TOWER SEMICONDUCTOR LTD.
|
|||
Date: May 13, 2020
|
By:
|
/s/ Nati Somekh
|
|
Name: Nati Somekh
|
|||
Title: Corporate Secretary
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
(dollars in thousands)
|
March 31,
|
December 31,
|
|||||||
2020
|
2019
|
|||||||
A S S E T S
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
251,348
|
$
|
355,561
|
||||
Short-term deposits
|
277,857
|
215,609
|
||||||
Marketable securities
|
191,434
|
176,070
|
||||||
Trade accounts receivable
|
115,194
|
126,966
|
||||||
Inventories
|
198,285
|
192,256
|
||||||
Other current assets
|
22,332
|
22,019
|
||||||
Total current assets
|
1,056,450
|
1,088,481
|
||||||
LONG-TERM INVESTMENTS
|
39,562
|
40,085
|
||||||
PROPERTY AND EQUIPMENT, NET
|
732,169
|
681,939
|
||||||
INTANGIBLE ASSETS, NET
|
9,963
|
10,281
|
||||||
GOODWILL
|
7,000
|
7,000
|
||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
|
93,032
|
105,047
|
||||||
TOTAL ASSETS
|
$
|
1,938,176
|
$
|
1,932,833
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Short-term debt
|
$
|
62,885
|
$
|
65,932
|
||||
Trade accounts payable
|
148,671
|
119,199
|
||||||
Deferred revenue and customers' advances
|
10,191
|
10,322
|
||||||
Other current liabilities
|
54,192
|
57,603
|
||||||
Total current liabilities
|
275,939
|
253,056
|
||||||
LONG-TERM DEBT
|
220,216
|
245,821
|
||||||
LONG-TERM CUSTOMERS' ADVANCES
|
27,755
|
28,196
|
||||||
LONG-TERM EMPLOYEE RELATED LIABILITIES
|
12,730
|
13,285
|
||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
|
40,941
|
45,752
|
||||||
TOTAL LIABILITIES
|
577,581
|
586,110
|
||||||
TOTAL SHAREHOLDERS' EQUITY
|
1,360,595
|
1,346,723
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,938,176
|
$
|
1,932,833
|
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
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2020
|
2019
|
2019
|
||||||||||
REVENUES
|
$
|
300,171
|
$
|
305,710
|
$
|
310,107
|
||||||
COST OF REVENUES
|
247,628
|
250,878
|
246,956
|
|||||||||
GROSS PROFIT
|
52,543
|
54,832
|
63,151
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
19,414
|
18,877
|
19,168
|
|||||||||
Marketing, general and administrative
|
16,691
|
17,057
|
16,641
|
|||||||||
36,105
|
35,934
|
35,809
|
||||||||||
OPERATING PROFIT
|
16,438
|
18,898
|
27,342
|
|||||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
(2,113
|
)
|
3,058
|
725
|
||||||||
PROFIT BEFORE INCOME TAX
|
14,325
|
21,956
|
28,067
|
|||||||||
INCOME TAX BENEFIT (EXPENSE), NET
|
1,706
|
(2,360
|
)
|
(1,667
|
)
|
|||||||
PROFIT BEFORE NON CONTROLLING INTEREST
|
16,031
|
19,596
|
26,400
|
|||||||||
NON CONTROLLING INTEREST
|
989
|
1,111
|
(184
|
)
|
||||||||
NET PROFIT
|
$
|
17,020
|
$
|
20,707
|
$
|
26,216
|
||||||
BASIC EARNINGS PER SHARE
|
$
|
0.16
|
$
|
0.19
|
$
|
0.25
|
||||||
Weighted average number of shares
|
106,814
|
106,710
|
105,331
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.16
|
$
|
0.19
|
$
|
0.25
|
||||||
Weighted average number of shares
|
108,149
|
107,995
|
106,972
|
|||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||||||
GAAP NET PROFIT
|
$
|
17,020
|
$
|
20,707
|
$
|
26,216
|
||||||
Stock based compensation
|
4,543
|
3,066
|
3,823
|
|||||||||
Amortization of acquired intangible assets
|
310
|
453
|
1,641
|
|||||||||
ADJUSTED NET PROFIT
|
$
|
21,873
|
$
|
24,226
|
$
|
31,680
|
||||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||||||
Basic
|
$
|
0.20
|
$
|
0.23
|
$
|
0.30
|
||||||
Diluted
|
$
|
0.20
|
$
|
0.22
|
$
|
0.30
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
RECONCILIATION FROM GAAP OPERATING PROFIT TO EBITDA (UNAUDITED)
