TOWER SEMICONDUCTOR LTD.
|
|||
Date: July 29, 2020 |
By:
|
/s/ Nati Somekh
|
|
Name: Nati Somekh | |||
Title: Corporate Secretary |
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
(dollars in thousands)
|
June 30,
|
December 31,
|
|||||||
2020
|
2019
|
|||||||
A S S E T S
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
258,793
|
$
|
355,561
|
||||
Short-term deposits
|
269,263
|
215,609
|
||||||
Marketable securities
|
195,886
|
176,070
|
||||||
Trade accounts receivable
|
128,401
|
126,966
|
||||||
Inventories
|
210,129
|
192,256
|
||||||
Other current assets
|
28,158
|
22,019
|
||||||
Total current assets
|
1,090,630
|
1,088,481
|
||||||
LONG-TERM INVESTMENTS
|
41,219
|
40,085
|
||||||
PROPERTY AND EQUIPMENT, NET
|
765,895
|
681,939
|
||||||
GOODWILL AND INTANGIBLE ASSETS, NET
|
16,298
|
17,281
|
||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
|
91,834
|
105,047
|
||||||
TOTAL ASSETS
|
$
|
2,005,876
|
$
|
1,932,833
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Short-term debt
|
$
|
79,668
|
$
|
65,932
|
||||
Trade accounts payable
|
154,517
|
119,199
|
||||||
Deferred revenue and customers' advances
|
8,455
|
10,322
|
||||||
Other current liabilities
|
68,192
|
57,603
|
||||||
Total current liabilities
|
310,832
|
253,056
|
||||||
LONG-TERM DEBT
|
219,764
|
245,821
|
||||||
LONG-TERM CUSTOMERS' ADVANCES
|
27,570
|
28,196
|
||||||
LONG-TERM EMPLOYEE RELATED LIABILITIES
|
14,970
|
13,285
|
||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
|
40,596
|
45,752
|
||||||
TOTAL LIABILITIES
|
613,732
|
586,110
|
||||||
TOTAL SHAREHOLDERS' EQUITY
|
1,392,144
|
1,346,723
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
2,005,876
|
$
|
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
|
||||||||||||
June 30,
|
March 31,
|
June 30,
|
||||||||||
2020
|
2020
|
2019
|
||||||||||
REVENUES
|
$
|
310,090
|
$
|
300,171
|
$
|
306,064
|
||||||
COST OF REVENUES
|
252,385
|
247,628
|
252,657
|
|||||||||
GROSS PROFIT
|
57,705
|
52,543
|
53,407
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
19,424
|
19,414
|
18,812
|
|||||||||
Marketing, general and administrative
|
16,154
|
16,691
|
16,838
|
|||||||||
35,578
|
36,105
|
35,650
|
||||||||||
OPERATING PROFIT
|
22,127
|
16,438
|
17,757
|
|||||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
1,831
|
(2,113
|
)
|
947
|
||||||||
PROFIT BEFORE INCOME TAX
|
23,958
|
14,325
|
18,704
|
|||||||||
INCOME TAX BENEFIT (EXPENSE), NET
|
(2,484
|
)
|
1,706
|
1,018
|
||||||||
PROFIT BEFORE NON CONTROLLING INTEREST
|
21,474
|
16,031
|
19,722
|
|||||||||
NON CONTROLLING INTEREST
|
(2,422
|
)
|
989
|
1,214
|
||||||||
NET PROFIT
|
$
|
19,052
|
$
|
17,020
|
$
|
20,936
|
||||||
BASIC EARNINGS PER SHARE
|
$
|
0.18
|
$
|
0.16
|
$
|
0.20
|
||||||
Weighted average number of shares
|
106,956
|
106,814
|
106,321
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.18
|
$
|
0.16
|
$
|
0.20
|
||||||
Weighted average number of shares
|
108,277
|
108,149
|
107,178
|
|||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||||||
GAAP NET PROFIT
|
$
|
19,052
|
$
|
17,020
|
$
|
20,936
|
||||||
Stock based compensation
|
3,795
|
4,543
|
3,884
|
|||||||||
Amortization of acquired intangible assets
|
493
|
310
|
494
|
|||||||||
ADJUSTED NET PROFIT
|
$
|
23,340
|
$
|
21,873
|
$
|
25,314
|
||||||
ADJUSTED BASIC AND DILUTED EARNINGS PER SHARE
|
$
|
0.22
|
$
|
0.20
|
$
|
0.24
