TowerJazz Provides 2016 Growth Outlook; Built Upon 2015 Notable Increases in Record Revenues with the Associated Margins and Net Profit
MIGDAL HAEMEK,
Highlights
- Record results for the fourth quarter of 2015:
- Revenues at a record of
$255 million , crossing the$1 billion annual run rate, with 8% growth as compared to the fourth quarter of 2014, including 21% organic growth (i.e excluding revenues fromPanasonic ); - Net profit of
$22 million in the fourth quarter, compared with$0.6 million in the fourth quarter of 2014 and$14 million in the prior quarter; - EBITDA of
$76 million , representing growth of 35% compared to the fourth quarter of 2014 and 20% quarter over quarter ;
- Revenues at a record of
- Record revenues for the full year of 2015 of
$961 million , 16% year over year growth, including 27% organic growth (i.e excluding revenues from Micron andPanasonic ); - Cash and short-term deposits balance as of
December 31, 2015 of$206 million as compared toDecember 31, 2014 cash balance of$187 million . Net debt is$105 million as ofDecember 31, 2015 , representing$213 million lower net debt year over year;December 31, 2015 net debt to EBITDA ratio below 0.4X;
- During the first quarter of 2016, completed the acquisition of Maxim’s fab in
San Antonio, Texas , expanding worldwide manufacturing capacity by additional 28,000 wafers per month with 15 year committed supply agreement with Maxim. This is in addition to the existing foundry relationship between the companies; - Expects revenues for the first quarter of 2016 to be
$276 million with an upward or downward range of 5%, representing 22% year over year increase and 8% quarter over quarter growth.
Fourth Quarter Results Overview
Revenues for the 2015 fourth quarter were a record
GAAP gross profit for the fourth quarter of 2015 was
GAAP operating profit was
GAAP net profit for the fourth quarter of 2015 was
On a non-GAAP basis, as described and reconciled in the tables below, gross profit for the fourth quarter of 2015 was
EBITDA totaled to approximately
Cash and short-term deposits on
Shareholders' equity as of
Full Year 2015 Financial Results
Revenues for 2015 were a record
GAAP gross profit for 2015 was
EBITDA for 2015 was
Net profit on a non-GAAP basis, for the full year of 2015 was
As many of the Company’s investors are located in
Cash and short-term deposits on
Business Outlook
TowerJazz expects revenues for the first quarter of 2016 ending
Chairman and CEO Commentaries
Mr.
Ellwanger continued, “Built upon the strong revenue and margins growth, we launched a number of strategic technological and operational initiatives. Among those we previously announced were 300mm advanced roadmaps activities for CMOS image sensors and RF products and the recent acquisition of the
Mr.
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: 1-888-668-9141 (U.S. Toll-Free), 03-918-0609 (
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, may be considered "non-GAAP financial measures" under Regulation G and related reporting requirements promulgated by the
The Company uses US GAAP in the preparation of its financial statements. As many of the Company’s investors and analysts are located in
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) over demand for our foundry services and/or products that exceeds our capacity; (ii) maintaining existing customers and attracting additional customers, (iii) demand in our customers’ end markets, (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 lenders, banks and bond holders, (x) pending litigation, including the putative shareholder class actions that were recently 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 | |||||||||||
