FORM 6-K

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

For the month of July 2004 (No. 2)

                            TOWER SEMICONDUCTOR LTD.
                 (Translation of registrant's name into English)

                          Ramat Gavriel Industrial Park
                          P.O. Box 619, Migdal Haemek,
                            Israel 23105 (Address of
                          principal executive offices)

      Indicate by check mark whether the registrant files or will file annual
reports under cover Form 20-F or Form 40-F.

                           Form 20-F |X|   Form 40-F |_|

      Indicate by check mark whether the registrant by furnishing the
information contained in this Form is also thereby furnishing the information to
the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of
1934.

                                Yes |_|  No |X|

On July 21, 2004, the Registrant announced its financial results for the six month and three month periods ended June 30, 2004. Attached hereto as Exhibit 99.1 is the press release relating to such announcement and attached hereto as Exhibit 99.2 are the Registrant's unaudited condensed interim consolidated financial statements for the six month and three month periods ended June 30, 2004. This Form 6-K is being incorporated by reference into all effective registration statements filed by us under the Securities Act of 1933.

SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. TOWER SEMICONDUCTOR LTD. Date: July 21, 2004 By: /s/ Tamar Cohen ------------------------------------- Name: Tamar Cohen Title: Corporate Secretary

                                                                    Exhibit 99.1

 TOWER SEMICONDUCTOR LTD. ANNOUNCES SECOND QUARTER AND SIX MONTHS 2004 RESULTS

             Quarterly Revenues Increased 161 Percent Year-Over-Year
                           and 24 Percent Sequentially

MIGDAL HAEMEK, Israel - July 21, 2004 - Tower Semiconductor Ltd. (NASDAQ: TSEM;
TASE: TSEM) today announced results for the second quarter and six months ended
June 30, 2004.

Revenues for the second quarter of 2004 totaled $33.7 million, an increase of
161 percent over $12.9 million reported in the second quarter of 2003 and an
increase of 24 percent over revenues of $27.2 million in the first quarter of
2004.

The loss in the second quarter narrowed to $36.5 million, or $0.55 per share,
compared to a loss of $38.5 million, or $0.61 per share, for the first quarter
of the year. In the second quarter of 2003 the company reported a net loss of
$16.8 million, or $0.37 per share.

Revenues for the six months ended June 30, 2004, were $60.9 million, an increase
of 139 percent over revenues of $25.5 million for the six months ended June 30,
2003. The company reported a loss of $75.0 million, or $1.16 per share, compared
with a loss of $31.2 million, or $0.70 per share, in the six months ended June
30, 2003.

Tower said the second quarter and first half losses reflect the high investment
made in Fab 2 and its resulting depreciation, and that it is on course toward
positive EBITDA by year-end. The company expects Q-3 2004 revenues to be in the
range of $35 million and $38 million.

"I am very pleased that we were able to achieve our performance goals this
quarter for both Fab 1 and Fab 2," said Carmel Vernia, Tower's chairman and
chief executive officer. "Fab 1 is profitable, and its utilization continues to
increase. Fab 2 is still expected to reach 14,000 installed capacity by year-end
and we continue to experience higher demand than our current installed capacity
from virtually all markets, especially for consumer devices, which results in
strong revenue growth."

"Progress was also made in our specialized technologies, with the receipt of our
first customer commitment for 0.18-micron embedded flash. Additionally, we
shipped first product samples of 0.18-micron CMOS image sensors to two customers
and started development work for the RFID tag market, combining our know how and
expertise in two of our specialized areas - embedded NVM and mixed signal
technologies. We have also continued to execute per plan on our 0.13-micron
technology transfer and infrastructure activities."

During the second quarter, the company received a Gold Supplier award for the
fifth-consecutive year from Freescale Semiconductor Inc., a subsidiary of
Motorola Inc.

Tower will host a conference call to discuss these results on Wednesday, July
21, 2004 at 11:00 a.m. Eastern time / 18:00 Israel time. To participate, call
1-800-946-0712 (U.S. toll-free number) or 1-719-457-2641 (international) and
mention ID code: TOWER. Callers in Israel are invited to call locally, at
03-918-0610. The conference call also will be Webcast live at
www.companyboardroom.com and at www.towersemi.com. The call will be available on
both Web sites for replay for 90 days.

ABOUT TOWER SEMICONDUCTOR LTD. Tower Semiconductor Ltd. is a pure-play independent wafer foundry established in 1993. The company manufactures integrated circuits with geometries ranging from 1.0 to 0.18 micron; it also provides complementary technical services and design support. In addition to digital CMOS process technology, Tower offers advanced non-volatile memory solutions, mixed-signal and CMOS image-sensor technologies. To provide world-class customer service, the company maintains two manufacturing facilities: Fab 1 has process technologies from 1.0 to 0.35 micron and can produce up to 16,000 150mm wafers per month. Fab 2 features 0.18-micron and below process technologies, including foundry-standard technology. When complete, Fab 2 is expected to offer full production capacity of 33,000 200mm wafers per month. The Tower Web site is located at www.towersemi.com. SAFE HARBOR This press release includes forward-looking statements, which are subject to risks and uncertainties. Actual results may vary from those projected or implied by such forward-looking statements. Potential risks and uncertainties include, without limitation, risks and uncertainties associated with: (i) the completion of the equipment installation, technology transfer and ramp-up of production in Fab 2, (ii) having sufficient funds to complete the Fab 2 project, (iii) the cyclical nature of the semiconductor industry and the resulting periodic overcapacity, (iv) operating our facilities at satisfactory utilization rates, (v) our ability to capitalize on increases in demand for foundry services, (vi) meeting the conditions to receive Israeli government grants and tax benefits approved for Fab 2 and obtaining the approval of the Israeli Investment Center to extend the five-year investment period under our Fab 2 approved enterprise program and of amendments to our modified business plan, (vii) attracting additional customers, (viii) not receiving orders from our wafer partners and technology providers, (ix) failing to maintain and develop our technology processes and services, (x) competing effectively, (xi) our large amount of debt and our satisfying the covenants set forth in our amended facility agreement, and (xii) achieving acceptable device yields, product performance and delivery times. A more complete discussion of risks and uncertainties that may affect the accuracy of forward-looking statements included in this press release or which may otherwise affect our business is included under the heading "Risk Factors" in our most recent Annual Report on Form 20-F and in our Form F-3, as amended, as were filed with the Securities and Exchange Commission and the Israel Securities Authority. # # # PR Agency Contact Investor Relations Contact Corporate Contact Julie Lass Sheldon Lutch Michael Axelrod Loomis Group Fusion IR & Communications Tower Semiconductor USA +1 (512) 328 8855 +1 (212) 268 1816 +1 (408) 330 6871 lass@loomisgroup.com sheldon@fusionir.com pr@towersemi.com