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
||||||||
(dollars and share count in thousands, except per share data)
|
||||||||
S i x m o n t h s e n d e d
|
||||||||
June 30,
|
||||||||
2020
|
2019
|
|||||||
REVENUES
|
$
|
610,261
|
$
|
616,171
|
||||
COST OF REVENUES
|
500,013
|
499,613
|
||||||
GROSS PROFIT
|
110,248
|
116,558
|
||||||
OPERATING COSTS AND EXPENSES:
|
||||||||
Research and development
|
38,838
|
37,980
|
||||||
Marketing, general and administrative
|
32,845
|
33,479
|
||||||
71,683
|
71,459
|
|||||||
OPERATING PROFIT
|
38,565
|
45,099
|
||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
(282
|
)
|
1,672
|
|||||
PROFIT BEFORE INCOME TAX
|
38,283
|
46,771
|
||||||
INCOME TAX EXPENSE, NET
|
(778
|
)
|
(649
|
)
|
||||
PROFIT BEFORE NON CONTROLLING INTEREST
|
37,505
|
46,122
|
||||||
NON CONTROLLING INTEREST
|
(1,433
|
)
|
1,030
|
|||||
NET PROFIT
|
$
|
36,072
|
$
|
47,152
|
||||
BASIC EARNINGS PER SHARE
|
$
|
0.34
|
$
|
0.45
|
||||
Weighted average number of shares
|
106,885
|
105,829
|
||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||
GAAP NET PROFIT
|
$
|
36,072
|
$
|
47,152
|
||||
Stock based compensation
|
8,338
|
7,707
|
||||||
Amortization of acquired intangible assets
|
803
|
2,135
|
||||||
ADJUSTED NET PROFIT
|
$
|
45,213
|
$
|
56,994
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
RECONCILIATION FROM GAAP OPERATING PROFIT TO EBITDA (UNAUDITED)
|
(dollars in thousands)
|
EBITDA CALCULATION:
|
||||||||||||
T h r e e m o n t h s e n d e d
|
||||||||||||
June 30,
|
March 31,
|
June 30,
|
||||||||||
2020
|
2020
|
2019
|
||||||||||
GAAP OPERATING PROFIT
|
$
|
22,127
|
$
|
16,438
|
$
|
17,757
|
||||||
Depreciation of fixed assets
|
55,175
|
51,484
|
47,966
|
|||||||||
Stock based compensation
|
3,795
|
4,543
|
3,884
|
|||||||||
Amortization of acquired intangible assets
|
493
|
310
|
494
|
|||||||||
EBITDA
|
$
|
81,590
|
$
|
72,775
|
$
|
70,101
|
S i x m o n t h s e n d e d
|
||||||||
June 30,
|
June 30,
|
|||||||
2020
|
2019
|
|||||||
GAAP OPERATING PROFIT
|
$
|
38,565
|
$
|
45,099
|
||||
Depreciation of fixed assets
|
106,659
|
94,007
|
||||||
Stock based compensation
|
8,338
|
7,707
|
||||||
Amortization of acquired intangible assets
|
803
|
2,135
|
||||||
EBITDA
|
$
|
154,365
|
$
|
148,948
|
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
|
||||||||||||
June 30,
|
March 31,
|
June 30,
|
||||||||||
2020
|
2020
|
2019
|
||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
251,348
|
$
|
355,561
|
$
|
408,098
|
||||||
Net cash provided by operating activities
|
66,603
|
68,336
|
72,156
|
|||||||||
Investments in property and equipment, net
|
(62,537
|
)
|
(62,907
|
)
|
(43,727
|
)
|
||||||
Exercise of options
|
1,127
|
87
|
--
|
|||||||||
Debt repaid, net
|
(5,000
|
)
|
(24,197
|
)
|
(7,475
|
)
|
||||||
Effect of Japanese Yen exchange rate change over cash balance
|
682
|
(176
|
)
|
3,205
|
||||||||
Investments in short-term deposits, marketable securities and other assets, net
|
6,570
|
(85,356
|
)
|
(27,099
|
)
|
|||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
258,793
|
$
|
251,348
|
$
|
405,158
|
S i x m o n t h s e n d e d
|
||||||||
June 30,
|
June 30,
|
|||||||
2020
|
2019
|
|||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
355,561
|
$
|
385,091
|
||||
Net cash provided by operating activities
|
134,939
|
147,024
|
||||||
Investments in property and equipment, net