(dollars in thousands) | |||||||||||
December 31, | September 30, | December 31, | |||||||||
2015 | 2015 | 2014 | |||||||||
A S S E T S | |||||||||||
CURRENT ASSETS | |||||||||||
Cash, cash equivalents and interest bearing deposits | $ | 205,575 | $ | 155,348 | $ | 187,167 | |||||
Trade accounts receivable | 110,065 | 122,686 | 99,166 | ||||||||
Other receivables | 7,376 | 7,263 | 5,759 | ||||||||
Inventories | 105,681 | 104,396 | 87,873 | ||||||||
Other current assets | 18,030 | 23,731 | 14,119 | ||||||||
Total current assets | 446,727 | 413,424 | 394,084 | ||||||||
LONG-TERM INVESTMENTS | 11,737 | 12,050 | 11,896 | ||||||||
PROPERTY AND EQUIPMENT, NET | 459,533 | 430,477 | 419,111 | ||||||||
INTANGIBLE ASSETS, NET | 34,468 | 36,718 | 42,037 | ||||||||
GOODWILL | 7,000 | 7,000 | 7,000 | ||||||||
OTHER ASSETS, NET | 6,759 | 7,220 | 10,018 | ||||||||
TOTAL ASSETS | $ | 966,224 | $ | 906,889 | $ | 884,146 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||
CURRENT LIABILITIES | |||||||||||
Current maturities of loans and debentures | $ | 33,259 | $ | 49,224 | $ | 119,999 | |||||
Trade accounts payable | 91,773 | 111,917 | 98,632 | ||||||||
Deferred revenue and customers' advances | 23,373 | 14,752 | 5,478 | ||||||||
Other current liabilities | 62,714 | 76,765 | 76,216 | ||||||||
Total current liabilities | 211,119 | 252,658 | 300,325 | ||||||||
LONG-TERM DEBT | 256,875 | 206,801 | 267,087 | ||||||||
LONG-TERM CUSTOMERS' ADVANCES | 21,102 | 21,110 | 6,272 | ||||||||
EMPLOYEE RELATED LIABILITIES | 14,189 | 15,786 | 16,699 | ||||||||
DEFERRED TAX LIABILITY | 69,744 | 76,197 | 75,278 | ||||||||
OTHER LONG-TERM LIABILITIES | 7,609 | 9,730 | 22,924 | ||||||||
Total liabilities | 580,638 | 582,282 | 688,585 | ||||||||
TOTAL SHAREHOLDERS' EQUITY | 385,586 | 324,607 | 195,561 | ||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 966,224 | $ | 906,889 | $ | 884,146 | |||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||
(dollars in thousands, except per share data) | |||||||||||||||||||
Three months ended | |||||||||||||||||||
December 31, | September 30, | December 31, | |||||||||||||||||
2015 | 2015 | 2014 | |||||||||||||||||
GAAP | GAAP | GAAP | |||||||||||||||||
REVENUES | $ | 254,602 | $ | 244,181 | $ | 235,289 | |||||||||||||
COST OF REVENUES | 190,072 | 188,798 | 197,197 | ||||||||||||||||
GROSS PROFIT | 64,530 | 55,383 | 38,092 | ||||||||||||||||
OPERATING COSTS AND EXPENSES | |||||||||||||||||||
Research and development | 15,704 | 15,980 | 14,378 | ||||||||||||||||
Marketing, general and administrative | 15,478 | 15,348 | 15,525 | ||||||||||||||||
Nishiwaki Fab restructuring costs and impairment, net | (991 | ) | -- | (20,228 | ) | ||||||||||||||
30,191 | 31,328 | 9,675 | |||||||||||||||||
OPERATING PROFIT | 34,339 | 24,055 | 28,417 | ||||||||||||||||
INTEREST EXPENSE, NET | (2,366 | ) | (3,567 | ) | (7,817 | ) | |||||||||||||
OTHER NON CASH FINANCING EXPENSE, NET | (12,751 | ) | (5,312 | ) | (17,156 | ) | |||||||||||||
OTHER INCOME (EXPENSE), NET | 70 | (247 | ) | 15 | |||||||||||||||
PROFIT BEFORE INCOME TAX | 19,292 | 14,929 | 3,459 | ||||||||||||||||
INCOME TAX BENEFIT (EXPENSE) | 4,779 | (927 | ) | 740 | |||||||||||||||
PROFIT BEFORE NON CONTROLLING INTEREST | 24,071 | 14,002 | 4,199 | ||||||||||||||||
NON CONTROLLING INTEREST | (1,992 | ) | (451 | ) | (3,575 | ) | |||||||||||||
NET PROFIT | $ | 22,079 | $ | 13,551 | $ | 624 | |||||||||||||
BASIC EARNINGS PER ORDINARY SHARE | $ | 0.28 | $ | 0.18 | $ | 0.01 | |||||||||||||
Weighted average number of ordinary | |||||||||||||||||||
shares outstanding - in thousands | 79,607 | 77,370 | 55,647 | ||||||||||||||||
