | ||||||||||||
Investments in property and equipment, net | (54,323 | ) | (57,533 | ) | (38,628 | ) | |||||||||
Exercise of warrants and options, net | 360 | 5,881 | (817 | ) | |||||||||||
Debt received (repaid) | 27,444 | 6,746 | (2,000 | ) | |||||||||||
Effect of Japanese Yen exchange rate change and others | 11,223 | 9,029 | (1,189 | ) | |||||||||||
TPSCo dividend to Panasonic | -- | (2,563 | ) | -- | |||||||||||
Cash and short term deposits - end of period | $ | 311,062 | $ | 244,577 | $ | 142,503 | |||||||||
Six months ended | |||||||||||||||
June 30, | June 30, | ||||||||||||||
2016 | 2015 | ||||||||||||||
Cash and short term deposits - beginning of period | $ | 205,575 | $ | 187,167 | |||||||||||
Cash from operations | 159,223 | 91,211 | |||||||||||||
Investments in property and equipment, net | (111,856 | ) | (66,572 | ) | |||||||||||
Exercise of warrants and options, net | 6,241 | 5,654 | |||||||||||||
Debt received (repaid) | 34,190 | (48,683 | ) | ||||||||||||
Nishiwaki's employees retirement related payments | -- | (24,907 | ) | ||||||||||||
Effect of Japanese Yen exchange rate change and others | 20,252 | (1,367 | ) | ||||||||||||
TPSCo dividend to Panasonic | (2,563 | ) | -- | ||||||||||||
Cash and short term deposits - end of period | $ | 311,062 | $ | 142,503 | |||||||||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | ||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | ||||||||||||||||||||||
(dollars and share count in thousands, except per share data) | ||||||||||||||||||||||
Three months ended | ||||||||||||||||||||||
June 30, | March 31, | June 30, | ||||||||||||||||||||
2016 | 2016 | 2015 | ||||||||||||||||||||
GAAP | GAAP | GAAP | ||||||||||||||||||||
REVENUES | $ | 305,003 | $ | 278,043 | $ | 235,561 | ||||||||||||||||
COST OF REVENUES | 232,275 | 216,696 | 183,101 | |||||||||||||||||||
GROSS PROFIT | 72,728 | 61,347 | 52,460 | |||||||||||||||||||
OPERATING COSTS AND EXPENSES | ||||||||||||||||||||||
Research and development | 16,030 | 15,237 | 15,148 | |||||||||||||||||||
Marketing, general and administrative | 16,520 | 15,923 | 15,806 | |||||||||||||||||||
Nishiwaki Fab restructuring costs and impairment, net | -- | (627 | ) | -- | ||||||||||||||||||
32,550 | 30,533 | 30,954 | ||||||||||||||||||||
OPERATING PROFIT | 40,178 | 30,814 | 21,506 | |||||||||||||||||||
INTEREST EXPENSE, NET | (2,997 | ) | (3,358 | ) | (3,613 | ) | ||||||||||||||||
OTHER NON CASH FINANCING EXPENSE, NET | (7,528 | ) | (3,969 | ) | (7,271 | ) | ||||||||||||||||
GAIN FROM ACQUISITION, NET | 10,158 | 41,140 | -- | |||||||||||||||||||
OTHER INCOME (EXPENSE), NET | 4,362 | -- | (4 | ) | ||||||||||||||||||
PROFIT BEFORE INCOME TAX | 44,173 | 64,627 | 10,618 | |||||||||||||||||||
INCOME TAX EXPENSE | (3,826 | ) | (79 | ) | (2,468 | ) | ||||||||||||||||
PROFIT BEFORE NON CONTROLLING INTEREST | 40,347 | 64,548 | 8,150 | |||||||||||||||||||
NON CONTROLLING INTEREST | (1,861 | ) | 1,396 | (363 | ) | |||||||||||||||||
NET PROFIT | $ | 38,486 | $ | 65,944 | $ | 7,787 | ||||||||||||||||
BASIC EARNINGS PER ORDINARY SHARE | $ | 0.45 | $ | 0.78 | $ | 0.10 | ||||||||||||||||
Weighted average number of ordinary shares outstanding | 86,300 | 84,521 | 76,696 | |||||||||||||||||||
DILUTED EARNINGS PER ORDINARY SHARE | $ | 0.40 | $ | 0.69 | $ | 0.09 | ||||||||||||||||
Net profit used for diluted earnings per share | $ | 40,556 | $ | 68,002 | $ | 7,787 | ||||||||||||||||
Weighted average number of ordinary shares outstanding - | ||||||||||||||||||||||
used for diluted earnings per share | 100,163 | 98,777 | 87,558 | |||||||||||||||||||
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, | |||||||||||||||||
