TowerJazz Continues Strong Performance: Announces Highest Ever Revenues, EBITDA and Free Cash Flow for the Third Quarter of 2016
Revenues up 34% year over year; EBITDA up 54% year over year resulting in Net Profit of
Further Revenue Growth Guided For the Fourth Quarter of 2016
MIGDAL HAEMEK,
Highlights of the Third Quarter of 2016
- Record revenues of
$326 million , 34% year over year growth; - Record EBITDA of
$97 million , up 54% year-over-year; - Net profit of
$51 million with basic earnings per share of$0.58 , as compared with$14 million , or$0.18 basic earnings per share, in the third quarter of last year; - Cash from operations of
$86 million as compared to$51 million for the third quarter of 2015, with free cash flow of$31 million as compared with$10 million for the third quarter of 2015; - Fourth quarter revenue guidance with mid-range of
$340 million , representing 34% year over year growth; extending to 12 consecutive quarters of year over year growth.
CEO Commentary
Mr.
Ellwanger continued, “We expect to complete 2016 as the strongest year in our history. Based on our mid-range guidance, full year revenues would be
Third Quarter Results Overview
Revenues for the third quarter of 2016 were a record of
Gross profit for the third quarter of 2016 was
Operating profit was
Net profit for the third quarter of 2016 was
On an adjusted basis, as described and reconciled in the tables below, adjusted net profit for the third quarter of 2016 was
EBITDA for the third quarter of 2016 totaled
Cash and short-term deposits as of
Shareholders' equity as of
Nine Months Results Overview
Revenues for the first nine months of 2016 were a record
Gross and operating profit for the first nine months of 2016 were
Net profit for the first nine months of 2016 was
Excluding the above described one-time items, net profit for the first nine months of 2016 was
EBITDA for the first nine months totaled
Cash from operations was
Business Outlook
TowerJazz expects revenues for the fourth quarter of 2016 ending
Teleconference and Webcast
TowerJazz will host an investor conference call today,
This call will be webcast and can be accessed via TowerJazz’s website at www.towerjazz.com, or by calling: 1-888-407-2553 (U.S. Toll-Free), 03-918-0644 (
TowerJazz will be hosting an
During the event, TowerJazz will present its business and financial strategies, performance, achievements and future goals. Presentation slides will be posted on the day of the event at www.towerjazz.com under the section: Investors, Investors Resources, Presentations.
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) | ||||||||||||||
September 30, | June 30, | December 31, | ||||||||||||
2016 | 2016 | 2015 | ||||||||||||
A S S E T S | ||||||||||||||
CURRENT ASSETS | ||||||||||||||
Cash and short term deposits | $ | 362,833 | $ | 311,062 | $ | 205,575 | ||||||||
Trade accounts receivable | 128,979 | 126,839 | 110,065 | |||||||||||
Other receivables | 8,935 | 13,993 | 7,376 | |||||||||||
Inventories | 143,090 | 136,125 | 105,681 | |||||||||||
Other current assets | 23,916 | 21,581 | 18,030 | |||||||||||
Total current assets | 667,753 | 609,600 | 446,727 | |||||||||||
LONG-TERM INVESTMENTS | 24,616 | 11,861 | 11,737 | |||||||||||
PROPERTY AND EQUIPMENT, NET | 643,046 | 625,163 | 459,533 | |||||||||||
INTANGIBLE ASSETS, NET | 32,687 | 34,807 | 34,468 | |||||||||||
GOODWILL | 7,000 | 7,000 | 7,000 | |||||||||||
OTHER ASSETS, NET | 4,535 | 4,586 | 5,903 | |||||||||||
TOTAL ASSETS | $ | 1,379,637 | $ | 1,293,017 | $ | 965,368 | ||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||
CURRENT LIABILITIES | ||||||||||||||
Short term debt | $ | 41,646 | $ | 38,174 | $ | 33,259 | ||||||||
Trade accounts payable | 105,745 | 98,829 | 91,773 | |||||||||||
Deferred revenue and customers' advances | 25,878 | 18,802 | 23,373 | |||||||||||