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY CONSOLIDATED BALANCE SHEETS (dollars in thousands, except share data and per share data) JUNE 30, DECEMBER 31, --------- --------- 2004 2003 --------- --------- A S S E T S CURRENT ASSETS CASH AND CASH EQUIVALENTS $ 19,115 $ 12,448 SHORT-TERM INTEREST-BEARING DEPOSITS -- -- CASH AND SHORT-TERM INTEREST-BEARING DEPOSITS DESIGNATED FOR INVESTMENTS RELATING TO FAB 2 42,279 44,042 TRADE ACCOUNTS RECEIVABLE 19,113 11,631 OTHER RECEIVABLES 20,067 11,073 INVENTORIES 25,712 19,382 OTHER CURRENT ASSETS 2,112 1,729 --------- --------- TOTAL CURRENT ASSETS 128,398 100,305 --------- --------- LONG-TERM INVESTMENTS LONG-TERM INTEREST-BEARING DEPOSITS DESIGNATED FOR INVESTMENTS RELATING TO FAB 2 4,918 4,848 OTHER LONG-TERM INVESTMENTS 6,000 6,000 --------- --------- 10,918 10,848 --------- --------- PROPERTY AND EQUIPMENT, NET 589,271 568,412 --------- --------- OTHER ASSETS, NET 102,094 108,770 --------- --------- TOTAL ASSETS $ 830,681 $ 788,335 ========= ========= LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES SHORT-TERM DEBT $ -- $ -- TRADE ACCOUNTS PAYABLE 51,082 40,249 OTHER CURRENT LIABILITIES 8,853 9,564 --------- --------- TOTAL CURRENT LIABILITIES 59,935 49,813 LONG-TERM DEBT 461,000 431,000 CONVERTIBLE DEBENTURES 25,508 25,783 LONG-TERM LIABILITY IN RESPECT OF CUSTOMERS' ADVANCES 45,762 46,347 OTHER LONG-TERM LIABILITIES 8,209 5,935 --------- --------- TOTAL LIABILITIES 600,414 558,878 SHAREHOLDERS' EQUITY ORDINARY SHARES 16,251 13,150 ADDITIONAL PAID-IN CAPITAL 517,041 427,881 PROCEEDS ON ACCOUNT OF SHARE CAPITAL -- 16,428 SHAREHOLDER RECEIVABLES (26) (26) ACCUMULATED DEFICIT (293,927) (218,904) --------- --------- 239,339 238,529 TREASURY STOCK, AT COST - 1,300,000 SHARES (9,072) (9,072) --------- --------- TOTAL SHAREHOLDERS' EQUITY 230,267 229,457 --------- --------- TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 830,681 $ 788,335 ========= =========

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (dollars in thousands, except share data and per share data) Six months ended Three months ended ---------------- ------------------ June 30, June 30, 2004 2003 2004 2003 --------- --------- --------- --------- SALES $ 60,899 $ 25,471 $ 33,652 $ 12,879 COST OF SALES 104,399 37,268 54,250 19,334 --------- --------- --------- --------- GROSS LOSS (43,500) (11,797) (20,598) (6,455) --------- --------- --------- --------- OPERATING COSTS AND EXPENSES Research and development 7,256 8,656 3,751 4,799 Marketing, general and administrative 11,021 10,764 5,430 5,120 --------- --------- --------- --------- 18,277 19,420 9,181 9,919 --------- --------- --------- --------- OPERATING LOSS (61,777) (31,217) (29,779) (16,374) FINANCING EXPENSE, NET (13,340) (29) (6,809) (515) OTHER INCOME, NET 94 66 56 59 --------- --------- --------- --------- LOSS FOR THE PERIOD $ (75,023) $ (31,180) $ (36,532) $ (16,830) ========= ========= ========= ========= BASIC LOSS PER ORDINARY SHARE (*) Loss per share $ (1.16) $ (0.70) $ (0.55) $ (0.37) ========= ========= ========= ========= - ---------- (*) Basic and diluted loss per share in accordance with U.S. GAAP would be $1.18 and $0.56 for the six and three months ended June 30, 2004 [$0.70 and $0.37 in the six and three months ended June 30, 2003, respectively].

