Date: February 17, 2021
|
TOWER SEMICONDUCTOR LTD.
By: /s/ Nati Somekh
Name: Nati Somekh
Title: Corporate Secretary
|
• |
Fourth quarter revenues of $345 million, reflecting 11% quarter over quarter and 13% year over year growth.
|
• |
Organic revenue growth of 20% quarter over quarter and 17% year over year.
|
• |
Significant increases in the fourth quarter of 2020 in gross profit, operating profit, EBITDA and net profit, as compared to both prior quarter and the fourth quarter
of 2019.
|
• |
Revenues for the full year 2020 of $1.266 billion, reflecting 3% total growth and 5% year over year organic growth.
|
• |
Revenue guidance for the first quarter of 2021 of $345 million, with an upward or downward range of 5%. Mid-range guidance represents year over year growth of 15%
total and 20% organic.
|
• |
Expects sequential quarterly revenue growth through 2021.
|
• |
Announcing capacity expansion for 200mm and 300mm to answer the exceeding demand forecast.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
(dollars in thousands)
|
December 31,
|
September 30,
|
December 31,
|
||||||||||
2020
|
2020
|
2019
|
||||||||||
A S S E T S
|
||||||||||||
CURRENT ASSETS
|
||||||||||||
Cash and cash equivalents
|
$
|
211,683
|
$
|
207,704
|
$
|
355,561
|
||||||
Short-term deposits
|
310,230
|
313,029
|
215,609
|
|||||||||
Marketable securities
|
188,967
|
183,946
|
176,070
|
|||||||||
Trade accounts receivable
|
162,100
|
118,111
|
126,966
|
|||||||||
Inventories
|
199,126
|
204,933
|
192,256
|
|||||||||
Other current assets
|
30,810
|
30,379
|
22,019
|
|||||||||
Total current assets
|
1,102,916
|
1,058,102
|
1,088,481
|
|||||||||
LONG-TERM INVESTMENTS
|
40,699
|
41,303
|
40,085
|
|||||||||
PROPERTY AND EQUIPMENT, NET
|
839,171
|
780,596
|
681,939
|
|||||||||
GOODWILL AND INTANGIBLE ASSETS, NET
|
17,962
|
15,806
|
17,281
|
|||||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
|
93,401
|
88,878
|
105,047
|
|||||||||
TOTAL ASSETS
|
$
|
2,094,149
|
$
|
1,984,685
|
$
|
1,932,833
|
||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
CURRENT LIABILITIES
|
||||||||||||
Short-term debt
|
$
|
106,513
|
$
|
86,717
|
$
|
65,932
|
||||||
Trade accounts payable
|
96,940
|
104,354
|
119,199
|
|||||||||
Deferred revenue and customers' advances
|
10,027
|
9,660
|
10,322
|
|||||||||
Other current liabilities
|
59,432
|
58,098
|
57,603
|
|||||||||
Total current liabilities
|
272,912
|
258,829
|
253,056
|
|||||||||
LONG-TERM DEBT
|
283,765
|
229,266
|
245,821
|
|||||||||
LONG-TERM CUSTOMERS' ADVANCES
|
25,451
|
25,780
|
28,196
|
|||||||||
EMPLOYEE RELATED LIABILITIES
|
15,833
|
16,717
|
13,285
|
|||||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
|
41,286
|
40,536
|
45,752
|
|||||||||
TOTAL LIABILITIES
|
639,247
|
571,128
|
586,110
|
|||||||||
TOTAL SHAREHOLDERS' EQUITY
|
1,454,902
|
1,413,557
|
1,346,723
|
|||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
2,094,149
|
$
|
1,984,685
|
$
|
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
|
||||||||||||
December 31,
|
September 30,
|
December 31,
|
||||||||||
2020
|
2020
|
2019
|
||||||||||
REVENUES
|
$
|
345,211
|
$
|
310,212
|
$
|
305,710
|
||||||
COST OF REVENUES
|
275,602
|
256,751
|
250,878
|
|||||||||
GROSS PROFIT
|
69,609
|
53,461
|
54,832
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
19,913
|
19,569
|
18,877
|
|||||||||
Marketing, general and administrative
|
16,317
|
14,803
|
17,057
|
|||||||||
36,230
|
34,372
|
35,934
|
||||||||||
OPERATING PROFIT
|
33,379
|
19,089
|
18,898
|
