TOWER SEMICONDUCTOR LTD. | |||
Date: November 12, 2020 |
By:
|
/s/ Nati Somekh | |
Name: Nati Somekh | |||
Title: Corporate Secretary | |||
September 30,
|
June 30,
|
December 31,
|
||||||||||
2020
|
2020
|
2019
|
||||||||||
A S S E T S
|
||||||||||||
CURRENT ASSETS
|
||||||||||||
Cash and cash equivalents
|
$
|
207,704
|
$
|
258,793
|
$
|
355,561
|
||||||
Short-term deposits
|
313,029
|
269,263
|
215,609
|
|||||||||
Marketable securities
|
183,946
|
195,886
|
176,070
|
|||||||||
Trade accounts receivable
|
118,111
|
128,401
|
126,966
|
|||||||||
Inventories
|
204,933
|
210,129
|
192,256
|
|||||||||
Other current assets
|
30,379
|
28,158
|
22,019
|
|||||||||
Total current assets
|
1,058,102
|
1,090,630
|
1,088,481
|
|||||||||
LONG-TERM INVESTMENTS
|
41,303
|
41,219
|
40,085
|
|||||||||
PROPERTY AND EQUIPMENT, NET
|
780,596
|
765,895
|
681,939
|
|||||||||
GOODWILL AND INTANGIBLE ASSETS, NET
|
15,806
|
16,298
|
17,281
|
|||||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
|
88,878
|
91,834
|
105,047
|
|||||||||
TOTAL ASSETS
|
$
|
1,984,685
|
$
|
2,005,876
|
$
|
1,932,833
|
||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
CURRENT LIABILITIES
|
||||||||||||
Short-term debt
|
$
|
86,717
|
$
|
79,668
|
$
|
65,932
|
||||||
Trade accounts payable
|
104,354
|
154,517
|
119,199
|
|||||||||
Deferred revenue and customers' advances
|
9,660
|
8,455
|
10,322
|
|||||||||
Other current liabilities
|
58,098
|
68,192
|
57,603
|
|||||||||
Total current liabilities
|
258,829
|
310,832
|
253,056
|
|||||||||
LONG-TERM DEBT
|
229,266
|
219,764
|
245,821
|
|||||||||
LONG-TERM CUSTOMERS' ADVANCES
|
25,780
|
27,570
|
28,196
|
|||||||||
LONG-TERM EMPLOYEE RELATED LIABILITIES
|
16,717
|
14,970
|
13,285
|
|||||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
|
40,536
|
40,596
|
45,752
|
|||||||||
TOTAL LIABILITIES
|
571,128
|
613,732
|
586,110
|
|||||||||
TOTAL SHAREHOLDERS' EQUITY
|
1,413,557
|
1,392,144
|
1,346,723
|
|||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,984,685
|
$
|
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
|
||||||||||||
September 30,
|
June 30,
|
September 30,
|
||||||||||
2020
|
2020
|
2019
|
||||||||||
REVENUES
|
$
|
310,212
|
$
|
310,090
|
$
|
312,122
|
||||||
COST OF REVENUES
|
256,751
|
252,385
|
253,841
|
|||||||||
GROSS PROFIT
|
53,461
|
57,705
|
58,281
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
19,569
|
19,424
|
18,722
|
|||||||||
Marketing, general and administrative
|
14,803
|
16,154
|
16,840
|
|||||||||
34,372
|
35,578
|
35,562
|
||||||||||
OPERATING PROFIT
|
19,089
|
22,127
|
22,719
|
|||||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
(565
|
)
|
1,831
|
(426
|
)
|
|||||||
PROFIT BEFORE INCOME TAX
|
18,524
|
23,958
|
22,293
|
|||||||||
INCOME TAX BENEFIT (EXPENSE), NET
|
(2,798
|
)
|
(2,484
|
)
|
61
|
|||||||
NET PROFIT
|
15,726
|
21,474
|
22,354
|
|||||||||
Net income attributable to non-controlling interest
|
(528
|
)
|
(2,422
|
)
|
(166
|
)
|
||||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
15,198
|
$
|
19,052
|
$
|
22,188
|
||||||
BASIC EARNINGS PER SHARE
|
$
|
0.14
|
$
|
0.18
|
$
|
0.21
|
||||||
Weighted average number of shares
|
107,475
|
106,956
|
106,644
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.14
|
$
|
0.18
|
$
|
0.21
|
||||||
Weighted average number of shares
|
108,500
|
108,277
|
107,601
|
|||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||||||
GAAP NET PROFIT
|
$
|
15,198
|
$
|
19,052
|
$
|
22,188
|
||||||
Stock based compensation
|
3,460
|
3,795
|