Other current liabilities | 81,248 | 87,386 | 62,714 | |||||||||||
Total current liabilities | 254,517 | 243,191 | 211,119 | |||||||||||
LONG-TERM DEBT | 330,526 | 320,444 | 256,019 | |||||||||||
LONG-TERM CUSTOMERS' ADVANCES | 36,547 | 48,999 | 21,102 | |||||||||||
EMPLOYEE RELATED LIABILITIES | 14,169 | 14,029 | 14,189 | |||||||||||
DEFERRED TAX LIABILITY | 107,843 | 107,585 | 77,353 | |||||||||||
TOTAL LIABILITIES | 743,602 | 734,248 | 579,782 | |||||||||||
TOTAL SHAREHOLDERS' EQUITY | 636,035 | 558,769 | 385,586 | |||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 1,379,637 | $ | 1,293,017 | $ | 965,368 | ||||||||
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 | ||||||||||||||||||||
September 30, | June 30, | September 30, | ||||||||||||||||||
2016 | 2016 | 2015 | ||||||||||||||||||
GAAP | GAAP | GAAP | ||||||||||||||||||
REVENUES | $ | 326,209 | $ | 305,003 | $ | 244,181 | ||||||||||||||
COST OF REVENUES | 244,915 | 232,275 | 188,798 | |||||||||||||||||
GROSS PROFIT | 81,294 | 72,728 | 55,383 | |||||||||||||||||
OPERATING COSTS AND EXPENSES | ||||||||||||||||||||
Research and development | 15,547 | 16,030 | 15,980 | |||||||||||||||||
Marketing, general and administrative | 16,787 | 16,520 | 15,348 | |||||||||||||||||
32,334 | 32,550 | 31,328 | ||||||||||||||||||
OPERATING PROFIT | 48,960 | 40,178 | 24,055 | |||||||||||||||||
INTEREST EXPENSE, NET | (3,272 | ) | (2,997 | ) | (3,567 | ) | ||||||||||||||
OTHER NON CASH FINANCING EXPENSE, NET | (2,210 | ) | (7,528 | ) | (a) | (5,312 | ) | |||||||||||||
GAIN FROM ACQUISITION, NET | -- | 10,158 | -- | |||||||||||||||||
OTHER INCOME (EXPENSE), NET | 5,081 | 4,362 | (247 | ) | ||||||||||||||||
PROFIT BEFORE INCOME TAX | 48,559 | 44,173 | 14,929 | |||||||||||||||||
INCOME TAX BENEFIT (EXPENSE) | 3,459 | (3,826 | ) | (927 | ) | |||||||||||||||
PROFIT BEFORE NON CONTROLLING INTEREST | 52,018 | 40,347 | 14,002 | |||||||||||||||||
NON CONTROLLING INTEREST | (805 | ) | (1,861 | ) | (451 | ) | ||||||||||||||
NET PROFIT | $ | 51,213 | $ | 38,486 | $ | 13,551 | ||||||||||||||
BASIC EARNINGS PER ORDINARY SHARE | $ | 0.58 | $ | 0.45 | $ | 0.18 | ||||||||||||||
Weighted average number of ordinary shares outstanding | 87,821 | 86,300 | 77,370 | |||||||||||||||||
DILUTED EARNINGS PER ORDINARY SHARE | $ | 0.52 | $ | 0.40 | $ | 0.16 | ||||||||||||||
Net profit used for diluted earnings per share | $ | 53,318 | $ | 40,556 | $ | 13,551 | ||||||||||||||
Weighted average number of ordinary shares outstanding - | ||||||||||||||||||||
used for diluted earnings per share | 101,805 | 100,163 | 86,837 | |||||||||||||||||
(a) | Included $6,653 relating to the Israeli banks loans early repayment which has been completed in the three months ended June 30, 2016. |
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 | |||||||||||||||||||
September 30, | June 30, | September 30, | |||||||||||||||||
2016 | 2016 | 2015 | |||||||||||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT | |||||||||||||||||||
GAAP NET PROFIT | $ | 51,213 | $ | 38,486 | $ | 13,551 | |||||||||||||
Stock based compensation | 2,337 | 2,532 | 2,312 | ||||||||||||||||
Amortization of acquired intangible assets | 2,367 | 2,395 | 1,982 | ||||||||||||||||
Financing expenses, net associated with Bonds Series F accelerated conversion | -- | -- | 696 | ||||||||||||||||
Non cash financing expense related to bank loan early repayment (1) | -- | 6,653 | -- | ||||||||||||||||
Gain from acquisition, net | -- | (10,158 | ) | -- | |||||||||||||||
Income tax benefit, see (2) below | (6,472 | ) | -- | -- | |||||||||||||||
ADJUSTED NET PROFIT | $ | 49,445 | $ | 39,908 | $ | 18,541 | |||||||||||||
ADJUSTED NET PROFIT PER SHARE | |||||||||||||||||||
Basic | $ | 0.56 | $ | 0.46 | $ | 0.24 | |||||||||||||
Diluted | $ | 0.51 | $ | 0.42 | $ | 0.21 | |||||||||||||
Fully diluted, see (3) below | $ | 0.48 | $ | 0.39 | $ | 0.23 | |||||||||||||
