TOWER SEMICONDUCTOR LTD.
|
|||
Date:May 12, 2010
|
By:
|
/s/ Nati Somekh Gilboa | |
Name: Nati Somekh Gilboa | |||
Title: Corporate Secretary |
·
|
Record revenue of $113.8 million, $55.7 million higher year over year with $33.6 million higher Ebitda, representing 60 percent incremental Ebitda margins;
|
·
|
Achieved GAAP operating profit for the first time since 2000;
|
·
|
Increased non-GAAP operating profit to $35 million with operating margins of 31 percent, as compared to $1 million and 2 percent in Q1 2009, respectively;
|
·
|
Guiding for continued sequential growth in Q2 2010, expecting $123-128 million in revenues, with mid range guidance representing 107 percent and 10 percent growth as compared to Q2 2009 and Q1 2010, respectively;
|
·
|
All-time record EBITDA of $35 million;
|
·
|
Non-GAAP gross margins improved to 43 percent with $49 million gross profit, as compared with 39 percent in the prior quarter and 21 percent in Q1 2009, and GAAP gross margin in the quarter was 14 percent;
|
·
|
Strong growth in quarter-end cash-balance of $83 million, as compared to $40 million as of end of Q1 2009.
|
TowerJazz Investor Relations
Noit Levi, +972 4 604 7066
Noit.levi@towerjazz.com
|
CCG Investor Relations
Ehud Helft / Kenny Green, (646) 201 9246
towersemi@ccgisrael.com
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONSOLIDATED BALANCE SHEETS
|
(dollars in thousands)
|
March 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
unaudited
|
||||||||
A S S E T S
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 83,448 | $ | 81,795 | ||||
Trade accounts receivable
|
52,103 | 40,604 | ||||||
Other receivables
|
2,371 | 2,520 | ||||||
Inventories
|
32,600 | 32,250 | ||||||
Other current assets
|
9,423 | 10,304 | ||||||
Total current assets
|
179,945 | 167,473 | ||||||
LONG-TERM INVESTMENTS
|
30,233 | 29,361 | ||||||
PROPERTY AND EQUIPMENT, NET
|
353,968 | 371,400 | ||||||
INTANGIBLE ASSETS, NET
|
64,192 | 67,601 | ||||||
GOODWILL
|
7,000 | 7,000 | ||||||
OTHER ASSETS, NET
|
7,402 | 8,002 | ||||||
TOTAL ASSETS
|
$ | 642,740 | $ | 650,837 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Short term bank loan
|
$ | 12,000 | $ | 7,000 | ||||
Trade accounts payable
|
48,741 | 42,012 | ||||||
Deferred revenue
|
6,156 | 24,696 | ||||||
Other current liabilities
|
30,488 | 23,652 | ||||||
Total current liabilities
|
97,385 | 97,360 | ||||||
LONG-TERM DEBT
|
404,560 | 428,813 | ||||||
LONG-TERM CUSTOMERS' ADVANCES
|
8,102 | 8,262 | ||||||
OTHER LONG-TERM LIABILITIES
|
67,370 | 60,388 | ||||||
TOTAL LIABILITIES
|
577,417 | 594,823 | ||||||
SHAREHOLDERS' EQUITY
|
65,323 | 56,014 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$ | 642,740 | $ | 650,837 |
RECONCILIATION OF REPORTED GAAP TO NON-GAAP CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
(dollars in thousands, except per share data)
|
Three months ended
|
Three months ended
|
Three months ended
|
||||||||||||||||||||||
March 31,
|
March 31,
|
March 31, | ||||||||||||||||||||||
2010
|
2009
|
2010
|
2009 | 2010 | 2009 | |||||||||||||||||||
non-GAAP
|
Adjustments (see a, b, c, d below)
|
GAAP
|
||||||||||||||||||||||
REVENUES
|
$ | 113,796 | $ | 58,059 | $ | -- | $ | -- | $ | 113,796 | $ | 58,059 | ||||||||||||
COST OF REVENUES
|
64,499 | 45,978 | 32,975 |
(a)
|
29,162 |
(a)
|
97,474 | 75,140 | ||||||||||||||||
GROSS PROFIT (LOSS)
|
49,297 | 12,081 | (32,975 | ) | (29,162 | ) | 16,322 | (17,081 | ) | |||||||||||||||
OPERATING COSTS AND EXPENSES
|
||||||||||||||||||||||||
Research and development
|
5,524 | 3,793 | 330 |
(b)
|
563 |
(b)
|
5,854 | 4,356 | ||||||||||||||||
Marketing, general and administrative
|
8,597 | 6,933 | 1,716 |
(c)
|
(198 | )(c) | 10,313 | 6,735 | ||||||||||||||||
14,121 | 10,726 | 2,046 | 365 | 16,167 | 11,091 | |||||||||||||||||||
OPERATING PROFIT (LOSS)
|
35,176 | 1,355 | (35,021 | ) | (29,527 | ) | 155 | (28,172 | ) | |||||||||||||||
FINANCING INCOME (EXPENSE), NET
|
(3,636 | ) | (5,790 | ) | (30,155 | )(d) | 4,812 |
(d)
|
(33,791 | ) | (978 | ) | ||||||||||||
OTHER INCOME, NET
|
51 | -- | -- | -- | 51 | -- | ||||||||||||||||||
PROFIT (LOSS) BEFORE INCOME TAX
|
31,591 | (4,435 | ) | (65,176 | ) | (24,715 | ) | (33,585 | ) | (29,150 | ) | |||||||||||||
INCOME TAX BENEFIT (EXPENSE)
|
(2,659 | ) | 1,277 | -- | -- | (2,659 | ) | 1,277 | ||||||||||||||||
NET PROFIT (LOSS) FOR THE PERIOD
|
$ | 28,932 | $ | (3,158 | ) | $ | (65,176 | ) | $ | (24,715 | ) | $ | (36,244 | ) | $ | (27,873 | ) | |||||||
BASIC PROFIT (LOSS) PER ORDINARY SHARE
|
||||||||||||||||||||||||
Profit (loss) per share
|
$ | 0.14 | $ | (0.02 | ) | |||||||||||||||||||
Weighted average number of ordinary
|
||||||||||||||||||||||||
shares outstanding - in thousands | 206,931 | 160,026 | ||||||||||||||||||||||
NON-GAAP GROSS MARGINS
|
43 | % | 21 | % | ||||||||||||||||||||
NON-GAAP OPERATING MARGINS
|
31 | % | 2 | % | ||||||||||||||||||||
NON-GAAP NET MARGINS
|
25 | % | (5 | )% |
(a)
|
Includes depreciation and amortization expenses in the amounts of $32,764 and $29,009 and stock based compensation expenses in the amounts of $211 and $153 for the three months ended March 31, 2010 and 2009, respectively.