                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                           UNAUDITED CONDENSED INTERIM
                        CONSOLIDATED FINANCIAL STATEMENTS
                               AS OF JUNE 30, 2004

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY INDEX TO UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF JUNE 30, 2004 Page ACCOUNTANTS' REVIEW REPORT 1 BALANCE SHEETS 2 STATEMENTS OF OPERATIONS 3 STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY 4 STATEMENTS OF CASH FLOWS 5 NOTES TO FINANCIAL STATEMENTS 6-14

The Board of Directors Tower Semiconductor Ltd. Migdal Ha'emek Gentlemen: Re: Review of Unaudited Condensed Interim Consolidated Financial Statements as of June 30, 2004 At your request, we have reviewed the condensed interim consolidated financial statements ("interim financial statements") of Tower Semiconductor Ltd. ("the Company") and its subsidiary, as follows: - - Balance sheet as of June 30, 2004. - - Statements of operations for the six months and three months ended June 30, 2004. - - Statements of changes in shareholders' equity for the six months and three months ended June 30, 2004. - - Statements of cash flows for the six months and three months ended June 30, 2004. Our review was conducted in accordance with procedures prescribed by the Institute of Certified Public Accountants in Israel. The procedures included, inter alia, reading the aforementioned interim financial statements, reading the minutes of the shareholders' meetings and meetings of the board of directors and its committees, and making inquiries with the persons responsible for financial and accounting affairs. Since the review that was performed is limited in scope and does not constitute an audit in accordance with generally accepted auditing standards, we do not express an opinion on the aforementioned interim financial statements. In performing our review, nothing came to our attention which indicates that material adjustments are required to the interim financial statements for them to be deemed financial statements prepared in conformity with accounting principles generally accepted in Israel. Accounting principles generally accepted in Israel vary in certain significant respects from accounting principles generally accepted in the United States of America. The effect of the application of the latter on the financial position and results of operations as of the date and for the periods presented is summarized in Note 5. Respectfully submitted, Brightman Almagor & Co. Certified Public Accountants A Member Firm of Deloitte Touche Tohmatsu Tel Aviv, Israel July 21, 2004 - 1 -

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY CONSOLIDATED BALANCE SHEETS (dollars in thousands, except share data and per share data) As of June 30, December 31, --------------------------- ------------ 2004 2003 2003 --------- ----------- ------------ (unaudited) --------------------------- ASSETS CURRENT ASSETS Cash and cash equivalents $ 19,115 $ 12,277 $ 12,448 Short-term interest-bearing deposits -- 5,000 -- Cash and short-term interest-bearing deposits designated for investments relating to Fab 2 42,279 2,021 44,042 Trade accounts receivable (net of allowance for doubtful accounts of $0, $71 and $0, respectively) 19,113 5,441 11,631 Other receivables 20,067 20,717 11,073 Inventories 25,712 13,275 19,382 Other current assets 2,112 2,455 1,729 --------- --------- --------- Total current assets 128,398 61,186 100,305 --------- --------- --------- LONG-TERM INVESTMENTS Long-term interest-bearing deposits designated for investments relating to Fab 2 4,918 12,437 4,848 Other long-term investments 6,000 6,000 6,000 --------- --------- --------- 10,918 18,437 10,848 --------- --------- --------- PROPERTY AND EQUIPMENT, NET 589,271 574,196 568,412 --------- --------- --------- OTHER ASSETS, NET 102,094 107,823 108,770 --------- --------- --------- TOTAL ASSETS $ 830,681 $ 761,642 $ 788,335 ========= ========= ========= LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES Short-term debt $ -- $ 4,000 $ -- Trade accounts payable 51,082 79,810 40,249 Other current liabilities 8,853 9,322 9,564 --------- --------- --------- Total current liabilities 59,935 93,132 49,813 LONG-TERM DEBT 461,000 308,000 431,000 CONVERTIBLE DEBENTURES 25,508 26,549 25,783 LONG-TERM LIABILITY IN RESPECT OF CUSTOMERS' ADVANCES 45,762 47,246 46,347 OTHER LONG-TERM LIABILITIES 8,209 6,011 5,935 --------- --------- --------- Total liabilities 600,414 480,938 558,878 --------- --------- --------- SHAREHOLDERS' EQUITY Ordinary shares, NIS 1.00 par value - authorized 150,000,000, 100,000,000 and 150,000,000 shares, respectively; issued 66,894,593, 49,241,064 and 52,996,097 shares, respectively 16,251 12,291 13,150 Additional paid-in capital 517,041 413,334 427,881 Proceeds on account of share capital -- -- 16,428 Shareholder receivables (26) (26) (26) Accumulated deficit (293,927) (135,823) (218,904) --------- --------- --------- 239,339 289,776 238,529 Treasury stock, at cost - 1,300,000 shares (9,072) (9,072) (9,072) --------- --------- --------- Total shareholders' equity 230,267 280,704 229,457 --------- --------- --------- TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 830,681 $ 761,642 $ 788,335 ========= ========= ========= See notes to condensed interim consolidated financial statements. - 2 -

