TowerJazz Reports Fiscal Year 2017 Record Results in Revenues, Gross Profit, Operating Profit, EBITDA, Net Profit, Cash from Operations and Free Cash Flow
MIGDAL HAEMEK,
Highlights of the Full Year 2017:
- 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.
Highlights of the Fourth Quarter of 2017:
- 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.
CEO End of Year Commentary
Mr.
Full Year 2017 Financial Results
Revenues for 2017 were at a record of
Gross profit for 2017 was at a record of
Operating profit for 2017 was at a record of
EBITDA for 2017 totaled to a record
Net profit for 2017 was at a record of
Net profit for 2016 was
On an adjusted basis, as described and reconciled in the tables below, net profit for the full year of 2017 was
Free cash flow for 2017 was a record of
Fourth Quarter Results Overview
Revenues for the fourth quarter of 2017 were a record
Gross and operating profits for the fourth quarter of 2017 were
EBITDA for the fourth quarter of 2017 was
Net profit for the fourth quarter of 2017 was a record of
On an adjusted basis, as described and reconciled in the tables below, net profit for the fourth quarter of 2017 was
Free cash flow for the fourth quarter of 2017 was
Cash (including short-term marketable securities), net of gross debt as of
In
Shareholders' equity as of
Business Outlook
TowerJazz expects revenues for the first quarter of 2018 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: 1-888-668-9141 (U.S. Toll-Free), 03-918-0609 (
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
CONTACTS:
Noit Levy-Karoubi | TowerJazz | +972 4 604 7066 | Noit.levi@towerjazz.com
GK Investor Relations |
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
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 |
(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. |