3,775
|
|||||||||
Amortization of acquired intangible assets
|
490
|
493
|
492
|
|||||||||
ADJUSTED NET PROFIT
|
$
|
19,148
|
$
|
23,340
|
$
|
26,455
|
||||||
ADJUSTED BASIC AND DILUTED EARNINGS PER SHARE
|
$
|
0.18
|
$
|
0.22
|
$
|
0.25
|
N i n e m o n t h s e n d e d
|
||||||||
September 30,
|
||||||||
2020
|
2019
|
|||||||
REVENUES
|
$
|
920,473
|
$
|
928,293
|
||||
COST OF REVENUES
|
756,764
|
753,454
|
||||||
GROSS PROFIT
|
163,709
|
174,839
|
||||||
OPERATING COSTS AND EXPENSES:
|
||||||||
Research and development
|
58,407
|
56,702
|
||||||
Marketing, general and administrative
|
47,648
|
50,319
|
||||||
106,055
|
107,021
|
|||||||
OPERATING PROFIT
|
57,654
|
67,818
|
||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
(847
|
)
|
1,247
|
|||||
PROFIT BEFORE INCOME TAX
|
56,807
|
69,065
|
||||||
INCOME TAX EXPENSE, NET
|
(3,576
|
)
|
(588
|
)
|
||||
NET PROFIT
|
53,231
|
68,477
|
||||||
Net loss (income) attributable to non-controlling interest
|
(1,961
|
)
|
864
|
|||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
51,270
|
$
|
69,341
|
||||
BASIC EARNINGS PER SHARE
|
$
|
0.48
|
$
|
0.65
|
||||
Weighted average number of shares
|
107,083
|
106,103
|
||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.47
|
$
|
0.65
|
||||
Weighted average number of shares
|
108,311
|
107,252
|
||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||
GAAP NET PROFIT
|
$
|
51,270
|
$
|
69,341
|
||||
Stock based compensation
|
11,798
|
11,482
|
||||||
Amortization of acquired intangible assets
|
1,293
|
2,627
|
||||||
ADJUSTED NET PROFIT
|
$
|
64,361
|
$
|
83,450
|
||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||
Basic
|
$
|
0.60
|
$
|
0.79
|
||||
Diluted
|
$
|
0.59
|
$
|
0.78
|
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
|
||||||||||||
September 30,
|
June 30,
|
September 30,
|
||||||||||
2020
|
2020
|
2019
|
||||||||||
GAAP OPERATING PROFIT
|
$
|
19,089
|
$
|
22,127
|
$
|
22,719
|
||||||
Depreciation of fixed assets
|
56,131
|
55,175
|
48,355
|
|||||||||
Stock based compensation
|
3,460
|
3,795
|
3,775
|
|||||||||
Amortization of acquired intangible assets
|
490
|
493
|
492
|
|||||||||
EBITDA
|
$
|
79,170
|
$
|
81,590
|
$
|
75,341
|
N i n e m o n t h s e n d e d
|
||||||||
September 30,
|
September 30,
|
|||||||
2020
|
2019
|
|||||||
GAAP OPERATING PROFIT
|
$
|
57,654
|
$
|
67,818
|
||||
Depreciation of fixed assets
|
162,790
|
142,362
|
||||||
Stock based compensation
|
11,798
|
11,482
|
||||||
Amortization of acquired intangible assets
|
1,293
|
2,627
|
||||||
EBITDA
|
$
|
233,535
|
$
|
224,289
|
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
|
||||||||||||
September 30,
|
June 30,
|
September 30,
|
||||||||||
2020
|
2020
|
2019
|
||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
258,793
|
$
|
251,348
|
$
|
405,158
|
||||||
Net cash provided by operating activities
|
68,612
|
66,603
|
72,735
|
|||||||||
Investments in property and equipment, net
|
(66,862
|
)
|
(62,537
|
)
|
(43,017
|
)
|
||||||
Exercise of options
|
272
|
1,127
|
43
|
|||||||||
Debt repaid, net
|
(26,355
|
)
|
(5,000
|
)
|
(5,606
|
)
|
||||||
Effect of Japanese Yen exchange rate change over cash balance
|
2,227
|
682
|
(104
|
)
|
||||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(28,983
|
)
|
6,570
|
(11,573
|
)
|
|||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
207,704
|
$
|
258,793
|
$
|
417,636
|
N i n e m o n t h s e n d e d
|
||||||||
September 30,
|
||||||||
2020
|
2019
|
|||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