2016 | 2015 | ||||||||||||||||
GAAP | GAAP | ||||||||||||||||
REVENUES | $ | 583,046 | $ | 461,778 | |||||||||||||
COST OF REVENUES | 448,971 | 376,326 | |||||||||||||||
GROSS PROFIT | 134,075 | 85,452 | |||||||||||||||
OPERATING COSTS AND EXPENSES | |||||||||||||||||
Research and development | 31,267 | 29,985 | |||||||||||||||
Marketing, general and administrative | 32,443 | 31,967 | |||||||||||||||
Nishiwaki Fab restructuring costs and impairment, net | (627 | ) | -- | ||||||||||||||
63,083 | 61,952 | ||||||||||||||||
OPERATING PROFIT | 70,992 | 23,500 | |||||||||||||||
INTEREST EXPENSE, NET | (6,355 | ) | (7,246 | ) | |||||||||||||
OTHER NON CASH FINANCING EXPENSE, NET | (11,497 | ) | (91,867 | ) | (a) | ||||||||||||
GAIN FROM ACQUISITION, NET | 51,298 | -- | |||||||||||||||
OTHER INCOME (EXPENSE), NET | 4,362 | (13 | ) | ||||||||||||||
PROFIT (LOSS) BEFORE INCOME TAX | 108,800 | (75,626 | ) | ||||||||||||||
INCOME TAX BENEFIT (EXPENSE) | (3,905 | ) | 8,426 | ||||||||||||||
PROFIT (LOSS) BEFORE NON CONTROLLING INTEREST | 104,895 | (67,200 | ) | ||||||||||||||
NON CONTROLLING INTEREST | (465 | ) | 1,923 | ||||||||||||||
NET PROFIT (LOSS) | $ | 104,430 | $ | (65,277 | ) | ||||||||||||
BASIC EARNINGS (LOSS) PER ORDINARY SHARE | $ | 1.22 | $ | (0.93 | ) | ||||||||||||
Weighted average number of ordinary shares outstanding | 85,410 | 70,175 | |||||||||||||||
DILUTED EARNINGS PER ORDINARY SHARE | $ | 1.09 | |||||||||||||||
Net profit used for diluted earnings per share | $ | 108,556 | |||||||||||||||
Weighted average number of ordinary shares outstanding - | |||||||||||||||||
used for diluted earnings per share | 99,546 | ||||||||||||||||
(a) | Included $73,121 associated with Bonds Series F accelerated conversion in the six months ended June 30, 2015 in accordance with US GAAP ASC 470-20. |
||||||||||||||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||||||||||||||||
UNAUDITED RECONCILIATION OF ADJUSTED FINANCIAL DATA AND ADJUSTED EBITDA CALCULATION | |||||||||||||||||||||
(dollars and share count in thousands, except per share data) | |||||||||||||||||||||
Three months ended | |||||||||||||||||||||
June 30, | March 31, | June 30, | |||||||||||||||||||
2016 | 2016 | 2015 | |||||||||||||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT | |||||||||||||||||||||
GAAP NET PROFIT | $ | 38,486 | $ | 65,944 | $ | 7,787 | |||||||||||||||
Stock based compensation | 2,532 | 2,156 | 1,943 | ||||||||||||||||||
Amortization of acquired intangible assets | 2,395 | 2,241 | 2,258 | ||||||||||||||||||
Non cash financing expense related to bank loan early repayment (1) | 6,653 | -- | -- | ||||||||||||||||||
Gain from acquisition, net | (10,158 | ) | (41,140 | ) | -- | ||||||||||||||||
Other non-recurring items, see (2) below | -- | 2,378 | -- | ||||||||||||||||||
ADJUSTED NET PROFIT | $ | 39,908 | $ | 31,579 | $ | 11,988 | |||||||||||||||
ADJUSTED NET PROFIT PER SHARE | |||||||||||||||||||||
Basic | $ | 0.46 | $ | 0.37 | $ | 0.16 | |||||||||||||||
Diluted | $ | 0.42 | $ | 0.34 | $ | 0.14 | |||||||||||||||
Fully diluted, see (3) below | $ | 0.39 | $ | 0.31 | $ | 0.16 | |||||||||||||||
ADJUSTED NET PROFIT USED TO CALCULATE PER SHARE DATA: | |||||||||||||||||||||
Basic | $ | 39,908 | $ | 31,579 | $ | 11,988 | |||||||||||||||
Diluted | $ | 41,978 | $ | 31,579 | $ | 11,988 | |||||||||||||||
Fully diluted | $ | 41,978 | $ | 33,637 | $ | 16,531 | |||||||||||||||
Number of shares and other securities used for the above calculation: | |||||||||||||||||||||
Basic | 86,300 | 84,521 | 76,696 | ||||||||||||||||||
Diluted | 100,163 | 92,902 | 87,558 | ||||||||||||||||||
Fully diluted, see (3) below | 107,056 | 106,865 | 103,577 | ||||||||||||||||||
