TowerJazz Reports Full Year 2018 Results: Revenue of $1.3 Billion, Cash from Operations of $313 Million, Resulting in Net Profit of $136 million and EPS of $1.35
Sequential Growth in the Fourth Quarter for All Metrics
MIGDAL HAEMEK,
Highlights of the Full Year 2018:
- Revenues of $1.3 billion resulting in EBITDA of $362 million, net profit of $136 million and basic earnings per share of
$1.35 ; - Cash generated from operations of $313 million with
$170 million investments in property and equipment, resulting in free cash flow of $143 million; - Further strengthened the balance sheet and financial position during the year:
- Record shareholders’ equity reaching
$1.2 billion ; - Received upgraded
S&P rating from “ilA+ stable” to “ilAA- stable”.
- Record shareholders’ equity reaching
Highlights of the Fourth Quarter of 2018:
- Revenues of $334 million, up
$11 million as compared with the third quarter of 2018; - Sequential increase in net profit and basic earnings per share to
$38 million and$0.37 , respectively, from$34 million and$0.34 , respectively; - Cash generated from operations of $91 million with
$49 million invested in property and equipment, resulting in free cash flow of $43 million.
Business Outlook
TowerJazz expects revenues for the first quarter of 2019 to be
Mr.
Ellwanger updated: “We continue to progress with our TPSCo partnership, aligned on a first contract extension of 3 years for the next phase of TPSCo, beginning the second quarter of 2019. We expect similar loading as present run rate, with some changes to the pricing tables, resulting in some revenue reduction from our partner. This is expected to be mitigated by core business revenue growth, mainly 300mm which is presently ramping, strong efficiencies, and TPSCo specific cost reduction activities, enabling margins’ growth.”
Full Year Results Overview
Revenues for 2018 were
Net profit for 2018 was
During 2018, debt was reduced by
- Full conversion of short-term notes in the amount of
$58 million to shares,$39 million of which were converted during the fourth quarter of 2018.
The notes conversion resulted in annual cash savings of$5 million .
Post conversion, the current outstanding share count is 105 million and fully diluted share count remains at 108 million, similar to previous quarters;
- In
July 2018 , the Company early repaid$40 million loan, initially borrowed in 2016 in relation to the acquisition of theSan Antonio fab and its ramp. - In
June 2018 , TPSCo restructured its outstanding loans originally due 2018-2020, by early repayment of these loans and obtaining a new approximately$100 million loan from three leading Japanese banks at improved terms and longer duration throughJune 2025 .
Free cash flow for 2018 was
Record shareholders' equity as of
In
Fourth Quarter Results Overview
Revenues for the fourth quarter of 2018 were
Gross and operating profits for the fourth quarter of 2018 were
EBITDA for the fourth quarter of 2018 was
Net profit for the fourth quarter of 2018 was
Free cash flow for the fourth quarter of 2018 was
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
(Financial tables follow)
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||
(dollars in thousands) | |||||||||
December 31, | December 31, | ||||||||
2018 | 2017 | ||||||||
A S S E T S | |||||||||
CURRENT ASSETS | |||||||||
Cash and cash equivalents | $ | 385,091 | $ | 445,961 | |||||
Short-term deposits | 120,079 | -- | |||||||
Marketable securities | 135,850 | 113,874 | |||||||
Trade accounts receivable | 153,409 | 149,666 | |||||||
Inventories | 170,778 | 143,315 | |||||||
Other current assets | 22,752 | 21,516 | |||||||
Total current assets | 987,959 | 874,332 | |||||||
LONG-TERM INVESTMENTS | 35,945 | 26,073 | |||||||
PROPERTY AND EQUIPMENT, NET | 657,234 | 635,124 | |||||||
INTANGIBLE ASSETS, NET | 13,435 | 19,841 | |||||||
GOODWILL | 7,000 | 7,000 | |||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET | 88,404 | 111,269 | |||||||