ADJUSTED NET PROFIT USED TO CALCULATE PER SHARE DATA: | |||||||||||||||||||
Basic | $ | 49,445 | $ | 39,908 | $ | 18,541 | |||||||||||||
Diluted | $ | 51,550 | $ | 41,978 | $ | 18,541 | |||||||||||||
Fully diluted | $ | 51,550 | $ | 41,978 | $ | 23,812 | |||||||||||||
Number of shares and other securities used for the above calculation: | |||||||||||||||||||
Basic | 87,821 | 86,300 | 77,370 | ||||||||||||||||
Diluted | 101,805 | 100,163 | 86,837 | ||||||||||||||||
Fully diluted, see (3) below | 107,147 | 107,056 | 103,562 | ||||||||||||||||
EBITDA CALCULATION: | |||||||||||||||||||
GAAP OPERATING PROFIT | $ | 48,960 | $ | 40,178 | $ | 24,055 | |||||||||||||
Cost of revenue: | |||||||||||||||||||
Depreciation of fixed assets | 43,110 | 41,910 | 34,518 | ||||||||||||||||
Stock based compensation | 936 | 1,160 | 732 | ||||||||||||||||
Amortization of acquired intangible assets | 2,180 | 2,207 | 1,794 | ||||||||||||||||
Research and development: | |||||||||||||||||||
Stock based compensation | 501 | 533 | 598 | ||||||||||||||||
Marketing, general and administrative: | |||||||||||||||||||
Stock based compensation | 900 | 839 | 982 | ||||||||||||||||
Amortization of acquired intangible assets | 187 | 188 | 188 | ||||||||||||||||
EBITDA | $ | 96,774 | $ | 87,015 | $ | 62,867 | |||||||||||||
(1 | ) | In accordance with US GAAP ASC 825-10. | |||||||||||||||||
(2 | ) | Tax impact in relation to TJP legal entity closure occurred in the three months ended September 30, 2016, following Nishiwaki Fab cessation of operation announced in 2014. | |||||||||||||||||
(3 | ) | Fully diluted share count includes all issued and outstanding securities; Outstanding ordinary share count as of September 30, 2016 was 90,307. |
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||||||||||||||||
(dollars and share count in thousands, except per share data) | |||||||||||||||||
Nine months ended | |||||||||||||||||
September 30, | |||||||||||||||||
2016 | 2015 | ||||||||||||||||
GAAP | GAAP | ||||||||||||||||
REVENUES | $ | 909,255 | $ | 705,959 | |||||||||||||
COST OF REVENUES | 693,886 | 565,124 | |||||||||||||||
GROSS PROFIT | 215,369 | 140,835 | |||||||||||||||
OPERATING COSTS AND EXPENSES | |||||||||||||||||
Research and development | 46,814 | 45,965 | |||||||||||||||
Marketing, general and administrative | 49,230 | 47,315 | |||||||||||||||
Nishiwaki Fab restructuring costs and impairment, net | (627 | ) | -- | ||||||||||||||
95,417 | 93,280 | ||||||||||||||||
OPERATING PROFIT | 119,952 | 47,555 | |||||||||||||||
INTEREST EXPENSE, NET | (9,627 | ) | (10,813 | ) | |||||||||||||
OTHER NON CASH FINANCING EXPENSE, NET | (13,707 | ) | (97,179 | ) | (a) | ||||||||||||
GAIN FROM ACQUISITION, NET | 51,298 | -- | |||||||||||||||
OTHER INCOME (EXPENSE), NET | 9,443 | (260 | ) | ||||||||||||||
PROFIT (LOSS) BEFORE INCOME TAX | 157,359 | (60,697 | ) | ||||||||||||||
INCOME TAX BENEFIT (EXPENSE) | (446 | ) | 7,499 | ||||||||||||||
PROFIT (LOSS) BEFORE NON CONTROLLING INTEREST | 156,913 | (53,198 | ) | ||||||||||||||
NON CONTROLLING INTEREST | (1,270 | ) | 1,472 | ||||||||||||||
NET PROFIT (LOSS) | $ | 155,643 | $ | (51,726 | ) | ||||||||||||
BASIC EARNINGS (LOSS) PER ORDINARY SHARE | $ | 1.81 | $ | (0.71 | ) | ||||||||||||
Weighted average number of ordinary shares outstanding | 86,220 | 72,600 | |||||||||||||||
(a) | Included $73,817 associated with Bonds Series F accelerated conversion occurred in the nine months ended September 30, 2015 in accordance with US GAAP ASC 470-20. | ||||||||||||||||
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 | ||||||||||||||||||
September 30, | June 30, | September 30, | ||||||||||||||||
2016 | 2016 | 2015 | ||||||||||||||||
Cash and short term deposits - beginning of period | $ | 311,062 | $ | 244,577 | $ | 142,503 | ||||||||||||
Cash from operations | 86,410 | 81,781 | 50,822 | |||||||||||||||