EBITDA CALCULATION: | |||||||||||||||||||||
GAAP OPERATING PROFIT | $ | 40,178 | $ | 30,814 | $ | 21,506 | |||||||||||||||
Cost of revenues: | |||||||||||||||||||||
Depreciation of fixed assets | 41,910 | 40,064 | 32,912 | ||||||||||||||||||
Stock based compensation | 1,160 | 989 | 540 | ||||||||||||||||||
Amortization of acquired intangible assets | 2,207 | 2,053 | 2,070 | ||||||||||||||||||
Acquisition related non-recurring costs | -- | 3,005 | -- | ||||||||||||||||||
Research and development: | |||||||||||||||||||||
Stock based compensation | 533 | 528 | 469 | ||||||||||||||||||
Marketing, general and administrative: |
|||||||||||||||||||||
Stock based compensation | 839 | 639 | 934 | ||||||||||||||||||
Amortization of acquired intangible assets | 188 | 188 | 188 | ||||||||||||||||||
Nishiwaki Fab restructuring costs and impairment, net | -- | (627 | ) | -- | |||||||||||||||||
EBITDA | $ | 87,015 | $ | 77,653 | $ | 58,619 | |||||||||||||||
(1 | ) | In accordance with US GAAP ASC 825-10. | |||||||||||||||||||
(2 | ) | Q1 2016 includes mainly acquisition related costs. | |||||||||||||||||||
(3 | ) | Fully diluted share count includes all issued and outstanding securities as of end of the applicable period. | |||||||||||||||||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | ||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||||||||||||||||
(dollars in thousands) | ||||||||||||||||
Three months ended | ||||||||||||||||
June 30, | March 31, | |||||||||||||||
2016 | 2016 | |||||||||||||||
CASH FLOWS - OPERATING ACTIVITIES | ||||||||||||||||
Net profit for the period | $ | 40,347 | $ | 64,548 | ||||||||||||
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 | 48,117 | 48,582 | ||||||||||||||
Effect of indexation, translation and fair value measurement on debt | 6,700 | 1,401 | ||||||||||||||
Other income, net | (4,362 | ) | -- | |||||||||||||
Gain from acquisition | (10,158 | ) | (41,140 | ) | ||||||||||||
Changes in assets and liabilities: | ||||||||||||||||
Trade accounts receivable | (1,916 | ) | (8,519 | ) | ||||||||||||
Other receivables and other current assets | (5,476 | ) | 822 | |||||||||||||
Inventories | (6,300 | ) | (9,224 | ) | ||||||||||||
Trade accounts payable | 130 | 10,145 | ||||||||||||||
Deferred revenue and customers' advances | 8,294 | 15,030 | ||||||||||||||
Other current liabilities | 11,194 | (1,953 | ) | |||||||||||||
Deferred tax liability, net | (4,789 | ) | (2,250 | ) | ||||||||||||
Net cash provided by operating activities | 81,781 | 77,442 | ||||||||||||||
CASH FLOWS - INVESTING ACTIVITIES | ||||||||||||||||
Investments in property and equipment, net | (54,323 | ) | (57,533 | ) | ||||||||||||
Deposits and other investments, net | 19,600 | 10,000 | ||||||||||||||
Net cash used in investing activities | (34,723 | ) | (47,533 | ) | ||||||||||||
CASH FLOWS - FINANCING ACTIVITIES | ||||||||||||||||
Debt received, net of repayment | 27,444 | 6,746 | ||||||||||||||
Exercise of warrants and options, net | 360 | 5,881 | ||||||||||||||
Dividend payment to Panasonic | -- | (2,563 | ) | |||||||||||||
Net cash provided by financing activities | 27,804 | 10,064 | ||||||||||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE | 11,623 | 9,029 | ||||||||||||||
INCREASE IN CASH AND CASH EQUIVALENTS | 86,485 | 49,002 | ||||||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD | 224,577 | 175,575 | ||||||||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD | 311,062 | 224,577 | ||||||||||||||
SHORT TERM DEPOSITS | -- | 20,000 | ||||||||||||||
CASH AND SHORT TERM DEPOSITS - END OF PERIOD | $ | 311,062 | $ | 244,577 | ||||||||||||