|||||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
(1,498
|
)
|
(565
|
)
|
3,058
|
|||||||
PROFIT BEFORE INCOME TAX
|
31,881
|
18,524
|
21,956
|
|||||||||
INCOME TAX EXPENSE, NET
|
(1,823
|
)
|
(2,798
|
)
|
(2,360
|
)
|
||||||
NET PROFIT
|
30,058
|
15,726
|
19,596
|
|||||||||
Net loss (income) attributable to non-controlling interest
|
974
|
(528
|
)
|
1,111
|
||||||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
31,032
|
$
|
15,198
|
$
|
20,707
|
||||||
BASIC EARNINGS PER SHARE
|
$
|
0.29
|
$
|
0.14
|
$
|
0.19
|
||||||
Weighted average number of shares
|
107,762
|
107,475
|
106,710
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.28
|
$
|
0.14
|
$
|
0.19
|
||||||
Weighted average number of shares
|
108,985
|
108,500
|
107,995
|
|||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||||||
GAAP NET PROFIT
|
$
|
31,032
|
$
|
15,198
|
$
|
20,707
|
||||||
Stock based compensation
|
5,190
|
3,460
|
3,066
|
|||||||||
Amortization of acquired intangible assets
|
365
|
490
|
453
|
|||||||||
ADJUSTED NET PROFIT
|
$
|
36,587
|
$
|
19,148
|
$
|
24,226
|
||||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||||||
Basic
|
$
|
0.34
|
$
|
0.18
|
$
|
0.23
|
||||||
Diluted
|
$
|
0.34
|
$
|
0.18
|
$
|
0.22
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
(dollars and share count in thousands, except per share data)
|
Y e a r e n d e d
|
||||||||
December 31,
|
||||||||
2020
|
2019
|
|||||||
REVENUES
|
$
|
1,265,684
|
$
|
1,234,003
|
||||
COST OF REVENUES
|
1,032,366
|
1,004,332
|
||||||
GROSS PROFIT
|
233,318
|
229,671
|
||||||
OPERATING COSTS AND EXPENSES:
|
||||||||
Research and development
|
78,320
|
75,579
|
||||||
Marketing, general and administrative
|
63,965
|
67,376
|
||||||
142,285
|
142,955
|
|||||||
OPERATING PROFIT
|
91,033
|
86,716
|
||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
(2,345
|
)
|
4,305
|
|||||
PROFIT BEFORE INCOME TAX
|
88,688
|
91,021
|
||||||
INCOME TAX EXPENSE, NET
|
(5,399
|
)
|
(2,948
|
)
|
||||
NET PROFIT
|
83,289
|
88,073
|
||||||
Net loss (income) attributable to non-controlling interest
|
(987
|
)
|
1,975
|
|||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
82,302
|
$
|
90,048
|
||||
BASIC EARNINGS PER SHARE
|
$
|
0.77
|
$
|
0.85
|
||||
Weighted average number of shares
|
107,254
|
106,256
|
||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.76
|
$
|
0.84
|
||||
Weighted average number of shares
|
108,480
|
107,438
|
||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||
GAAP NET PROFIT
|
$
|
82,302
|
$
|
90,048
|
||||
Stock based compensation
|
16,988
|
14,548
|
||||||
Amortization of acquired intangible assets
|
1,658
|
3,080
|
||||||
ADJUSTED NET PROFIT
|
$
|
100,948
|
$
|
107,676
|
||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||
Basic
|
$
|
0.94
|
$
|
1.01
|
||||
Diluted
|
$
|
0.93
|
$
|
1.00
|
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
|
||||||||||||
December 31,
|
September 30,
|
December 31,
|
||||||||||
2020
|
2020
|
2019
|
||||||||||
EBITDA CALCULATION:
|
||||||||||||
GAAP OPERATING PROFIT
|
$
|
33,379
|
19,089
|
$
|
18,898
|
|||||||
Depreciation of fixed assets
|
56,956
|
56,131
|
52,222
|
|||||||||
Stock based compensation
|
5,190
|
3,460
|
3,066
|
|||||||||
Amortization of acquired intangible assets
|
365
|
490
|
453
|
|||||||||
EBITDA
|
$
|
95,890
|
79,170
|
$
|
74,639
|
Y e a r e n d e d
|
||||||||
December 31,
|
December 31,
|
|||||||
2020
|
2019
|
|||||||
GAAP OPERATING PROFIT
|
$
|
91,033
|
$
|
86,716
|
||||
Depreciation of fixed assets
|
219,746
|
194,584
|
||||||
Stock based compensation