|
(dollars in thousands)
|
T h r e e m o n t h s e n d e d
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2020
|
2019
|
2019
|
||||||||||
EBITDA CALCULATION:
|
||||||||||||
GAAP OPERATING PROFIT
|
$
|
16,438
|
$
|
18,898
|
$
|
27,342
|
||||||
Depreciation of fixed assets
|
51,484
|
52,222
|
46,041
|
|||||||||
Stock based compensation
|
4,543
|
3,066
|
3,823
|
|||||||||
Amortization of acquired intangible assets
|
310
|
453
|
1,641
|
|||||||||
EBITDA
|
$
|
72,775
|
$
|
74,639
|
$
|
78,847
|
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
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2020
|
2019
|
2019
|
||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
355,561
|
$
|
417,636
|
$
|
385,091
|
||||||
Net cash provided by operating activities
|
68,336
|
71,561
|
74,868
|
|||||||||
Investments in property and equipment, net
|
(62,907
|
)
|
(43,704
|
)
|
(41,718
|
)
|
||||||
Exercise of options, net
|
87
|
1,402
|
397
|
|||||||||
Debt repaid, net
|
(24,197
|
)
|
(3,247
|
)
|
(3,074
|
)
|
||||||
Effect of Japanese Yen exchange rate change over cash balance
|
(176
|
)
|
(557
|
)
|
(740
|
)
|
||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(85,356
|
)
|
(87,530
|
)
|
(6,726
|
)
|
||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
251,348
|
$
|
355,561
|
$
|
408,098
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
||
(dollars in thousands)
|
T h r e e m o n t h s e n d e d
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2020
|
2019
|
2019
|
||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||
Net profit for the period
|
$
|
16,031
|
$
|
19,596
|
$
|
26,400
|
||||||
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
|
56,796
|
56,404
|
52,014
|
|||||||||
Effect of exchange rate differences on debentures
|
(4,069
|
)
|
994
|
4,001
|
||||||||
Other income, net
|
(14
|
)
|
(3,582
|
)
|
(17
|
)
|
||||||
Changes in assets and liabilities:
|
||||||||||||
Trade accounts receivable
|
11,685
|
(3,458
|
)
|
18,606
|
||||||||
Other assets
|
7,355
|
3,133
|
(3,705
|
)
|
||||||||
Inventories
|
(6,171
|
)
|
(4,728
|
)
|
(3,395
|
)
|
||||||
Trade accounts payable
|
(6,199
|
)
|
2,755
|
(2,651
|
)
|
|||||||
Deferred revenue and customers' advances
|
(571
|
)
|
(860
|
)
|
(10,685
|
)
|
||||||
Other current liabilities
|
(3,248
|
)
|
(1,095
|
)
|
(4,803
|
)
|
||||||
Long-term employee related liabilities
|
(31
|
)
|
(317
|
)
|
68
|
|||||||
Deferred tax, net and other long-term liabilities
|
(3,228
|
)
|
2,719
|
(965
|
)
|
|||||||
Net cash provided by operating activities
|
68,336
|
71,561
|
74,868
|
|||||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||
Investments in property and equipment, net
|
(62,907
|
)
|
(43,704
|
)
|
(41,718
|
)
|
||||||
Investments in deposits, marketable securities and other assets, net
|
(85,356
|
)
|
(87,530
|
)
|
(6,726
|
)
|
||||||
Net cash used in investing activities
|
(148,263
|
)
|
(131,234
|
)
|
(48,444
|
)
|
||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||
Debt repaid, net
|
(24,197
|
)
|
(3,247
|
)
|
(3,074
|
)
|
||||||
Exercise of options
|
87
|
1,402
|
397
|
|||||||||
Net cash used in financing activities
|
(24,110
|
)
|
(1,845
|
)
|
(2,677
|
)
|
||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
(176
|
)
|
(557
|
)
|
(740
|
)
|
||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(104,213
|
)
|
(62,075
|
)
|
23,007
|
|||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
355,561
|
417,636
|
385,091
|
|||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
251,348
|
$
|
355,561
|
$
|
408,098
|