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (dollars in thousands, except share data and per share data) Six months ended Three months ended Year ended June 30, June 30, December 31, ------------------------- ------------------------- -------------- 2004 2003 2004 2003 2003 --------- --------- --------- --------- -------------- (unaudited) (unaudited) ------------------------- ------------------------- SALES $ 60,899 $ 25,471 $ 33,652 $ 12,879 $ 61,368 COST OF SALES 104,399 37,268 54,250 19,334 122,395 --------- --------- --------- --------- --------- GROSS LOSS (43,500) (11,797) (20,598) (6,455) (61,027) --------- --------- --------- --------- --------- OPERATING COSTS AND EXPENSES Research and development 7,256 8,656 3,751 4,799 20,709 Marketing, general and administrative 11,021 10,764 5,430 5,120 22,615 --------- --------- --------- --------- --------- 18,277 19,420 9,181 9,919 43,324 --------- --------- --------- --------- --------- OPERATING LOSS (61,777) (31,217) (29,779) (16,374) (104,351) FINANCING EXPENSE, NET (13,340) (29) (6,809) (515) (9,826) OTHER INCOME (EXPENSE), NET 94 66 56 59 (84) --------- --------- --------- --------- --------- LOSS FOR THE PERIOD $ (75,023) $ (31,180) $ (36,532) $ (16,830) $(114,261) ========= ========= ========= ========= ========= BASIC LOSS PER ORDINARY SHARE Loss per share $ (1.16) $ (0.70) $ (0.55) $ (0.37) $ (2.40) ========= ========= ========= ========= ========= Loss used to compute basic loss per share $ (75,009) $ (31,180) $ (36,525) $ (16,830) $(114,114) ========= ========= ========= ========= ========= Weighted average number of ordinary shares outstanding - in thousands 64,812 44,481 66,632 45,515 47,608 ========= ========= ========= ========= ========= See notes to condensed interim consolidated financial statements. - 3 -

TOWER SEMICONDUCTOR LTD. STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (dollars in thousands, except share data and per share data) Proceeds on Shareholder account receivables Ordinary shares Additional of and ------------------- paid-in share unearned Accumulated Treasury hares Amount capital capital compensation deficit stock Total -------- --------- -------- ---------- ------------- ----------- ----------- ---------- BALANCE - JANUARY 1, 2004 52,996,097 $ 13,150 $427,881 $ 16,428 $ (26) $ (218,904) $ (9,072) $ 229,457 Changes during six-month period (unaudited): Issuance of shares 2,358,746 530 15,979 (16,428) 81 Issuance of shares, net of related costs - public offering 11,444,500 2,550 72,536 75,086 Exercise of share options 95,250 21 645 666 Loss for the period (75,023) (75,023) ---------- --------- -------- --------- ----- ---------- ----------- --------- BALANCE - JUNE 30, 2004 (unaudited) 66,894,593 $ 16,251 $517,041 $ -- $ (26) $ (293,927) $ (9,072) $ 230,267 ========== ========= ======== ========= ===== ========== =========== ========= BALANCE - JANUARY 1, 2003 44,735,532 $ 11,294 $400,808 $ -- $ (53) $ (104,643) $ (9,072) $ 298,334 Changes during six-month period (unaudited): Stock-based compensation related to the Fab 2 constructor 145 145 Issuance of shares, net of related costs 4,505,532 997 12,381 13,378 Amortization of unearned compensation 27 27 Loss for the period (31,180) (31,180) ---------- --------- -------- --------- ----- ---------- ----------- --------- BALANCE - JUNE 30, 2003 (unaudited) 49,241,064 $ 12,291 $413,334 $ -- $ (26) $ (135,823) $ (9,072) $ 280,704 ========== ========= ======== ========= ===== ========== =========== ========= BALANCE - APRIL 1, 2004 66,882,383 $ 16,248 $516,962 $ -- $ (26) $ (257,395) $ (9,072) $ 266,717 Changes during three-month period (unaudited): Issuance of shares 11,960 3 78 81 Exercise of share options 250 1 1 Loss for the period (36,532) (36,532) ---------- --------- -------- --------- ----- ---------- ----------- --------- BALANCE - JUNE 30, 2004 (unaudited) 66,894,593 $ 16,251 $517,041 $ -- $ (26) $ (293,927) $ (9,072) $ 230,267 ========== ========= ======== ========= ===== ========== =========== ========= BALANCE - APRIL 1, 2003 44,735,532 $ 11,294 $400,887 $ -- $ (34) $ (118,993) $ (9,072) $ 284,082 Changes during three-month period (unaudited): Issuance of shares, net of related costs 4,505,532 997 12,447 13,444 Amortization of unearned compensation 8 8 Loss for the period (16,830) (16,830) ---------- --------- -------- --------- ----- ---------- ----------- --------- BALANCE - JUNE 30, 2003 (unaudited) 49,241,064 $ 12,291 $413,334 $ -- $ (26) $ (135,823) $ (9,072) $ 280,704 ========== ========= ======== ========= ===== ========== =========== ========= BALANCE - JANUARY 1, 2003 44,735,532 $ 11,294 $400,808 $ -- $ (53) $ (104,643) $ (9,072) $ 298,334 Changes during 2003: Stock-based compensation related to the Fab 2 constructor 145 145 Stock-based compensation related to the Facility Agreement with the Banks 4,205 4,205 Issuance of shares, net of related costs 8,260,565 1,856 22,723 24,579 Proceeds on account of share capital 16,428 16,428 Amortization of unearned compensation 27 27 Loss for the year (114,261) (114,261) ---------- --------- -------- --------- ----- ---------- ----------- --------- BALANCE - DECEMBER 31, 2003 52,996,097 $ 13,150 $427,881 $ 16,428 $ (26) $ (218,904) $ (9,072) $ 229,457 ========== ========= ======== ========= ===== ========== =========== ========= See notes to condensed interim consolidated financial statements. - 4 -