DILUTED EARNINGS PER ORDINARY SHARE | $ | 0.25 | $ | 0.16 | $ | 0.01 | |||||||||||||
Net profit used for diluted earnings per share | $ | 22,079 | $ | 13,551 | $ | 624 | |||||||||||||
Weighted average number of ordinary | |||||||||||||||||||
shares outstanding - in thousands, used for diluted earnings per share | 88,970 | 86,837 | 66,471 | ||||||||||||||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||||||||||||
CONSOLIDATED SOURCES AND USES REPORT | |||||||||||||||||
(dollars in thousands) | |||||||||||||||||
Year | Three months | Three months | Three months | ||||||||||||||
ended | ended | ended | ended | ||||||||||||||
December 31, | December 31, | September 30, | December 31, | ||||||||||||||
2015 | 2015 | 2015 | 2014 | ||||||||||||||
Cash at beginning of the period | $ | 187,167 | $ | 155,348 | $ | 142,503 | $ | 195,116 | |||||||||
Cash from operations, excluding interest payments | 207,584 | 54,779 | 54,689 | 41,218 | |||||||||||||
Exercise of warrants and options, net | 14,424 | 4,168 | 4,602 | 5,654 | |||||||||||||
Long-term loan received by TPSCo | 70,592 | 70,592 | -- | -- | |||||||||||||
Investments in property, equipment and other cap-ex | (165,655 | ) | (58,137 | ) | (39,579 | ) | (26,569 | ) | |||||||||
Debt repayment - principal | (69,689 | ) | (18,006 | ) | (3,000 | ) | (15,980 | ) | |||||||||
Debt repayment - interest | (12,371 | ) | (1,599 | ) | (3,867 | ) | (12,708 | ) | |||||||||
Nishiwaki cessation - employee termination related, net | (24,907 | ) | -- | -- | 436 | ||||||||||||
TPSCo dividend to Panasonic | (1,570 | ) | (1,570 | ) | -- | -- | |||||||||||
Cash at end of the period | $ | 205,575 | $ | 205,575 | $ | 155,348 | $ | 187,167 | |||||||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | ||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||
Year ended | ||||||||||||||||
December 31, | ||||||||||||||||
2015 | 2014 | |||||||||||||||
GAAP | GAAP | |||||||||||||||
REVENUES | $ | 960,561 | $ | 828,008 | ||||||||||||
COST OF REVENUES | 755,196 | 764,220 | ||||||||||||||
GROSS PROFIT | 205,365 | 63,788 | ||||||||||||||
OPERATING COSTS AND EXPENSES | ||||||||||||||||
Research and development | 61,669 | 51,841 | ||||||||||||||
Marketing, general and administrative | 62,793 | 58,783 | ||||||||||||||
Nishiwaki Fab restructuring costs and impairment, net | (991 | ) | 55,500 | |||||||||||||
Merger related costs | -- | 1,229 | ||||||||||||||
123,471 | 167,353 | |||||||||||||||
OPERATING PROFIT (LOSS) (a) | 81,894 | (103,565 | ) | |||||||||||||
INTEREST EXPENSE, NET | (13,179 | ) | (33,409 | ) | ||||||||||||
OTHER NON CASH FINANCING EXPENSE, NET (b) | (109,930 | ) | (55,404 | ) | ||||||||||||
GAIN FROM ACQUISITION, NET | -- | 166,404 | ||||||||||||||
OTHER INCOME, NET | (190 | ) | (140 | ) | ||||||||||||
LOSS BEFORE INCOME TAX (a) | (41,405 | ) | (26,114 | ) | ||||||||||||
INCOME TAX BENEFIT | 12,278 | 24,742 | ||||||||||||||
LOSS BEFORE NON CONTROLLING INTEREST (a) | (29,127 | ) | (1,372 | ) | ||||||||||||
NON CONTROLLING INTEREST | (520 | ) | 5,635 | |||||||||||||
NET PROFIT (LOSS) (a) | $ | (29,647 | ) | $ | 4,263 | |||||||||||
BASIC EARNINGS (LOSS) PER ORDINARY SHARE | $ | (0.40 | ) | $ | 0.08 | |||||||||||
Weighted average number of ordinary | ||||||||||||||||
shares outstanding - in thousands | 74,366 | 51,798 | ||||||||||||||
DILUTED EARNINGS PER ORDINARY SHARE (c),(d) | $ | 0.07 | ||||||||||||||
Net profit used for diluted earnings per share (c),(d) | $ | 4,263 | ||||||||||||||
Weighted average number of ordinary shares outstanding - | ||||||||||||||||
in thousands, used for diluted earnings per share (c),(d) | 63,182 | |||||||||||||||
