Date: May 12, 2021
|
TOWER SEMICONDUCTOR LTD.
By: /s/ Nati Somekh
Name: Nati Somekh
Title: Corporate Secretary
|
• |
Revenues of $347 million, reflecting year over year 21% organic growth and 16% total growth.
|
• |
Significant year over year increases in gross profit, operating profit and net profit.
|
• |
Guides mid-range revenue for the second quarter of 2021 of $360 million, which represents a company record quarterly revenue, demonstrating 26% year over year organic
growth and 16% total growth.
|
• |
Standard & Poor’s Ma’alot reaffirmed company’s rating of “ilAA-“, with a stable horizon.
|
• |
As previously announced, $150 million of purchase orders have been issued for 200mm and 300mm manufacturing tools and related facilities, spoken for by customer demand
forecast. Capacity increase will begin in the second half of 2021, targeting full qualification within the first quarter of 2022.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
(dollars in thousands)
|
March 31,
|
December 31,
|
|||||||
2021
|
2020
|
|||||||
A S S E T S
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
215,581
|
$
|
211,683
|
||||
Short-term deposits
|
307,386
|
310,230
|
||||||
Marketable securities
|
187,027
|
188,967
|
||||||
Trade accounts receivable
|
164,166
|
162,100
|
||||||
Inventories
|
197,189
|
199,126
|
||||||
Other current assets
|
27,854
|
30,810
|
||||||
Total current assets
|
1,099,203
|
1,102,916
|
||||||
LONG-TERM INVESTMENTS
|
40,765
|
40,699
|
||||||
PROPERTY AND EQUIPMENT, NET
|
827,230
|
839,171
|
||||||
GOODWILL AND INTANGIBLE ASSETS, NET
|
17,471
|
17,962
|
||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
|
92,980
|
93,401
|
||||||
TOTAL ASSETS
|
$
|
2,077,649
|
$
|
2,094,149
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Short-term debt
|
$
|
101,295
|
$
|
106,513
|
||||
Trade accounts payable
|
85,288
|
96,940
|
||||||
Deferred revenue and customers' advances
|
20,814
|
10,027
|
||||||
Other current liabilities
|
66,160
|
59,432
|
||||||
Total current liabilities
|
273,557
|
272,912
|
||||||
LONG-TERM DEBT
|
241,634
|
283,765
|
||||||
LONG-TERM CUSTOMERS' ADVANCES
|
33,971
|
25,451
|
||||||
EMPLOYEE RELATED LIABILITIES
|
15,447
|
15,833
|
||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
|
35,011
|
41,286
|
||||||
TOTAL LIABILITIES
|
599,620
|
639,247
|
||||||
TOTAL SHAREHOLDERS' EQUITY
|
1,478,029
|
1,454,902
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
2,077,649
|
$
|
2,094,149
|
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,
|
||||||||||
2021
|
2020
|
2020
|
||||||||||
REVENUES
|
$
|
347,214
|
$
|
345,211
|
$
|
300,171
|
||||||
COST OF REVENUES
|
277,400
|
275,602
|
247,628
|
|||||||||
GROSS PROFIT
|
69,814
|
69,609
|
52,543
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
20,343
|
19,913
|
19,414
|
|||||||||
Marketing, general and administrative
|
16,991
|
16,317
|
16,691
|
|||||||||
37,334
|
36,230
|
36,105
|
||||||||||
OPERATING PROFIT
|
32,480
|
33,379
|
16,438
|
|||||||||
FINANCING AND OTHER EXPENSE, NET
|
(7,842
|
)
|
(1,498
|
)
|
(2,113
|
)
|
||||||
PROFIT BEFORE INCOME TAX
|
24,638
|
31,881
|
14,325
|
|||||||||
INCOME TAX BENEFIT (EXPENSE), NET
|
5,876
|
(1,823
|
)
|
1,706
|
||||||||
NET PROFIT
|
30,514
|
30,058
|
16,031
|
|||||||||
Net loss (income) attributable to non-controlling interest
|
(2,192
|
)
|
974
|
989
|
||||||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
28,322
|
$
|
31,032
|
$
|
17,020
|
||||||
BASIC EARNINGS PER SHARE
|
$
|
0.26
|
$
|
0.29
|
$
|
0.16
|
||||||
Weighted average number of shares
|
107,940
|
107,762
|
106,814
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.26
|
$
|
0.28
|
$
|
0.16
|
||||||
Weighted average number of shares
|
109,462
|
108,985
|
108,149
|
|||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||||||