TOTAL ASSETS | $ | 1,789,977 | $ | 1,673,639 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||
CURRENT LIABILITIES | |||||||||
Short-term debt | $ | 10,814 | $ | 105,958 | |||||
Trade accounts payable | 104,329 | 115,347 | |||||||
Deferred revenue and customers' advances | 20,711 | 14,338 | |||||||
Other current liabilities | 67,867 | 66,730 | |||||||
Total current liabilities | 203,721 | 302,373 | |||||||
LONG-TERM DEBT | 256,669 | 228,723 | |||||||
LONG-TERM CUSTOMERS' ADVANCES | 28,131 | 31,908 | |||||||
LONG-TERM EMPLOYEE RELATED LIABILITIES | 13,898 | 14,662 | |||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES | 51,353 | 66,267 | |||||||
TOTAL LIABILITIES | 553,772 | 643,933 | |||||||
TOTAL SHAREHOLDERS' EQUITY | 1,236,205 | 1,029,706 | |||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 1,789,977 | $ | 1,673,639 | |||||
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 | |||||||||||||||||
December 31, | September 30, | December 31, | |||||||||||||||
2018 | 2018 | 2017 | |||||||||||||||
REVENUES | $ | 333,590 | $ | 322,596 | $ | 357,614 | |||||||||||
COST OF REVENUES | 257,957 | 249,975 | 268,256 | ||||||||||||||
GROSS PROFIT | 75,633 | 72,621 | 89,358 | ||||||||||||||
OPERATING COSTS AND EXPENSES: | |||||||||||||||||
Research and development | 18,378 | 18,236 | 18,370 | ||||||||||||||
Marketing, general and administrative | 17,016 | 15,826 | 16,502 | ||||||||||||||
35,394 | 34,062 | 34,872 | |||||||||||||||
OPERATING PROFIT | 40,239 | 38,559 | 54,486 | ||||||||||||||
FINANCING AND OTHER EXPENSE, NET | (3,907 | ) | (2,497 | ) | (7,080 | ) | |||||||||||
PROFIT BEFORE INCOME TAX | 36,332 | 36,062 | 47,406 | ||||||||||||||
INCOME TAX BENEFIT (EXPENSE), NET | 183 | (2,388 | ) | 101,236 | (a) | ||||||||||||
PROFIT BEFORE NON CONTROLLING INTEREST | 36,515 | 33,674 | 148,642 | (a) | |||||||||||||
NON CONTROLLING INTEREST | 1,558 | (28 | ) | (1,431 | ) | ||||||||||||
NET PROFIT | $ | 38,073 | $ | 33,646 | $ | 147,211 | (a) | ||||||||||
BASIC EARNINGS PER SHARE | $ | 0.37 | $ | 0.34 | $ | 1.50 | (a) | ||||||||||
Weighted average number of shares | 103,997 | 100,158 | 98,312 | ||||||||||||||
DILUTED EARNINGS PER SHARE | $ | 0.36 | $ | 0.33 | $ | 1.40 | (a) | ||||||||||
Net profit used for diluted earnings per share | $ | 38,073 | $ | 33,646 | $ | 149,502 | (a) | ||||||||||
Weighted average number of shares | 105,776 | 102,083 | 106,776 | ||||||||||||||
(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, | ||||||||||||||
2018 | 2017 | |||||||||||||
REVENUES | $ | 1,304,034 | $ | 1,387,310 | ||||||||||
COST OF REVENUES | 1,011,087 | 1,033,005 | ||||||||||||
GROSS PROFIT | 292,947 | 354,305 | ||||||||||||
OPERATING COSTS AND EXPENSES: | ||||||||||||||
Research and development | 73,053 | 67,664 | ||||||||||||
Marketing, general and administrative | 64,951 | 66,799 | ||||||||||||
138,004 | 134,463 | |||||||||||||
OPERATING PROFIT | 154,943 | 219,842 | ||||||||||||
FINANCING AND OTHER EXPENSE, NET | (15,626 | ) | (18,074 | ) | ||||||||||
PROFIT BEFORE INCOME TAX | 139,317 | 201,768 | ||||||||||||
INCOME TAX BENEFIT (EXPENSE), NET | (5,938 | ) | 99,888 | (a) | ||||||||||
PROFIT BEFORE NON CONTROLLING INTEREST | 133,379 | 301,656 | (a) | |||||||||||
NON CONTROLLING INTEREST | 2,200 | (3,645 | ) | |||||||||||
NET PROFIT | $ | 135,579 | $ | 298,011 | (a) | |||||||||
BASIC EARNINGS PER SHARE | $ | 1.35 | $ | 3.08 | (a) | |||||||||
Weighted average number of shares | 100,399 | 96,647 | ||||||||||||
DILUTED EARNINGS PER SHARE | $ | 1.32 | $ | 2.90 | (a) | |||||||||
Net profit used for diluted earnings per share | $ | 135,579 | $ | 306,905 | (a) | |||||||||
Weighted average number of shares | 102,517 | 105,947 | ||||||||||||
(a) | 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. |
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||||||||
RECONCILIATION OF CERTAIN FINANCIAL DATA (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 | |||||||||||||
December 31, | September 30, | December 31, | |||||||||||