(a) | The differences between the above profit (loss) results for the year ended December 31, 2015 as compared with the comparable period's results are mainly due to: (i) $54 million increase in other non cash financing expenses, mainly due to accelerated accretion resulted from the conversion of debentures series F; (ii) $166 million gain from the acquisition of TPSCo included in the year ended December 31, 2014; (iii) $56 million costs related to Nishiwaki Fab cessation of operations recorded in the year ended December 31, 2014; and (iv) gross profit increase of $142 million. | |||||||||||||||
(b) | Other non cash financing expense, net is comprised mainly of accelerated accretion and amortization resulted from the conversion of debentures series F. | |||||||||||||||
(c) | Fully diluted earnings per share calculation and presentation are not required under GAAP for periods with GAAP loss. | |||||||||||||||
(d) | Fully diluted share count is comprised as follows: 86 million outstanding shares as of the date of this release, 12 million possible shares underlying options and warrants, 3 million underlying capital notes and 6 million underlying convertible bonds (unless repayable with cash), totaling to 107 million. |
|||||||||||||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||||||||||||||||||||||||||
RECONCILIATION OF REPORTED GAAP TO NON-GAAP CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||||||||
(dollars in thousands, except per share data) | |||||||||||||||||||||||||||||||
Three months ended | Three months ended | Three months ended | |||||||||||||||||||||||||||||
December 31, | September 30, | December 31, | September 30, | December 31, | September 30, | ||||||||||||||||||||||||||
2015 | 2015 | 2015 | 2015 | 2015 | 2015 | ||||||||||||||||||||||||||
non-GAAP | Adjustments (see notes below) | GAAP | |||||||||||||||||||||||||||||
REVENUES | $ | 254,602 | $ | 244,181 | $ | -- | $ | -- | $ | 254,602 | $ | 244,181 | |||||||||||||||||||
COST OF REVENUES | 150,322 | 150,575 | 39,750 | (a) | 38,223 | (a) | 190,072 | 188,798 | |||||||||||||||||||||||
GROSS PROFIT | 104,280 | 93,606 | (39,750 | ) | (38,223 | ) | 64,530 | 55,383 | |||||||||||||||||||||||
OPERATING COSTS AND EXPENSES | |||||||||||||||||||||||||||||||
Research and development | 14,224 | 15,777 | 1,480 | (b) | 203 | (b) | 15,704 | 15,980 | |||||||||||||||||||||||
Marketing, general and administrative | 14,518 | 14,776 | 960 | (c) | 572 | (c) | 15,478 | 15,348 | |||||||||||||||||||||||
Nishiwaki Fab restructuring costs and impairment,net | -- | -- | (991 | ) | -- | (991 | ) | -- | |||||||||||||||||||||||
28,742 | 30,553 | 1,449 | 775 | 30,191 | 31,328 | ||||||||||||||||||||||||||
OPERATING PROFIT | 75,538 | 63,053 | (41,199 | ) | (38,998 | ) | 34,339 | 24,055 | |||||||||||||||||||||||
INTEREST EXPENSE, NET | (2,366 | ) | (3,567 | ) | -- | (d) | -- | (d) | (2,366 | ) | (3,567 | ) | |||||||||||||||||||
OTHER NON CASH FINANCING EXPENSE, NET (e) | -- | -- | (12,751 | ) | (5,312 | ) | (12,751 | ) | (5,312 | ) | |||||||||||||||||||||
OTHER INCOME (EXPENSE), NET | 70 | (247 | ) | -- | -- | 70 | (247 | ) | |||||||||||||||||||||||
PROFIT BEFORE INCOME TAX | 73,242 | 59,239 | (53,950 | ) | (44,310 | ) | 19,292 | 14,929 | |||||||||||||||||||||||
INCOME TAX BENEFIT (EXPENSE) | (1,107 | ) | (1,195 | ) | 5,886 | (f) | 268 | (f) | 4,779 | (927 | ) | ||||||||||||||||||||
PROFIT BEFORE NON CONTROLLING INTEREST | 72,135 | 58,044 | (48,064 | ) | (44,042 | ) | 24,071 | 14,002 | |||||||||||||||||||||||
NON CONTROLLING INTEREST | (1,992 | ) | (451 | ) | -- | (g) | -- | (g) | (1,992 | ) | (451 | ) | |||||||||||||||||||