GAAP NET PROFIT
|
$
|
28,322
|
$
|
31,032
|
$
|
17,020
|
||||||
Stock based compensation
|
4,906
|
5,190
|
4,543
|
|||||||||
Amortization of acquired intangible assets
|
491
|
365
|
310
|
|||||||||
ADJUSTED NET PROFIT
|
$
|
33,719
|
$
|
36,587
|
$
|
21,873
|
||||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||||||
Basic
|
$
|
0.31
|
$
|
0.34
|
$
|
0.20
|
||||||
Diluted
|
$
|
0.31
|
$
|
0.34
|
$
|
0.20
|
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,
|
||||||||||
2021
|
2020
|
2020
|
||||||||||
EBITDA CALCULATION:
|
||||||||||||
GAAP OPERATING PROFIT
|
$
|
32,480
|
$
|
33,379
|
$
|
16,438
|
||||||
Depreciation of fixed assets
|
56,624
|
56,956
|
51,484
|
|||||||||
Stock based compensation
|
4,906
|
5,190
|
4,543
|
|||||||||
Amortization of acquired intangible assets
|
491
|
365
|
310
|
|||||||||
EBITDA
|
$
|
94,501
|
$
|
95,890
|
$
|
72,775
|
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,
|
||||||||||
2021
|
2020
|
2020
|
||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
211,683
|
$
|
207,704
|
$
|
355,561
|
||||||
Net cash provided by operating activities
|
87,413
|
73,010
|
68,336
|
|||||||||
Investments in property and equipment, net
|
(49,415
|
)
|
(64,233
|
)
|
(62,907
|
)
|
||||||
Exercise of options
|
364
|
1,026
|
87
|
|||||||||
Debt repaid, net
|
(29,375
|
)
|
(8,147
|
)
|
(24,197
|
)
|
||||||
Effect of Japanese Yen exchange rate change over cash balance
|
(3,478
|
)
|
1,624
|
(176
|
)
|
|||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(1,611
|
)
|
699
|
(85,356
|
)
|
|||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
215,581
|
$
|
211,683
|
$
|
251,348
|
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,
|
||||||||||
2021
|
2020
|
2020
|
||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||
Net profit for the period
|
$ |
30,514
|
$
|
30,058
|
$
|
16,031
|
||||||
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
|
62,053
|
62,955
|
56,796
|
|||||||||
Effect of exchange rate differences on debentures
|
(3,792
|
)
|
6,727
|
(4,069
|
)
|
|||||||
Other expense (income), net
|
(4,985
|
)
|
5,547
|
(14
|
)
|
|||||||
Changes in assets and liabilities:
|
||||||||||||
Trade accounts receivable
|
(6,274
|
)
|
(43,347
|
)
|
11,685
|
|||||||
Other assets
|
7,082
|
(5,491
|
)
|
7,355
|
||||||||
Inventories
|
(3,407
|
)
|
7,800
|
(6,171
|
)
|
|||||||
Trade accounts payable
|
(9,266
|
)
|
4,673
|
(6,199
|
)
|
|||||||
Deferred revenue and customers' advances
|
19,340
|
22
|
(571
|
)
|
||||||||
Other current liabilities
|
7,084
|
450
|
(3,248
|
)
|
||||||||
Long-term employee related liabilities
|
(107
|
)
|
89
|
(31
|
)
|
|||||||
Deferred tax, net and other long-term liabilities
|
(10,829
|
)
|
3,527
|
(3,228
|
)
|
|||||||
Net cash provided by operating activities
|
87,413
|
73,010
|
68,336
|
|||||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||
Investments in property and equipment, net
|
(49,415
|
)
|
(64,233
|
)
|
(62,907
|
)
|
||||||
Investments in deposits, marketable securities and other assets, net
|
(1,611
|
)
|
699
|
(85,356
|
)
|
|||||||
Net cash used in investing activities
|
(51,026
|
)
|
(63,534
|
)
|
(148,263
|
)
|
||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||
Debt repaid, net
|
(29,375
|
)
|
(8,147
|
)
|
(24,197
|
)
|
||||||
Exercise of options
|
364
|
1,026
|
87
|
|||||||||
Net cash used in financing activities
|
(29,011
|
)
|
(7,121
|
)
|
(24,110
|
)
|
||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
(3,478
|
)
|
1,624
|
(176
|
)
|
|||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
3,898
|
3,979
|
(104,213
|
)
|
||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
211,683
|
207,704
|
355,561
|
|||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$ |
215,581
|
$
|
211,683
|
$
|
251,348
|