355,561
|
$
|
385,091
|
||||
Net cash provided by operating activities
|
203,551
|
219,759
|
||||||
Investments in property and equipment, net
|
(192,306
|
)
|
(128,462
|
)
|
||||
Exercise of options
|
1,486
|
440
|
||||||
Debt repaid, net
|
(55,552
|
)
|
(16,155
|
)
|
||||
Effect of Japanese Yen exchange rate change over cash balance
|
2,733
|
2,361
|
||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(107,769
|
)
|
(45,398
|
)
|
||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
207,704
|
$
|
417,636
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
(dollars in thousands)
|
N i n e 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
|
|||||||||||||||||||
September 30,
|
September 30,
|
September 30,
|
June 30,
|
September 30,
|
||||||||||||||||
2020
|
2019
|
2020
|
2020
|
2019
|
||||||||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||||||||||
Net profit for the period
|
$
|
53,231
|
$
|
68,477
|
$
|
15,726
|
$
|
21,474
|
$
|
22,354
|
||||||||||
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
|
177,576
|
158,070
|
60,277
|
60,268
|
53,203
|
|||||||||||||||
Effect of exchange rate differences on debentures
|
(82
|
)
|
9,300
|
828
|
3,159
|
3,095
|
||||||||||||||
Other expense (income), net
|
(332
|
)
|
(711
|
)
|
558
|
(876
|
)
|
(266
|
)
|
|||||||||||
Changes in assets and liabilities:
|
||||||||||||||||||||
Trade accounts receivable
|
10,260
|
30,775
|
11,556
|
(12,981
|
)
|
(496
|
)
|
|||||||||||||
Other assets
|
(2,508
|
)
|
(7,733
|
)
|
(7,630
|
)
|
(1,998
|
)
|
(1,978
|
)
|
||||||||||
Inventories
|
(10,691
|
)
|
(16,293
|
)
|
6,689
|
(11,209
|
)
|
(13,276
|
)
|
|||||||||||
Trade accounts payable
|
(23,249
|
)
|
(3,094
|
)
|
(10,299
|
)
|
(6,751
|
)
|
12,110
|
|||||||||||
Deferred revenue and customers' advances
|
(3,094
|
)
|
(9,471
|
)
|
(596
|
)
|
(1,927
|
)
|
4,178
|
|||||||||||
Other current liabilities
|
(103
|
)
|
(8,340
|
)
|
(10,832
|
)
|
13,977
|
(6,494
|
)
|
|||||||||||
Long-term employee related liabilities
|
3,847
|
7
|
1,793
|
2,109
|
(32
|
)
|
||||||||||||||
Deferred tax, net and other long-term liabilities
|
(1,304
|
)
|
(1,228
|
)
|
542
|
1,358
|
337
|
|||||||||||||
Net cash provided by operating activities
|
203,551
|
219,759
|
68,612
|
66,603
|
72,735
|
|||||||||||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||||||||||
Investments in property and equipment, net
|
(192,306
|
)
|
(128,462
|
)
|
(66,862
|
)
|
(62,537
|
)
|
(43,017
|
)
|
||||||||||
Investments in deposits, marketable securities and other assets, net
|
(107,769
|
)
|
(45,398
|
)
|
(28,983
|
)
|
6,570
|
(11,573
|
)
|
|||||||||||
Net cash used in investing activities
|
(300,075
|
)
|
(173,860
|
)
|
(95,845
|
)
|
(55,967
|
)
|
(54,590
|
)
|
||||||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||||||||||
Debt repaid, net
|
(55,552
|
)
|
(16,155
|
)
|
(26,355
|
)
|
(5,000
|
)
|
(5,606
|
)
|
||||||||||
Exercise of options
|
1,486
|
440
|
272
|
1,127
|
43
|
|||||||||||||||
Net cash used in financing activities
|
(54,066
|
)
|
(15,715
|
)
|
(26,083
|
)
|
(3,873
|
)
|
(5,563
|
)
|
||||||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
2,733
|
2,361
|
2,227
|
682
|
(104
|
)
|
||||||||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(147,857
|
)
|
32,545
|
(51,089
|
)
|
7,445
|
12,478
|
|||||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
355,561
|
385,091
|
258,793
|
251,348
|
405,158
|
|||||||||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
207,704
|
$
|
417,636
|
$
|
207,704
|
$
|
258,793
|
$
|
417,636
|