NET PROFIT | $ | 70,143 | $ | 57,593 | $ | (48,064 | ) | $ | (44,042 | ) | $ | 22,079 | $ | 13,551 | |||||||||||||||||
GROSS MARGIN | 41.0 | % | 38.3 | % | 25.3 | % | 22.7 | % | |||||||||||||||||||||||
OPERATING MARGIN | 29.7 | % | 25.8 | % | 13.5 | % | 9.9 | % | |||||||||||||||||||||||
NET MARGIN | 27.6 | % | 23.6 | % | 8.7 | % | 5.5 | % | |||||||||||||||||||||||
BASIC EARNINGS PER ORDINARY SHARE | $ | 0.88 | $ | 0.74 | $ | 0.28 | $ | 0.18 | |||||||||||||||||||||||
(a) | Includes depreciation and amortization expenses of fixed and other assets in the amounts of $39,064 and $37,491 and stock based compensation costs in the amounts of $686 and $732 for the three months ended December 31, 2015 and September 30, 2015 respectively. | ||||||||||||||||||||||||||||||
(b) | Includes depreciation and amortization expenses (income) of fixed and other assets in the amounts of $961 and ($395) and stock based compensation costs in the amounts of $519 and $598 for the three months ended December 31, 2015 and September 30, 2015 respectively. | ||||||||||||||||||||||||||||||
(c) | Includes depreciation and amortization expenses (income) of fixed and other assets in the amounts of $190 and ($410) and stock based compensation costs in the amounts of $770 and $982 for the three months ended December 31, 2015 and September 30, 2015 respectively. | ||||||||||||||||||||||||||||||
(d) | Non-GAAP interest expense, net includes only interest on an accrual basis. | ||||||||||||||||||||||||||||||
(e) | Other non cash financing expense, net is comprised mainly of accelerated accretion and amortization resulted from the conversion of debentures series F. | ||||||||||||||||||||||||||||||
(f) | Non-GAAP income tax expense includes taxes paid during the period on a cash basis. | ||||||||||||||||||||||||||||||
(g) | Non-GAAP non-controlling interest does not include any adjustments relating to the company's 51% stake in TPSCo. | ||||||||||||||||||||||||||||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||||||||||||||||||||||||||
RECONCILIATION OF REPORTED GAAP TO NON-GAAP CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||||||||
(dollars in thousands, except per share data) | |||||||||||||||||||||||||||||||
Three months ended | Three months ended | Three months ended | |||||||||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||||||||
non-GAAP | Adjustments (see notes below) | GAAP | |||||||||||||||||||||||||||||
REVENUES | $ | 254,602 | $ | 235,289 | $ | -- | $ | -- | $ | 254,602 | $ | 235,289 | |||||||||||||||||||
COST OF REVENUES | 150,322 | 151,105 | 39,750 | (a) | 46,092 | (a) | 190,072 | 197,197 | |||||||||||||||||||||||
GROSS PROFIT | 104,280 | 84,184 | (39,750 | ) | (46,092 | ) | 64,530 | 38,092 | |||||||||||||||||||||||
OPERATING COSTS AND EXPENSES | |||||||||||||||||||||||||||||||
Research and development | 14,224 | 13,676 | 1,480 | (b) | 702 | (b) | 15,704 | 14,378 | |||||||||||||||||||||||
Marketing, general and administrative | 14,518 | 14,623 | 960 | (c) | 902 | (c) | 15,478 | 15,525 | |||||||||||||||||||||||
Nishiwaki Fab restructuring costs and impairment,net | -- | -- | (991 | ) | (20,228 | ) | (991 | ) | (20,228 | ) | |||||||||||||||||||||
28,742 | 28,299 | 1,449 | (18,624 | ) | 30,191 | 9,675 | |||||||||||||||||||||||||
OPERATING PROFIT | 75,538 | 55,885 | (41,199 | ) | (27,468 | ) | 34,339 | 28,417 | |||||||||||||||||||||||
INTEREST EXPENSE, NET | (2,366 | ) | (7,817 | ) | -- | (d) | -- | (d) | (2,366 | ) | (7,817 | ) | |||||||||||||||||||
OTHER NON CASH FINANCING EXPENSE, NET (g) | -- | -- | (12,751 | ) | (17,156 | ) | (12,751 | ) | (17,156 | ) | |||||||||||||||||||||
OTHER INCOME, NET | 70 | 15 | -- | -- | 70 | 15 | |||||||||||||||||||||||||