|
(125,444
|
)
|
(85,445
|
)
|
||||
Exercise of options
|
1,214
|
397
|
||||||
Debt repaid, net
|
(29,197
|
)
|
(10,549
|
)
|
||||
Effect of Japanese Yen exchange rate change over cash balance
|
506
|
2,465
|
||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(78,786
|
)
|
(33,825
|
)
|
||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
258,793
|
$
|
405,158
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
||||||||||||||||
(dollars in thousands)
|
S i x m o n t h s e n d e d
|
T h r e e m o n t h s e n d e d
|
|||||||||||||||||||
June 30,
|
June 30,
|
June 30,
|
March 31,
|
June 30,
|
||||||||||||||||
2020
|
2019
|
2020
|
2020
|
2019
|
||||||||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||||||||||
Net profit for the period
|
$ |
37,505
|
$
|
46,122
|
$
|
21,474
|
$
|
16,031
|
$
|
19,722
|
||||||||||
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
|
117,299
|
104,867
|
60,268
|
56,796
|
52,853
|
|||||||||||||||
Effect of exchange rate differences on debentures
|
(910
|
)
|
6,205
|
3,159
|
(4,069
|
)
|
2,204
|
|||||||||||||
Other income, net
|
(890
|
)
|
(445
|
)
|
(876
|
)
|
(14
|
)
|
(428
|
)
|
||||||||||
Changes in assets and liabilities:
|
||||||||||||||||||||
Trade accounts receivable
|
(1,296
|
)
|
31,271
|
(12,981
|
)
|
11,685
|
12,665
|
|||||||||||||
Other assets
|
5,122
|
(5,755
|
)
|
(1,998
|
)
|
7,355
|
(2,050
|
)
|
||||||||||||
Inventories
|
(17,380
|
)
|
(3,017
|
)
|
(11,209
|
)
|
(6,171
|
)
|
378
|
|||||||||||
Trade accounts payable
|
(12,950
|
)
|
(15,204
|
)
|
(6,751
|
)
|
(6,199
|
)
|
(12,553
|
)
|
||||||||||
Deferred revenue and customers' advances
|
(2,498
|
)
|
(13,649
|
)
|
(1,927
|
)
|
(571
|
)
|
(2,964
|
)
|
||||||||||
Other current liabilities
|
10,729
|
(1,846
|
)
|
13,977
|
(3,248
|
)
|
2,957
|
|||||||||||||
Long-term employee related liabilities
|
2,078
|
39
|
2,109
|
(31
|
)
|
(29
|
)
|
|||||||||||||
Deferred tax, net and other long-term liabilities
|
(1,870
|
)
|
(1,564
|
)
|
1,358
|
(3,228
|
)
|
(599
|
)
|
|||||||||||
Net cash provided by operating activities
|
134,939
|
147,024
|
66,603
|
68,336
|
72,156
|
|||||||||||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||||||||||
Investments in property and equipment, net
|
(125,444
|
)
|
(85,445
|
)
|
(62,537
|
)
|
(62,907
|
)
|
(43,727
|
)
|
||||||||||
Investments in deposits, marketable securities and other assets, net
|
(78,786
|
)
|
(33,825
|
)
|
6,570
|
(85,356
|
)
|
(27,099
|
)
|
|||||||||||
Net cash used in investing activities
|
(204,230
|
)
|
(119,270
|
)
|
(55,967
|
)
|
(148,263
|
)
|
(70,826
|
)
|
||||||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||||||||||
Debt repaid, net
|
(29,197
|
)
|
(10,549
|
)
|
(5,000
|
)
|
(24,197
|
)
|
(7,475
|
)
|
||||||||||
Exercise of options
|
1,214
|
397
|
1,127
|
87
|
--
|
|||||||||||||||
Net cash used in financing activities
|
(27,983
|
)
|
(10,152
|
)
|
(3,873
|
)
|
(24,110
|
)
|
(7,475
|
)
|
||||||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
506
|
2,465
|
682
|
(176
|
)
|
3,205
|
||||||||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(96,768
|
)
|
20,067
|
7,445
|
(104,213
|
)
|
(2,940
|
)
|
||||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
355,561
|
385,091
|
251,348
|
355,561
|
408,098
|
|||||||||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$ |
258,793
|
$
|
405,158
|
$
|
258,793
|
$
|
251,348
|
$
|
405,158
|