2018 | 2018 | 2017 | |||||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT: | |||||||||||||
GAAP NET PROFIT | $ | 38,073 | $ | 33,646 | $ | 147,211 | |||||||
Stock based compensation | 3,906 | 2,710 | 3,481 | ||||||||||
Amortization of acquired intangible assets | 1,614 | 1,627 | 1,564 | ||||||||||
Income tax benefit resulted from Israeli deferred tax asset realization following valuation allowance release | -- | -- | (82,370 | ) | |||||||||
Income tax benefit related to U.S. tax reform | -- | -- | (12,970 | ) | |||||||||
ADJUSTED NET PROFIT | $ | 43,593 | $ | 37,983 | $ | 56,916 | |||||||
ADJUSTED EARNINGS PER SHARE: | |||||||||||||
Basic | $ | 0.42 | $ | 0.38 | $ | 0.58 | |||||||
Diluted | $ | 0.41 | $ | 0.37 | $ | 0.55 | |||||||
Fully diluted | $ | 0.41 | $ | 0.37 | $ | 0.55 | |||||||
ADJUSTED NET PROFIT USED TO CALCULATE PER SHARE DATA: | |||||||||||||
Basic | $ | 43,593 | $ | 37,983 | $ | 56,916 | |||||||
Diluted | $ | 43,593 | $ | 37,983 | $ | 59,207 | |||||||
Fully diluted | $ | 44,663 | $ | 40,149 | $ | 59,207 | |||||||
NUMBER OF SHARES AND OTHER SECURITIES USED TO CALCULATE PER SHARE DATA: | |||||||||||||
Basic | 103,997 | 100,158 | 98,312 | ||||||||||
Diluted | 105,776 | 102,083 | 106,776 | ||||||||||
Fully diluted | 108,268 | 108,146 | 107,721 | ||||||||||
EBITDA CALCULATION: | |||||||||||||
GAAP OPERATING PROFIT | $ | 40,239 | $ | 38,559 | $ | 54,486 | |||||||
Depreciation of fixed assets | 46,950 | 46,172 | 47,741 | ||||||||||
Stock based compensation | 3,906 | 2,710 | 3,481 | ||||||||||
Amortization of acquired intangible assets | 1,614 | 1,627 | 1,564 | ||||||||||
EBITDA | $ | 92,709 | $ | 89,068 | $ | 107,272 | |||||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | |||||||||||
RECONCILIATION OF CERTAIN FINANCIAL DATA (UNAUDITED) | |||||||||||
(dollars and share count in thousands, except per share data) | |||||||||||
Year ended | |||||||||||
December 31, | |||||||||||
2018 | 2017 | ||||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT: | |||||||||||
GAAP NET PROFIT | $ | 135,579 | $ | 298,011 | |||||||
Stock based compensation | 12,661 | 11,648 | |||||||||
Amortization of acquired intangible assets | 6,554 | 8,307 | |||||||||
Income tax benefit resulted from Israeli deferred tax asset realization following valuation allowance release | -- | (82,370 | ) | ||||||||
Income tax benefit related to U.S. tax reform | -- | (12,970 | ) | ||||||||
ADJUSTED NET PROFIT | $ | 154,794 | $ | 222,626 | |||||||
ADJUSTED EARNINGS PER SHARE: | |||||||||||
Basic | $ | 1.54 | $ | 2.30 | |||||||
Diluted | $ | 1.51 | $ | 2.19 | |||||||
Fully diluted | $ | 1.51 | $ | 2.15 | |||||||
ADJUSTED NET PROFIT USED TO CALCULATE PER SHARE DATA: | |||||||||||
Basic | $ | 154,794 | $ | 222,626 | |||||||
Diluted | $ | 154,794 | $ | 231,520 | |||||||
Fully diluted | $ | 163,194 | $ | 231,520 | |||||||
NUMBER OF SHARES AND OTHER SECURITIES USED TO CALCULATE PER SHARE DATA: | |||||||||||
Basic | 100,399 | 96,647 | |||||||||
Diluted | 102,517 | 105,947 | |||||||||
Fully diluted | 108,268 | 107,721 | |||||||||
EBITDA CALCULATION: | |||||||||||
GAAP OPERATING PROFIT | $ | 154,943 | $ | 219,842 | |||||||
Depreciation of fixed assets | 187,460 | 185,464 | |||||||||
Stock based compensation | 12,661 | 11,648 | |||||||||
Amortization of acquired intangible assets | 6,554 | 8,307 | |||||||||
EBITDA | $ | 361,618 | $ | 425,261 | |||||||
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 | ||||||||
December 31, | December 31, | |||||||
2018 | 2017 | |||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD | $ | 464,446 | $ | 480,407 | ||||
Net cash provided by operating activities | 91,496 | 85,285 | ||||||
Investments in property and equipment, net | (48,654 | ) | (41,349 | ) | ||||
Exercise of options, net | 9 | 3,278 | ||||||
Investments in short-term deposits, marketable securities and other assets, net | (123,126 | ) | (64,867 | ) | ||||
Debt repaid, net | (2,924 | ) | (16,863 | ) | ||||
Effect of Japanese Yen exchange rate change over cash balance | 3,844 | 70 | ||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD | $ | 385,091 | $ | 445,961 | ||||