Investments in property and equipment, net | (54,947 | ) | (54,323 | ) | (40,626 | ) | ||||||||||||
Exercise of warrants and options, net | 21,918 | 360 | 4,602 | |||||||||||||||
Debt received (repaid), net | 8,554 | 27,444 | (3,000 | ) | ||||||||||||||
Effect of Japanese Yen exchange rate change and others | 2,336 | 11,223 | 1,047 | |||||||||||||||
Long term deposit | (12,500 | ) | -- | -- | ||||||||||||||
Cash and short term deposits - end of period | $ | 362,833 | $ | 311,062 | $ | 155,348 | ||||||||||||
Nine months ended | ||||||||||||||||||
September 30, | September 30, | |||||||||||||||||
2016 | 2015 | |||||||||||||||||
Cash and short term deposits - beginning of period | $ | 205,575 | $ | 187,167 | ||||||||||||||
Cash from operations | 245,633 | 142,033 | ||||||||||||||||
Investments in property and equipment, net | (166,803 | ) | (107,198 | ) | ||||||||||||||
Exercise of warrants and options, net | 28,159 | 10,256 | ||||||||||||||||
Debt received (repaid), net | 42,744 | (51,683 | ) | |||||||||||||||
Nishiwaki's employees retirement related payments | -- | (24,907 | ) | |||||||||||||||
Effect of Japanese Yen exchange rate change and others | 22,588 | (320 | ) | |||||||||||||||
TPSCo dividend to Panasonic | (2,563 | ) | -- | |||||||||||||||
Long term deposit | (12,500 | ) | -- | |||||||||||||||
Cash and short term deposits - end of period | $ | 362,833 | $ | 155,348 | ||||||||||||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | ||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||
Three months ended | ||||||||||||||||||
September 30, | June 30, | September 30, | ||||||||||||||||
2016 | 2016 | 2015 | ||||||||||||||||
CASH FLOWS - OPERATING ACTIVITIES | ||||||||||||||||||
Net profit for the period |
$ | 52,018 | $ | 40,347 | $ | 14,002 | ||||||||||||
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 | 49,194 | 48,117 | 41,754 | |||||||||||||||
Effect of indexation, translation and fair value measurement on debt | 2,808 | 6,700 | 918 | |||||||||||||||
Other expense (income) , net | (5,081 | ) | (4,362 | ) | 247 | |||||||||||||
Gain from acquisition | -- | (10,158 | ) | -- | ||||||||||||||
Changes in assets and liabilities: | ||||||||||||||||||
Trade accounts receivable | (1,469 | ) | (1,916 | ) | (7,325 | ) | ||||||||||||
Other receivables and other current assets | 4,328 | (5,476 | ) | (5,549 | ) | |||||||||||||
Inventories | (6,245 | ) | (6,300 | ) | (12,151 | ) | ||||||||||||
Trade accounts payable | 2,624 | 130 | (508 | ) | ||||||||||||||
Deferred revenue and customers' advances | (5,377 | ) | 8,294 | 18,144 | ||||||||||||||
Other current liabilities | (6,938 | ) | 11,194 | 1,597 | ||||||||||||||
Deferred tax liability, net | 548 | (4,789 | ) | (307 | ) | |||||||||||||
Net cash provided by operating activities | 86,410 | 81,781 | 50,822 | |||||||||||||||
CASH FLOWS - INVESTING ACTIVITIES | ||||||||||||||||||
Investments in property and equipment, net | (54,947 | ) | (54,323 | ) | (40,626 | ) | ||||||||||||
Decrease (increase) in deposits and other investments, net | (12,500 | ) | 19,600 | -- | ||||||||||||||
Net cash used in investing activities | (67,447 | ) | (34,723 | ) | (40,626 | ) | ||||||||||||
CASH FLOWS - FINANCING ACTIVITIES | ||||||||||||||||||
Debt received, net of loans repayment | 8,554 | 27,444 | (3,000 | ) | ||||||||||||||
Exercise of warrants and options, net | 21,918 | 360 | 4,602 | |||||||||||||||
Net cash provided by financing activities | 30,472 | 27,804 | 1,602 | |||||||||||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE | 2,336 | 11,623 | 1,047 | |||||||||||||||
INCREASE IN CASH AND CASH EQUIVALENTS | 51,771 | 86,485 | 12,845 | |||||||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD | 311,062 | 224,577 | 142,503 | |||||||||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD | $ | 362,833 | $ | 311,062 | $ | 155,348 | ||||||||||||