TOWER SEMICONDUCTOR LTD. | |||
Date: May 16, 2022 |
By:
|
/s/ Nati Somekh | |
Name: Nati Somekh | |||
Title: Corporate Secretary | |||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|||
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
|||
(dollars in thousands)
|
March 31,
|
December 31,
|
|||||||
2022
|
2021
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
203,484
|
$
|
210,930
|
||||
Short-term deposits
|
402,873
|
363,648
|
||||||
Marketable securities
|
184,539
|
190,068
|
||||||
Trade accounts receivable
|
176,443
|
142,228
|
||||||
Inventories
|
247,826
|
234,512
|
||||||
Other current assets
|
41,629
|
54,817
|
||||||
Total current assets
|
1,256,794
|
1,196,203
|
||||||
LONG-TERM INVESTMENTS
|
27,235
|
39,597
|
||||||
PROPERTY AND EQUIPMENT, NET
|
879,781
|
876,683
|
||||||
GOODWILL AND OTHER INTANGIBLE ASSETS, NET
|
16,665
|
18,820
|
||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
|
89,677
|
99,938
|
||||||
TOTAL ASSETS
|
$
|
2,270,152
|
$
|
2,231,241
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Short-term debt
|
$
|
78,165
|
$
|
83,868
|
||||
Trade accounts payable
|
109,077
|
78,712
|
||||||
Deferred revenue and customers' advances
|
49,444
|
39,992
|
||||||
Other current liabilities
|
87,258
|
73,756
|
||||||
Total current liabilities
|
323,944
|
276,328
|
||||||
LONG-TERM DEBT
|
190,383
|
230,972
|
||||||
LONG-TERM CUSTOMERS' ADVANCES
|
63,872
|
69,968
|
||||||
EMPLOYEE RELATED LIABILITIES
|
14,626
|
14,622
|
||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
|
19,670
|
23,962
|
||||||
TOTAL LIABILITIES
|
612,495
|
615,852
|
||||||
TOTAL SHAREHOLDERS' EQUITY
|
1,657,657
|
1,615,389
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
2,270,152
|
$
|
2,231,241
|
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,
|
||||||||||
2022
|
2021
|
2021
|
||||||||||
REVENUES
|
$
|
421,132
|
$
|
412,108
|
$
|
347,214
|
||||||
COST OF REVENUES
|
316,501
|
311,935
|
277,400
|
|||||||||
GROSS PROFIT
|
104,631
|
100,173
|
69,814
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
20,318
|
22,371
|
20,343
|
|||||||||
Marketing, general and administrative
|
21,253
|
21,939
|
16,991
|
|||||||||
41,571
|
44,310
|
37,334
|
||||||||||
OPERATING PROFIT
|
63,060
|
55,863
|
32,480
|
|||||||||
FINANCING AND OTHER EXPENSE, NET
|
(2,133
|
)
|
(372
|
)
|
(7,842
|
)
|
||||||
PROFIT BEFORE INCOME TAX
|
60,927
|
55,491
|
24,638
|
|||||||||
INCOME TAX BENEFIT (EXPENSE), NET
|
(5,153
|
)
|
(3,614
|
)
|
5,876
|
|||||||
NET PROFIT
|
55,774
|
51,877
|
30,514
|
|||||||||
Net income attributable to non-controlling interest
|
(1,741
|
)
|
(138
|
)
|
(2,192
|
)
|
||||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
54,033
|
$
|
51,739
|
$
|
28,322
|
||||||
BASIC EARNINGS PER SHARE
|
$
|
0.50
|
$
|
0.48
|
$
|
0.26
|
||||||
Weighted average number of shares
|
108,934
|
108,768
|
107,940
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.49
|
$
|
0.47
|
$
|
0.26
|
||||||
Weighted average number of shares
|
110,539
|
110,267
|
109,462
|
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,
|
||||||||||
2022
|
2021
|
2021
|
||||||||||
GAAP OPERATING PROFIT
|
$
|
63,060
|
$
|
55,863
|
$
|
32,480
|
||||||
Depreciation
|
64,368
|
64,692
|
56,624
|
|||||||||
Stock based compensation
|
5,715
|
8,815
|
4,906
|
|||||||||
Amortization of acquired intangible assets
|
506
|
506
|
491
|
|||||||||
EBITDA
|
$
|
133,649
|
$
|
129,876
|
$
|
94,501
|
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,
|
||||||||||
2022
|
2021
|
2021
|
||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
210,930
|
$
|
211,503
|
$
|
211,683
|
||||||
Net cash provided by operating activities
|
136,571
|
133,656
|
87,413
|
|||||||||
Investments in property and equipment, net
|
(80,840
|
)
|
(85,947
|
)
|
(49,415
|
)
|
||||||
Exercise of options
|
44
|
48
|
364
|
|||||||||
Debt recevied (repaid), net
|
(30,539
|
)
|
1,040
|
(29,375
|
)
|
|||||||
Effect of Japanese Yen exchange rate change over cash balance
|
(3,071
|
)
|
(2,102
|
)
|
(3,478
|
)
|
||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(29,611
|
)
|
(47,268
|
)
|
(1,611
|
)
|
||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
203,484
|
$
|
210,930
|
$
|
215,581
|
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,
|
||||||||||
2022
|
2021
|
2021
|
||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||
Net profit for the period
|
$
|
55,774
|
$
|
51,877
|
$
|
30,514
|
||||||
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
|
70,780
|
73,693
|
62,053
|
|||||||||
Effect of exchange rate differences on debentures
|
(1,330
|
)
|
2,353
|
(3,792
|
)
|
|||||||
Other expense (income), net
|
1,347
|
(175
|
)
|
(4,985
|
)
|
|||||||
Changes in assets and liabilities:
|
||||||||||||
Trade accounts receivable
|
(35,181
|
)
|
2,291
|
(6,274
|
)
|
|||||||
Other assets
|
13,874
|
(12,927
|
)
|
7,082
|
||||||||
Inventories
|
(18,328
|
)
|
(16,155
|
)
|
(3,407
|
)
|
||||||
Trade accounts payable
|
30,595
|
(8,971
|
)
|
(9,266
|
)
|
|||||||
Deferred revenue and customers' advances
|
3,385
|
39,029
|
19,340
|
|||||||||
Other current liabilities
|
15,103
|
5,242
|
7,084
|
|||||||||
Long-term employee related liabilities
|
331
|
(2,778
|
)
|
(107
|
)
|
|||||||
Deferred tax, net and other long-term liabilities
|
221
|
177
|
(10,829
|
)
|
||||||||
Net cash provided by operating activities
|
136,571
|
133,656
|
87,413
|
|||||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||
Investments in property and equipment, net
|
(80,840
|
)
|
(85,947
|
)
|
(49,415
|
)
|
||||||
Investments in deposits, marketable securities and other assets, net
|
(29,611
|
)
|
(47,268
|
)
|
(1,611
|
)
|
||||||
Net cash used in investing activities
|
(110,451
|
)
|
(133,215
|
)
|
(51,026
|
)
|
||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||
Debt received (repaid), net
|
(30,539
|
)
|
1,040
|
(29,375
|
)
|
|||||||
Exercise of options
|
44
|
48
|
364
|
|||||||||
Net cash provided by (used in) financing activities
|
(30,495
|
)
|
1,088
|
(29,011
|
)
|
|||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
(3,071
|
)
|
(2,102
|
)
|
(3,478
|
)
|
||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(7,446
|
)
|
(573
|
)
|
3,898
|
|||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
210,930
|
211,503
|
211,683
|
|||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
203,484
|
$
|
210,930
|
$
|
215,581
|