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (dollars in thousands, except share data and per share data) Six months ended Three months ended Year ended June 30, June 30, December 31, ----------------------- ----------------------- ------------ 2004 2003 2004 2003 2003 --------- --------- --------- --------- ------------ (unaudited) (unaudited) ----------------------- ----------------------- CASH FLOWS - OPERATING ACTIVITIES Loss for the period $ (75,023) $ (31,180) $ (36,532) $ (16,830) $(114,261) Adjustments to reconcile loss for the period to net cash used in operating activities: Income and expense items not involving cash flows: Depreciation and amortization 55,406 8,878 28,477 4,207 54,611 Effect of indexation and translation on convertible debentures (366) -- 534 -- (878) Other expense (income), net (94) (66) (56) (59) 84 Changes in assets and liabilities: Decrease (increase) in trade accounts receivable (7,482) 2,015 (3,558) 1,259 (4,175) Decrease (increase) in other receivables and other current assets (3,168) (649) (1,420) 1,898 1,264 Increase in inventories (6,330) (114) (4,128) (70) (6,221) Increase in trade accounts payable 3,479 3,864 170 455 801 Increase (decrease) in other current liabilities (726) 1,225 640 1,733 1,467 Increase in other long-term liabilities 2,274 605 42 262 529 --------- --------- --------- --------- --------- (32,030) (15,422) (15,831) (7,145) (66,779) Increase (decrease) in long-term liability in respect of customers' advances (504) -- 13 -- (899) --------- --------- --------- --------- --------- Net cash used in operating activities (32,534) (15,422) (15,818) (7,145) (67,678) --------- --------- --------- --------- --------- CASH FLOWS - INVESTING ACTIVITIES Decrease in cash, short-term and long-term interest-bearing deposits designated for investments relating to Fab 2 1,693 48,773 35,802 19,522 14,341 Investments in property and equipment (80,287) (103,664) (55,033) (55,631) (179,310) Investment grants received 12,502 17,356 9,991 10,636 33,811 Proceeds from sale of equipment 104 64 66 57 222 Investments in other assets (702) (16,497) -- (10,737) (22,098) Decrease in deposits, net -- 5,500 3,000 4,000 10,500 --------- --------- --------- --------- --------- Net cash used in investing activities (66,690) (48,468) (6,174) (32,153) (142,534) --------- --------- --------- --------- --------- CASH FLOWS - FINANCING ACTIVITIES Proceeds from (costs related to) issuance of shares, net 75,225 13,310 (240) 13,425 24,375 Proceeds from exercise of share options 666 -- 1 -- -- Proceeds on account of share capital -- -- -- -- 16,428 Repayment of long-term debt -- (2,000) -- (1,000) (13,000) Proceeds from long-term debt, net in connection with re-borrowing -- -- -- -- 187,000 Proceeds from long-term debt 30,000 57,000 30,000 27,000 -- --------- --------- --------- --------- --------- Net cash provided by financing activities 105,891 68,310 29,761 39,425 214,803 --------- --------- --------- --------- --------- INCREASE IN CASH AND CASH EQUIVALENTS 6,667 4,420 7,769 127 4,591 CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD 12,448 7,857 11,346 12,150 7,857 --------- --------- --------- --------- --------- CASH AND CASH EQUIVALENTS - END OF PERIOD $ 19,115 $ 12,277 $ 19,115 $ 12,277 $ 12,448 ========= ========= ========= ========= ========= NON-CASH ACTIVITIES Investments in property and equipment $ 28,182 $ 39,774 $ 26,183 $ 30,468 $ 17,160 ========= ========= ========= ========= ========= Stock-based compensation related to the Facility Agreement with the Banks $ -- $ -- $ -- $ -- $ 4,205 ========= ========= ========= ========= ========= Investments in other assets $ 19 $ 7,374 $ -- $ 2,528 $ 3,153 ========= ========= ========= ========= ========= SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION Cash paid during the period for interest $ 11,977 $ 7,879 $ 5,446 $ 3,462 $ 15,674 ========= ========= ========= ========= ========= Cash paid during the period for income taxes $ 97 $ 102 $ 61 $ 49 $ 239 ========= ========= ========= ========= ========= See notes to condensed interim consolidated financial statements. - 5 -

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF JUNE 30, 2004 (dollars in thousands, except share data and per share data) NOTE 1 - BASIS OF PRESENTATION A. The unaudited condensed interim consolidated financial statements as of June 30, 2004 and for the six months and three months then ended ("interim financial statements") of Tower Semiconductor Ltd. ("the Company") and subsidiary should be read in conjunction with the audited consolidated financial statements of the Company and subsidiary as of December 31, 2003 and for the year then ended, including the notes thereto. In the opinion of management, the interim financial statements include all adjustments necessary for a fair presentation of the financial position and results of operations as of the date and for the interim periods presented. The results of operations for the interim periods are not necessarily indicative of the results to be expected on a full-year basis. B. The interim financial statements have been prepared in conformity with generally accepted accounting principles ("GAAP") in Israel, which, as applicable to these interim financial statements, differ in certain respects from GAAP in the United States of America ("U.S. GAAP"), as indicated in Note 5. The accounting principles applied in the preparation of these interim financial statements are consistent with those principles applied in the preparation of the most recent annual audited financial statements. C. Establishment and Operations of New Fabrication Facility In January 2001, the Company's Board of Directors approved the establishment of a new wafer fabrication facility in Israel ("Fab 2"), at an expected cost of approximately $1,500,000. Fab 2 is designated to manufacture semiconductor integrated circuits on silicon wafers in geometries of 0.18 micron and below on 200-millimeter wafers. The Company has entered into several related agreements and other arrangements and has completed public and private financing deals, which, as of the approval date of the interim financial statements, have provided an aggregate of $1,226,100 of financing for Fab 2. During the third quarter of 2003, in which Fab 2 was substantially completed, the Company began commercial production and shipment of wafers to its customers utilizing the 0.18 micron process technology. With the commencement of Fab 2 operations, the Company began to depreciate and amortize Fab 2 assets, as well as to expense most of the ongoing direct costs related to the construction and equipping of Fab 2 and transfer of the Fab 2 technology that had been previously capitalized. The Fab 2 project is a complex undertaking, which entails substantial risks and uncertainties. For further details concerning the Fab 2 project and related agreements, which were amended several times, risks and uncertainties, see Note 13A to the 2003 audited consolidated financial statements. - 6 -