FREE CASH FLOW | $ | 42,843 | $ | 43,936 | ||||
Y e a r e n d e d | ||||||||
December 31, | December 31, | |||||||
2018 | 2017 | |||||||
CASH AND SHORT-TERM DEPOSITS - BEGINNING OF PERIOD | $ | 445,961 | $ | 389,377 | ||||
Net cash provided by operating activities | 312,897 | 355,635 | (b) | |||||
Investments in property and equipment, net | (169,741 | ) | (164,717 | ) | ||||
Exercise of warrants and options, net | 714 | 31,315 | ||||||
Investments in short-term deposits, marketable securities and other assets, net | (158,476 | ) | (114,736 | ) | ||||
Debt repaid, net | (48,849 | ) | (50,255 | ) | ||||
Effect of Japanese Yen exchange rate change over cash balance | 2,585 | 3,720 | ||||||
TPSCo dividend to Panasonic | -- | (4,378 | ) | |||||
CASH AND CASH EQUIVALENTS - END OF PERIOD | $ | 385,091 | $ | 445,961 | ||||
FREE CASH FLOW | $ | 143,156 | $ | 190,918 | (b) | |||
(b) | 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. |
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES | ||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||
Year ended | Three months ended | |||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||||||||
CASH FLOWS - OPERATING ACTIVITIES | ||||||||||||||||||||||
Net profit for the period | $ | 133,379 | $ | 301,656 | $ | 36,515 | $ | 148,642 | ||||||||||||||
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 | 214,391 | 208,411 | 54,157 | 51,310 | ||||||||||||||||||
Effect of indexation, translation and fair value measurement on debt | (9,791 | ) | 12,865 | (4,042 | ) | 2,281 | ||||||||||||||||
Other expense, net | 2,442 | 2,627 | 4,006 | 3,027 | ||||||||||||||||||
Changes in assets and liabilities: | ||||||||||||||||||||||
Trade accounts receivable | (3,096 | ) | (6,564 | ) | 10,933 | 788 | ||||||||||||||||
Other assets | 11,260 | (8,321 | ) | 3,096 | 445 | |||||||||||||||||
Inventories | (26,344 | ) | (4,277 | ) | (9,702 | ) | 92 | |||||||||||||||
Trade accounts payable | (3,562 | ) | (8,649 | ) | (4,783 | ) | (2,786 | ) | ||||||||||||||
Deferred revenue and customers' advances | 2,625 | (21,803 | ) | 8,768 | (17,882 | ) | ||||||||||||||||
Other current liabilities | (867 | ) | (8,219 | ) | (7,239 | ) | 1,765 | |||||||||||||||
Long-term employee related liabilities | (795 | ) | (3,247 | ) | (361 | ) | (2,482 | ) | ||||||||||||||
Deferred tax, net and other long-term liabilities | (6,745 | ) | (108,844 | ) | 148 | (99,915 | ) | |||||||||||||||
Net cash provided by operating activities | 312,897 | 355,635 | (b) | 91,496 | 85,285 | |||||||||||||||||
CASH FLOWS - INVESTING ACTIVITIES | ||||||||||||||||||||||
Investments in property and equipment, net | (169,741 | ) | (164,717 | ) | (48,654 | ) | (41,349 | ) | ||||||||||||||
Investments in deposits, marketable securities and other assets, net | (158,476 | ) | (114,736 | ) | (123,126 | ) | (64,867 | ) | ||||||||||||||
Net cash used in investing activities | (328,217 | ) | (279,453 | ) | (171,780 | ) | (106,216 | ) | ||||||||||||||
CASH FLOWS - FINANCING ACTIVITIES | ||||||||||||||||||||||
Debt repaid, net | (48,849 | ) | (50,255 | ) | (2,924 | ) | (16,863 | ) | ||||||||||||||
Exercise of warrants and options, net | 714 | 31,315 | 9 | 3,278 | ||||||||||||||||||
Dividend paid to Panasonic | -- | (4,378 | ) | -- | -- | |||||||||||||||||
Net cash used in financing activities | (48,135 | ) | (23,318 | ) | (2,915 | ) | (13,585 | ) | ||||||||||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE | 2,585 | 3,720 | 3,844 | 70 | ||||||||||||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (60,870 | ) | 56,584 | (79,355 | ) | (34,446 | ) | |||||||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD | 445,961 | 389,377 | 464,446 | 480,407 | ||||||||||||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD | $ | 385,091 | $ | 445,961 | $ | 385,091 | $ | 445,961 | ||||||||||||||
(b) 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. | ||||||||||||||||||||||
Source: Tower Semiconductor