PROFIT BEFORE INCOME TAX | 73,242 | 48,083 | (53,950 | ) | (44,624 | ) | 19,292 | 3,459 | |||||||||||||||||||||||
INCOME TAX BENEFIT (EXPENSE) | (1,107 | ) | 1,410 | 5,886 | (e) | (670 | ) | (e) | 4,779 | 740 | |||||||||||||||||||||
PROFIT BEFORE NON CONTROLLING INTEREST | 72,135 | 49,493 | (48,064 | ) | (45,294 | ) | 24,071 | 4,199 | |||||||||||||||||||||||
NON CONTROLLING INTEREST | (1,992 | ) | (3,575 | ) | -- | (f) | -- | (f) | (1,992 | ) | (3,575 | ) | |||||||||||||||||||
NET PROFIT | $ | 70,143 | $ | 45,918 | $ | (48,064 | ) | $ | (45,294 | ) | $ | 22,079 | $ | 624 | |||||||||||||||||
GROSS MARGIN | 41.0 | % | 35.8 | % | 25.3 | % | 16.2 | % | |||||||||||||||||||||||
OPERATING MARGIN | 29.7 | % | 23.8 | % | 13.5 | % | 12.1 | % | |||||||||||||||||||||||
NET MARGIN | 27.6 | % | 19.5 | % | 8.7 | % | 0.3 | % | |||||||||||||||||||||||
BASIC EARNINGS PER ORDINARY SHARE | $ | 0.88 | $ | 0.83 | $ | 0.28 | $ | 0.01 | |||||||||||||||||||||||
(a) | Includes depreciation and amortization expenses of fixed and other assets in the amounts of $39,064 and $46,082 and stock based compensation costs in the amounts of $686 and $10 for the three months ended December 31, 2015 and December 31, 2014 respectively. | ||||||||||||||||||||||||||||||
(b) | Includes depreciation and amortization expenses of fixed and other assets in the amounts of $961 and $398 and stock based compensation costs in the amounts of $519 and $304 for the three months ended December 31, 2015 and December 31, 2014 respectively. | ||||||||||||||||||||||||||||||
(c) | Includes depreciation and amortization expenses of fixed and other assets in the amounts of $190 and $213 and stock based compensation costs in the amounts of $770 and $689 for the three months ended December 31, 2015 and December 31, 2014 respectively. | ||||||||||||||||||||||||||||||
(d) | Non-GAAP interest expense, net includes only interest on an accrual basis. | ||||||||||||||||||||||||||||||
(e) | Non-GAAP income tax benefit (expense) includes taxes received (paid) during the period on a cash basis. | ||||||||||||||||||||||||||||||
(f) | Non-GAAP non-controlling interest does not include any adjustments relating to the company's 51% stake in TPSCo. | ||||||||||||||||||||||||||||||
(g) | Other non cash financing expense, net is comprised mainly of accelerated accretion and amortization resulted from the conversion of debentures series F. |
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||
RECONCILIATION OF REPORTED GAAP TO NON-GAAP CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||||||||||||||||||
Year ended | Year ended | Year ended | ||||||||||||||||||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||||||||
non-GAAP | Adjustments (see notes below) | GAAP | ||||||||||||||||||||||||||||||
REVENUES | $ | 960,561 | $ | 828,008 | $ | -- | $ | -- | $ | 960,561 | $ | 828,008 | ||||||||||||||||||||
COST OF REVENUES | 594,610 | 569,102 | 160,586 | (a) | 195,118 | (a) | 755,196 | 764,220 | ||||||||||||||||||||||||
GROSS PROFIT | 365,951 | 258,906 | (160,586 | ) | (195,118 | ) | 205,365 | 63,788 | ||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES | ||||||||||||||||||||||||||||||||
Research and development | 58,797 | 49,976 | 2,872 | (b) | 1,865 | (b) | 61,669 | 51,841 | ||||||||||||||||||||||||
Marketing, general and administrative | 58,608 | 55,057 | 4,185 | (c) | 3,726 | (c) | 62,793 | 58,783 | ||||||||||||||||||||||||
Nishiwaki Fab restructuring costs and impairment,net | -- | -- | (991 | ) | 55,500 | (991 | ) | 55,500 | ||||||||||||||||||||||||
Merger related costs | -- | -- | -- | 1,229 | -- | 1,229 | ||||||||||||||||||||||||||