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF JUNE 30, 2004 (dollars in thousands, except share data and per share data) NOTE 2 - MAJOR CUSTOMERS Sales to major customers as a percentage of total sales were as follows: Six months ended June 30, -------- 2004 2003 ---- ---- (unaudited) Customer A 19 % -- % Customer B 16 -- Customer C 14 25 Customer D 7 22 Customer E 3 19 Other customers (*) 16 12 (*) Represents sales to three different customers each of whom accounted for between 1% and 9% of sales during the six months ended June 30, 2004, and to three customers (2%-6%) during the six months ended June 30, 2003. NOTE 3 - RECENT DEVELOPMENTS RELATING TO FAB 2 A. Ordinary Shares Issued to the Primary Wafer Partners and Equity Investors In January 2004, the primary Wafer Partners and Equity Investors were issued an aggregate of 2,346,786 Ordinary Shares of the Company in consideration for their final $16,428 committed investment made in December 2003. The shares were issued at a per share price of $7.00, a price equal to the offering price at the public offering described in Note 4A. B. Approved Enterprise Status Under the terms of the Fab 2 approved enterprise program, investments in respect of Fab 2 are to be completed by December 31, 2005, five years from the date the approval certificate was obtained. Due to the later than planned commencement of construction of Fab 2 and prevailing market conditions, the Company does not currently expect to complete Fab 2 investments by the end of 2005. Following the Company's notification to the Investment Center of its revised investment schedule contemplated in an updated plan for the construction and equipping of Fab 2, including, among others, its reduced rate of annual investments and lower than projected expectations for Fab 2 sales, the Company received from the Investment Center, in July 2004, an approval to said revised investment schedule. - 7 -

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF JUNE 30, 2004 (dollars in thousands, except share data and per share data) NOTE 3 - RECENT DEVELOPMENTS RELATING TO FAB 2 (cont.) B. Approved Enterprise Status (cont.) While Israeli law currently limits the ability of the Investment Center to extend the investment period beyond five years, the Company's management estimates, based on discussions held with the Investment Center, prior and subsequent to the balance sheet date, that it is probable that satisfactory arrangements will be made to enable the extension of the investment period. Under the terms of the approved enterprise program, the Company is eligible to receive grants of 20% of up to $1,250,000 invested in Fab 2 plant and equipment, or an aggregate of up to $250,000, of which as of the balance sheet date, an aggregate of $130,513 has been already received from the Investment Center. C. Hedging Activities During the reported period, the Company entered into hedging transactions as follows: (1) Foreign exchange agreements (cylinder options, options and forward contracts) to hedge exposure related to purchase of machinery and equipment and salary and wage costs, the aggregate outstanding amounts of which as of June 30, 2004 was $4,071 and $3,000, respectively. (2) Agreements to hedge interest rate exposure on long-term bank loans under the Facility Agreement, in the aggregate amount as of June 30, 2004 of $80,000. As of the balance sheet date, out of the total $461,000 long-term bank loans under that agreement, $292,000 is under hedging transactions. NOTE 4 - OTHER RECENT DEVELOPMENTS A. Public Offering Completed in the First Quarter of 2004 During the first quarter of 2004, the Company completed a public offering of its Ordinary Shares at a price of $7.00 per share. Following the offering, and including the partial exercise of over-allotment option the Company granted the underwriters, the Company issued 11,444,500 of its Ordinary Shares, in consideration for gross proceeds of $80,112 (net of related costs - $75,086). - 8 -

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF JUNE 30, 2004 (dollars in thousands, except share data and per share data) NOTE 4 - OTHER RECENT DEVELOPMENTS (cont.) B. Siliconix In May 2004, the Company and chip maker Siliconix incorporated, an 80% owned subsidiary of Vishay Intertechnology Inc., entered into a definitive long-term foundry agreement for semiconductor manufacturing. Pursuant to the agreement, Siliconix will place with the Company orders valued at approximately $200,000 for the purchase of wafers to be manufactured in the Company's Fab 1 over a seven to ten year period. Approximately $53,000 of that amount will be delivered over an initial three year period starting after the completion of the transfer of Siliconix's technology to Fab 1. The agreement provides that Siliconix will advance the Company $20,000 to be used primarily for the purchase of additional equipment required to satisfy Siliconix's orders, which will be credited towards the purchase price of the wafers. Management estimates that the receipt of the $20,000 shall occur during the third quarter of 2004. C. Class Action In July 2003, certain shareholders of the Company filed a shareholders' class action complaint in the United States against the Company and certain of its directors, Wafer Partners and Equity Investors (the "Defendants"). The plaintiffs have asserted claims arising under the Securities Exchange Act of 1934, alleging misstatements and omissions made by the Defendants in materials sent to the Company's shareholders in April 2002 with respect to the approval of an amendment to the Company's investment agreements with its Fab 2 investors. The plaintiffs seek damages in unspecified amounts, which could be substantial, and unspecified rescissory relief. The Company believes that the complaint is without merit and is vigorously contesting it. In January 2004, the Defendants filed with the court a motion to dismiss the action, and in April 2004 the plaintiffs filed an opposition to the motion to dismiss. In May 2004, the Defendants filed a reply brief and in July 2004, the plaintiffs filed a sur-reply memorandum in further opposition to the Defendants' motion to dismiss. As of the date of the interim financial statements, the Court has not rendered a decision with regard to the motion to dismiss. - 9 -