|
16,988
|
14,548
|
||||||
Amortization of acquired intangible assets
|
1,658
|
3,080
|
||||||
EBITDA
|
$
|
329,425
|
$
|
298,928
|
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,
|
September 30,
|
December 31,
|
||||||||||
2020
|
2020
|
2019
|
||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
207,704
|
$
|
258,793
|
$
|
417,636
|
||||||
Net cash provided by operating activities
|
73,010
|
68,612
|
71,561
|
|||||||||
Investments in property and equipment, net
|
(64,233
|
)
|
(66,862
|
)
|
(43,704
|
)
|
||||||
Exercise of options
|
1,026
|
272
|
1,402
|
|||||||||
Debt repaid, net
|
(8,147
|
)
|
(26,355
|
)
|
(3,247
|
)
|
||||||
Effect of Japanese Yen exchange rate change over cash balance
|
1,624
|
2,227
|
(557
|
)
|
||||||||
Investments in short-term deposits, marketable securities and other assets, net
|
699
|
(28,983
|
)
|
(87,530
|
)
|
|||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
211,683
|
$
|
207,704
|
$
|
355,561
|
Y e a r e n d e d
|
||||||||
December 31,
|
||||||||
2020
|
2019
|
|||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
355,561
|
$
|
385,091
|
||||
Net cash provided by operating activities
|
276,561
|
291,320
|
||||||
Investments in property and equipment, net
|
(256,539
|
)
|
(172,166
|
)
|
||||
Exercise of options
|
2,512
|
1,842
|
||||||
Debt repaid, net
|
(63,699
|
)
|
(19,402
|
)
|
||||
Effect of Japanese Yen exchange rate change over cash balance
|
4,357
|
1,804
|
||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(107,070
|
)
|
(132,928
|
)
|
||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
211,683
|
$
|
355,561
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
(dollars in thousands)
|
Year ended
|
||||||||
December 31,
|
||||||||
2020
|
2019
|
|||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||
Net profit for the period
|
$ |
83,289
|
$
|
88,073
|
||||
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
|
240,531
|
214,474
|
||||||
Effect of indexation, translation and fair value measurement on debt
|
6,645
|
10,294
|
||||||
Other expense (income), net
|
5,215
|
(4,293
|
)
|
|||||
Changes in assets and liabilities:
|
||||||||
Trade accounts receivable
|
(33,087
|
)
|
27,317
|
|||||
Other assets
|
(7,999
|
)
|
(4,600
|
)
|
||||
Inventories
|
(2,891
|
)
|
(21,021
|
)
|
||||
Trade accounts payable
|
(18,576
|
)
|
(339
|
)
|
||||
Deferred revenue and customers' advances
|
(3,072
|
)
|
(10,331
|
)
|
||||
Other current liabilities
|
347
|
(9,435
|
)
|
|||||
Long-term employee related liabilities
|
3,936
|
(310
|
)
|
|||||
Deferred tax, net and other long-term liabilities
|
2,223
|
1,491
|
||||||
Net cash provided by operating activities
|
276,561
|
291,320
|
||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||
Investments in property and equipment, net
|
(256,539
|
)
|
(172,166
|
)
|
||||
Investments in deposits, marketable securities and other assets, net
|
(107,070
|
)
|
(132,928
|
)
|
||||
Net cash used in investing activities
|
(363,609
|
)
|
(305,094
|
)
|
||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||
Debt repaid, net
|
(63,699
|
)
|
(19,402
|
)
|
||||
Exercise of options
|
2,512
|
1,842
|
||||||
Net cash used in financing activities
|
(61,187
|
)
|
(17,560
|
)
|
||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
4,357
|
1,804
|
||||||
DECREASE IN CASH AND CASH EQUIVALENTS
|
(143,878
|
)
|
(29,530
|
)
|
||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
355,561
|
385,091
|
||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$ |
211,683
|
$
|
355,561
|