|
(b)
|
Includes depreciation and amortization expenses in the amounts of $145 and $403 and stock based compensation expenses in the amounts of $185 and $160 for the three months ended March 31, 2010 and 2009, respectively.
|
(c)
|
Includes depreciation and amortization expenses in the amounts of $335 and $335 and stock based compensation expenses in the amounts of $1,381 and -$533 for the three months ended March 31, 2010 and 2009, respectively.
|
(d)
|
Non-gaap finance expenses include only interest paid during the reported period.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
RECONCILIATION OF REPORTED GAAP TO NON-GAAP CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
(dollars in thousands, except per share data)
|
Three months ended
|
Three months ended
|
Three months ended
|
||||||||||||||||||||||
March 31,
|
December 31,
|
March 31,
|
December 31,
|
March 31,
|
December 31,
|
|||||||||||||||||||
2010
|
2009
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||||||||
non-GAAP
|
Adjustments (see a, b, c, d below)
|
GAAP
|
||||||||||||||||||||||
REVENUES
|
$ | 113,796 | $ | 100,616 | $ | -- | $ | -- | $ | 113,796 | $ | 100,616 | ||||||||||||
COST OF REVENUES
|
64,499 | 61,868 | 32,975 |
(a)
|
32,194 | (a) | 97,474 | 94,062 | ||||||||||||||||
GROSS PROFIT (LOSS)
|
49,297 | 38,748 | (32,975 | ) | (32,194 | ) | 16,322 | 6,554 | ||||||||||||||||
OPERATING COSTS AND EXPENSES
|
||||||||||||||||||||||||
Research and development
|
5,524 | 6,694 | 330 | (b) | 317 | (b) | 5,854 | 7,011 | ||||||||||||||||
Marketing, general and administrative
|
8,597 | 8,711 | 1,716 | (c) | 1,319 | (c) | 10,313 | 10,030 | ||||||||||||||||
14,121 | 15,405 | 2,046 | 1,636 | 16,167 | 17,041 | |||||||||||||||||||
OPERATING PROFIT (LOSS)
|
35,176 | 23,343 | (35,021 | ) | (33,830 | ) | 155 | (10,487 | ) | |||||||||||||||
FINANCING EXPENSE, NET
|
(3,636 | ) | (11,965 | ) | (30,155 | )(d) | (6,713 | )(d) | (33,791 | ) | (18,678 | ) | ||||||||||||
OTHER INCOME (EXPENSE), NET
|
51 | (118 | ) | -- | -- | 51 | (118 | ) | ||||||||||||||||
PROFIT (LOSS) BEFORE INCOME TAX
|
31,591 | 11,260 | (65,176 | ) | (40,543 | ) | (33,585 | ) | (29,283 | ) | ||||||||||||||
INCOME TAX EXPENSE
|
(2,659 | ) | (2,128 | ) | -- | -- | (2,659 | ) | (2,128 | ) | ||||||||||||||
NET PROFIT (LOSS) FOR THE PERIOD
|
$ | 28,932 | $ | 9,132 | $ | (65,176 | ) | $ | (40,543 | ) | $ | (36,244 | ) | $ | (31,411 | ) | ||||||||
BASIC PROFIT PER ORDINARY SHARE
|
||||||||||||||||||||||||
Profit per share
|
$ | 0.14 | $ | 0.05 | ||||||||||||||||||||
Weighted average number of ordinary
|
||||||||||||||||||||||||
shares outstanding - in thousands
|
206,931 | 194,236 | ||||||||||||||||||||||
NON-GAAP GROSS MARGINS
|
43 | % | 39 | % | ||||||||||||||||||||
NON-GAAP OPERATING MARGINS
|
31 | % | 23 | % | ||||||||||||||||||||
NON-GAAP NET MARGINS
|
25 | % | 9 | % |
(a)
|
Includes depreciation and amortization expenses in the amounts of $32,764 and $32,046 and stock based compensation expenses in the amounts of $211 and $148 for the three months ended March 31, 2010 and December 31, 2009, respectively.
|
(b)
|
Includes depreciation and amortization expenses in the amounts of $145 and $148 and stock based compensation expenses in the amounts of $185 and $169 for the three months ended March 31, 2010 and December 31, 2009, respectively.
|
(c)
|
Includes depreciation and amortization expenses in the amounts of $335 and $340 and stock based compensation expenses in the amounts of $1,381 and $979 for the three months ended March 31, 2010 and December 31, 2009, respectively.
|
(d)
|
Non-gaap finance expenses include only interest paid during the reported period.
|