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF JUNE 30, 2004 (dollars in thousands, except share data and per share data) NOTE 5 - MATERIAL DIFFERENCES BETWEEN ISRAELI AND U.S. GAAP With regard to the Company's interim financial statements, the material differences between GAAP in Israel and in the U.S. relate to the following. See G below for the presentation of the Company's unaudited balance sheet as of June 30, 2004 in accordance with U.S. GAAP. A. Presentation of Cash and Short-Term and Long-Term Interest-Bearing Deposits Designated for Investments Relating to Fab 2 In accordance with U.S. GAAP, cash, short-term and long-term interest-bearing deposits designated for investments relating to Fab 2 should be excluded from current assets and long-term investments and presented separately as a non-current asset. Accordingly, as of June 30, 2004, $42,279 and $4,918 were reclassified, respectively, from current assets and long-term investments to a long-term asset (as of December 31, 2003 - $44,042 and $4,848, respectively). B. Presentation of Net Long-Term Liabilities in Respect of Employees Under U.S. GAAP, assets and liabilities relating to severance arrangements are to be presented separately and are not to be offset, while according to Israeli GAAP such an offset is required. Accordingly, as of June 30, 2004 an amount of $15,492 was reclassified from other long-term liabilities to long-term investments (as of December 31, 2003 - $14,607). C. Hedging Activities in accordance with U.S. GAAP (SFAS 133) Complying with SFAS 133 and SFAS 138 and the related interpretations thereon with respect to the Company's hedging transactions as of June 30, 2004 would have resulted in: an increase in other long-term liabilities in the amount of $4,003; a decrease in other comprehensive loss for the six months ended June 30, 2004 in the net amount of $6,581; an accumulated other comprehensive loss component of equity balance as of June 30, 2004 in the amount of $9,316; and in a decrease of $5,283 in property and equipment, net as of June 30, 2004. - 10 -

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF JUNE 30, 2004 (dollars in thousands, except share data and per share data) NOTE 5 - MATERIAL DIFFERENCES BETWEEN ISRAELI AND U.S. GAAP (cont.) D. Implementation of SFAS 123 and SFAS 148 Had compensation cost for the Company's share option plans been determined based on fair value at the grant dates for awards made through June 30, 2004 in accordance with SFAS 123, as amended by SFAS 148, the Company's pro forma loss and loss per share would have been as follows: Six months ended Three months ended ------------------------ ------------------------ June 30, June 30, ------------------------ ------------------------ 2004 2003 2004 2003 -------- -------- -------- -------- (unaudited) (unaudited) Pro forma loss Loss for the period, as reported according to U.S. GAAP (see H below) $(75,023) $(31,180) $(36,532) $(16,830) Less - stock-based compensation determined under APB 25 -- 27 -- 8 Add - stock-based compensation determined under SFAS 123 (2,322) (5,690) (991) (4,079) -------- -------- -------- -------- Pro forma loss $(77,345) $(36,843) $(37,523) $(20,901) ======== ======== ======== ======== Basic loss per share As reported according to U.S. GAAP (see I below) $ (1.18) $ (0.70) $ (0.56) $ (0.37) ======== ======== ======== ======== Pro forma $ (1.22) $ (0.83) $ (0.57) $ (0.46) ======== ======== ======== ======== - 11 -

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF JUNE 30, 2004 (dollars in thousands, except share data and per share data) NOTE 5 - MATERIAL DIFFERENCES BETWEEN ISRAELI AND U.S. GAAP (cont.) E. Sale of Securities Under Accounting Principles Board Opinion No. 14 ("APB 14"), the proceeds from the sale of the securities in January 2002 are to be allocated to each of the securities issued based on their relative fair value, while according to Israeli GAAP such treatment is not required. Complying with APB 14, based on the average market value of each of the securities issued in the first three days following their issuance (in January 2002), would have resulted in an increase in shareholders' equity as of June 30, 2004 and December 31, 2003 in the amount of $2,363 (net of $196 related issuance expenses), and a decrease in convertible debentures as of such dates in the amount of $2,559. The effect of amortization of the discount on the convertible debentures under U.S.GAAP for the six-month and three-month periods ended June 30, 2004 would have been immaterial. F. Presentation of Proceeds on Account of Shares in Accordance with U.S. GAAP (SFAS 150) According to SFAS No. 150, "Accounting For Certain Financial Instruments with Characteristics of Both Liabilities and Equity", a financial instrument that embodies an unconditional obligation (as defined in that guidance), that the issuer must or may settle by issuing a variable number of its equity shares, shall be classified as a liability if, at inception, the monetary value of the obligation is based solely or predominantly on, among others, a fixed monetary amount known at inception. Accordingly, the $16,428 described in Note 3A, and which according to Israeli GAAP was presented as of December 31, 2003 as "Proceeds on account of share capital", were reclassified as of December 31, 2003 under SFAS 150 as "Liability in respect of variable number of shares to be issued". Such presentation for the U.S. GAAP purposes was required since as of December 31, 2003, the amount of shares the Company was to issue in consideration of the aggregate of $16,428 was not determined as of such date, and was actually based on mechanisms that embody a variable number of shares. Following the issuance of shares, as described in Note 3A, the $16,428 amount is presented for U.S. GAAP purposes as well as paid in equity. - 12 -