117,405 | 105,033 | 6,066 | 62,320 | 123,471 | 167,353 | |||||||||||||||||||||||||||
OPERATING PROFIT (LOSS) | 248,546 | 153,873 | (166,652 | ) | (257,438 | ) | 81,894 | (g) | (103,565 | ) | ||||||||||||||||||||||
INTEREST EXPENSE, NET | (13,179 | ) | (33,409 | ) | -- | (d) | -- | (d) | (13,179 | ) | (33,409 | ) | ||||||||||||||||||||
OTHER NON CASH FINANCING EXPENSE, NET (h) | -- | -- | (109,930 | ) | (55,404 | ) | (109,930 | ) | (55,404 | ) | ||||||||||||||||||||||
GAIN FROM ACQUISITION, NET | -- | -- | -- | 166,404 | -- | 166,404 | ||||||||||||||||||||||||||
OTHER EXPENSE, NET | (190 | ) | (140 | ) | -- | -- | (190 | ) | (140 | ) | ||||||||||||||||||||||
PROFIT (LOSS) BEFORE INCOME TAX | 235,177 | 120,324 | (276,582 | ) | (146,438 | ) | (41,405 | ) | (g) | (26,114 | ) | |||||||||||||||||||||
INCOME TAX BENEFIT (EXPENSE) | (3,469 | ) | 1,563 | 15,747 | (e) | 23,179 | (e) | 12,278 | 24,742 | |||||||||||||||||||||||
PROFIT (LOSS) BEFORE NON CONTROLLING INTEREST | 231,708 | 121,887 | (260,835 | ) | (123,259 | ) | (29,127 | ) | (g) | (1,372 | ) | |||||||||||||||||||||
NON CONTROLLING INTEREST | (520 | ) | 5,635 | -- | (f) | -- | (f) | (520 | ) | 5,635 | ||||||||||||||||||||||
NET PROFIT (LOSS) | $ | 231,188 | $ | 127,522 | $ | (260,835 | ) | $ | (123,259 | ) | $ | (29,647 | ) | (g) | $ | 4,263 | ||||||||||||||||
BASIC EARNINGS (LOSS) PER ORDINARY SHARE | $ | 3.11 | $ | 2.46 | $ | (0.40 | ) | $ | 0.08 | |||||||||||||||||||||||
Weighted average number of ordinary | ||||||||||||||||||||||||||||||||
shares outstanding - in thousands | 74,366 | 51,798 | 74,366 | 51,798 | ||||||||||||||||||||||||||||
(a) | Includes depreciation and amortization expenses of fixed and other assets in the amounts of $158,372 and $194,365 and stock based compensation costs in the amounts of $2,214 and $753 for the year ended December 31, 2015 and December 31, 2014, respectively. | |||||||||||||||||||||||||||||||
(b) | Includes depreciation and amortization expenses of fixed and other assets in the amounts of $967 and $831 and stock based compensation costs in the amounts of $1,905 and $1,034 for the year ended December 31, 2015 and December 31, 2014, respectively. | |||||||||||||||||||||||||||||||
(c) | Includes depreciation and amortization expenses of fixed and other assets in the amounts of $764 and $829 and stock based compensation costs in the amounts of $3,421 and $2,897 for the year ended December 31, 2015 and December 31, 2014, respectively. | |||||||||||||||||||||||||||||||
(d) | Non-GAAP interest expense, net includes only interest on an accrual basis. | |||||||||||||||||||||||||||||||
(e) | Non-GAAP income tax benefit (expense) includes taxes received (paid) during the period on a cash basis. | |||||||||||||||||||||||||||||||
(f) | Non-GAAP non-controlling interest does not include any adjustments relating to the company's 51% stake in TPSCo. | |||||||||||||||||||||||||||||||
(g) | The differences between the above profit (loss) results for the year ended December 31, 2015 as compared with the comparable period's results are mainly due to: (i) $54 million increase in other non cash financing expenses, mainly due to accelerated accretion resulted from the conversion of debentures series F; (ii) $166 million gain from the acquisition of TPSCo included in the year ended December 31, 2014; (iii) $56 million costs related to Nishiwaki Fab cessation of operations recorded in the year ended December 31, 2014; and (iv) gross profit increase of $142 million. | |||||||||||||||||||||||||||||||
(h) | Other non cash financing expense, net is comprised mainly of accelerated accretion and amortization resulted from the conversion of debentures series F. |