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF JUNE 30, 2004 (dollars in thousands, except share data and per share data) NOTE 5 - MATERIAL DIFFERENCES BETWEEN ISRAELI AND U.S. GAAP (cont.) G. Balance Sheets in Accordance with U.S. GAAP As of June 30, 2004 As of December 31, 2003 ------------------------------ -------------------------------- U.S. As per As per As per As per GAAP Israeli Adjust- U.S. Israeli Adjust- U.S. remark GAAP ments GAAP GAAP ments GAAP ------ ------- ------- ------ ------- ------- ------ ASSETS CURRENT ASSETS Cash and cash equivalents $ 19,115 $ $ 19,115 $ 12,448 $ $ 12,448 Cash and short-term interest-bearing deposits designated for investments relating to Fab 2 A 42,279 (42,279) -- 44,042 (44,042) -- Trade accounts receivable 19,113 19,113 11,631 11,631 Other receivables 20,067 20,067 11,073 11,073 Inventories 25,712 25,712 19,382 19,382 Other current assets 2,112 2,112 1,729 1,729 --------- --------- --------- --------- --------- --------- Total current assets 128,398 (42,279) 86,119 100,305 (44,042) 56,263 --------- --------- --------- --------- --------- --------- LONG-TERM INVESTMENTS Long-term interest-bearing deposits designated for investments relating to Fab 2 A 4,918 (4,918) -- 4,848 (4,848) -- Other long-term investments B 6,000 15,492 21,492 6,000 14,607 20,607 --------- --------- --------- --------- --------- --------- 10,918 10,574 21,492 10,848 9,759 20,607 --------- --------- --------- --------- --------- --------- PROPERTY AND EQUIPMENT, NET C 589,271 (5,283) 583,988 568,412 (5,947) 562,465 --------- --------- --------- --------- --------- --------- CASH AND SHORT-TERM AND LONG-TERM INTEREST-BEARING DEPOSITS DESIGNATED FOR INVESTMENTS RELATING TO FAB 2 A -- 47,197 47,197 -- 48,890 48,890 --------- --------- --------- --------- --------- --------- OTHER ASSETS, NET E 102,094 (196) 101,898 108,770 (196) 108,574 --------- --------- --------- --------- --------- --------- TOTAL ASSETS $ 830,681 $ 10,013 $ 840,694 $ 788,335 $ 8,464 $ 796,799 ========= ========= ========= ========= ========= ========= LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES Trade accounts payable $ 51,082 $ $ 51,082 $ 40,249 $ 40,249 Other current liabilities 8,853 8,853 9,564 9,564 --------- --------- --------- --------- --------- --------- Total current liabilities 59,935 -- 59,935 49,813 -- 49,813 LONG-TERM DEBT 461,000 461,000 431,000 431,000 CONVERTIBLE DEBENTURES E 25,508 (2,559) 22,949 25,783 (2,559) 23,224 LIABILITY IN RESPECT OF A VARIABLE NUMBER OF SHARES TO BE ISSUED F -- -- -- 16,428 16,428 LONG-TERM LIABILITY IN RESPECT OF CUSTOMERS' ADVANCES 45,762 45,762 46,347 46,347 OTHER LONG-TERM LIABILITIES B,C 8,209 19,495 27,704 5,935 24,527 30,462 --------- --------- --------- --------- --------- --------- Total liabilities 600,414 16,936 617,350 558,878 38,396 597,274 --------- --------- --------- --------- --------- --------- SHAREHOLDERS' EQUITY Ordinary shares, NIS 1.00 par value - authorized 150,000,000 shares; issued 66,894,593 and 52,996,097 shares, 16,251 16,251 13,150 13,150 respectively Additional paid-in capital E 517,041 2,363 519,404 427,881 2,363 430,244 Proceeds on account of share capital F -- -- 16,428 (16,428) -- Shareholder receivables (26) (26) (26) (26) Accumulated other comprehensive loss C -- (9,316) (9,316) -- (15,897) (15,897) Accumulated deficit (293,927) 30 (293,897) (218,904) 30 (218,874) --------- --------- --------- --------- --------- --------- 239,339 (6,923) 232,416 238,529 (29,932) 208,597 Treasury stock, at cost - 1,300,000 shares (9,072) (9,072) (9,072) (9,072) --------- --------- --------- --------- --------- --------- Total shareholders' equity 230,267 (6,923) 223,344 229,457 (29,932) 199,525 --------- --------- --------- --------- --------- --------- TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 830,681 $ 10,013 $ 840,694 $ 788,335 $ 8,464 $ 796,799 ========= ========= ========= ========= ========= ========= - 13 -

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF JUNE 30, 2004 (dollars in thousands, except share data and per share data) NOTE 5 - MATERIAL DIFFERENCES BETWEEN ISRAELI AND U.S. GAAP (cont.) H. Statements of Operations in Accordance with U.S. GAAP Complying with SFAS 133 and SFAS 138 (C above) and APB 14 (E above) would not have materially affected the results of operations for the six-month and three-month periods ended June 30, 2004 and 2003. I. Loss Per Share in Accordance with U.S. GAAP (SFAS 128) In accordance with U.S. GAAP (SFAS 128, including the implementation of SFAS 133 and SFAS 138, and APB 14 as described in H above), the basic and diluted loss per share for the six-month and three-month periods ended June 30, 2004 would be $1.18 and $0.56, respectively (during the corresponding periods - $0.70 and $0.37, respectively). - 14 -