|
TOWER SEMICONDUCTOR LTD.
|
Date: August 8, 2022 |
By: /s/ Nati Somekh
|
Name: Nati Somekh
|
|
Title: Corporate Secretary
|
Exhibit 99.1
Page
|
|
F-2
|
|
F-3
|
|
F-4
|
|
F-5
|
|
F-6 - F-7
|
|
F-8 - F-9
|
As of
|
||||||||
June 30,
|
December 31,
|
|||||||
2022
|
2021
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
||||
Short-term deposits
|
|
|
||||||
Marketable securities (*)
|
|
|
||||||
Trade accounts receivable
|
|
|
||||||
Inventories
|
|
|
||||||
Other current assets
|
|
|
||||||
Total current assets
|
|
|
||||||
LONG-TERM INVESTMENTS
|
|
|
||||||
PROPERTY AND EQUIPMENT, NET
|
|
|
||||||
GOODWILL AND OTHER INTANGIBLE ASSETS, NET
|
|
|
||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
|
|
|
||||||
TOTAL ASSETS
|
$
|
|
$
|
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Current maturities of long-term debt
|
$
|
|
$
|
|
||||
Trade accounts payable
|
|
|
||||||
Deferred revenue and customers' advances
|
|
|
||||||
Employee related liabilities
|
|
|
||||||
Other current liabilities
|
|
|
||||||
Total current liabilities
|
|
|
||||||
LONG-TERM DEBT
|
|
|
||||||
LONG-TERM CUSTOMERS' ADVANCES
|
|
|
||||||
EMPLOYEE RELATED LIABILITIES
|
|
|
||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
|
|
|
||||||
TOTAL LIABILITIES
|
|
|
||||||
THE COMPANY'S SHAREHOLDERS' EQUITY
|
|
|
||||||
Non-controlling interest
|
(
|
)
|
(
|
)
|
||||
TOTAL SHAREHOLDERS' EQUITY
|
|
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
|
$
|
|
|
|||
See notes to consolidated financial statements.
|
F - 2
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
(dollars and shares in thousands, except per share data)
Six months ended June 30,
|
Three months ended June 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
REVENUES
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
COST OF REVENUES
|
|
|
|
|
||||||||||||
GROSS PROFIT
|
|
|
|
|
||||||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||||||
Research and development
|
|
|
|
|
||||||||||||
Marketing, general and administrative
|
|
|
|
|
||||||||||||
|
|
|
|
|||||||||||||
OPERATING PROFIT
|
|
|
|
|
||||||||||||
FINANCING AND OTHER EXPENSE, NET
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
PROFIT BEFORE INCOME TAX
|
|
|
|
|
||||||||||||
INCOME TAX BENEFIT (EXPENSE), NET
|
(
|
)
|
|
(
|
)
|
(
|
)
|
|||||||||
NET PROFIT
|
|
|
|
|
||||||||||||
Net income attributable to non-controlling interest
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
BASIC EARNINGS PER SHARE
|
||||||||||||||||
Earnings per share
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Weighted average number of shares
|
|
|
|
|
||||||||||||
DILUTED EARNINGS PER ORDINARY SHARE:
|
||||||||||||||||
Earnings per share
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Net profit used for diluted earnings per share
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Weighted average number of ordinary shares outstanding used for diluted earnings per share
|
|
|
|
|
See notes to consolidated financial statements.
|
F - 3
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
(dollars in thousands)
Six months ended June 30,
|
Three months ended June 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Net profit
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Other comprehensive income, net of tax:
|
||||||||||||||||
Foreign currency translation adjustment
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|||||||||
Change in employees plan assets
and benefit obligations, net of taxes
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Unrealized gain (loss) on derivatives
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|||||||||
Comprehensive income
|
|
|
|
|
||||||||||||
Comprehensive loss (income) attributable
to non-controlling interest
|
(
|
)
|
|
(
|
)
|
(
|
)
|
|||||||||
Comprehensive income attributable to the Company
|
$
|
|
$
|
|
$
|
|
$
|
|
See notes to consolidated financial statements.
|
F - 4
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
(dollars and share data in thousands)
THE COMPANY'S SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||||||||||
Accumulated
|
Foreign
|
|||||||||||||||||||||||||||||||||||||||||||
Ordinary
|
Ordinary
|
Additional
|
other
|
currency
|
Non
|
|||||||||||||||||||||||||||||||||||||||
shares
|
shares
|
paid-in
|
Unearned
|
comprehensive
|
translation
|
Accumulated
|
Treasury
|
Comprehensive
|
controlling
|
|||||||||||||||||||||||||||||||||||
issued
|
amount
|
capital
|
compensation
|
loss
|
adjustments
|
deficit
|
stock
|
income
|
interest
|
Total
|
||||||||||||||||||||||||||||||||||
BALANCE AS OF JANUARY 1, 2022
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
||||||||||||||||||||
Changes during the period:
|
||||||||||||||||||||||||||||||||||||||||||||
Exercise of options and RSUs
|
|
|
(
|
)
|
|
|||||||||||||||||||||||||||||||||||||||
Employee stock-based compensation
|
|
|
||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||
Profit
|
|
$
|
|
|
|
|||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||||||||||||||
Change in employees plan assets and benefit obligations
|
(
|
) | ( |
) | ( |
) | ||||||||||||||||||||||||||||||||||||||
Unrealized loss on derivatives
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||||||||||||||||
Comprehensive income
|
$
|
|
||||||||||||||||||||||||||||||||||||||||||
BALANCE AS OF JUNE 30, 2022
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
||||||||||||||||||||
OUTSTANDING SHARES, NET OF TREASURY STOCK
AS OF JUNE 30, 2022
|
|
See notes to consolidated financial statements.
F - 5
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
(dollars in thousands)
Six months ended June 30, |
||||||||
|
|
2022 |
|
|
2021 |
|
||
CASH FLOWS - OPERATING ACTIVITIES |
||||||||
Net profit for the period |
|
$ |
|
|
|
$ |
|
|
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 |
|
|
|
|
|
|
|
|
Effect of exchange rate differences |
|
|
|
|
|
|
( |
) |
Other expense (income), net |
|
|
|
|
|
|
( |
) |
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Trade accounts receivable |
|
|
( |
) |
|
|
|
|
Other current assets |
|
|
|
|
|
|
( |
) |
Inventories |
|
|
( |
) |
|
|
( |
) |
Trade accounts payable |
|
|
|
|
|
|
( |
) |
Deferred revenue and customers' advances |
|
|
( |
) |
|
|
|
|
Employee related liabilities and other current liabilities |
|
|
|
|
|
|
|
|
Long-term employee related liabilities |
|
|
|
|
|
|
|
|
Deferred tax, net and other long-term liabilities |
|
|
|
|
|
|
( |
) |
Net cash provided by operating activities |
|
|
|
|
|
|
|
|
CASH FLOWS - INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Investments in property and equipment, net |
|
|
( |
) |
|
|
( |
) |
Investments in marketable securities and other assets, net |
|
|
( |
) |
|
|
( |
) |
Net cash used in investing activities |
|
|
( |
) |
|
|
( |
) |
CASH FLOWS - FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Exercise of options, net |
|
|
|
|
|
|
|
|
Loans repayment |
|
|
|
|
|
|
( |
) |
Principal payments on account of capital lease obligation |
|
|
( |
) |
|
|
( |
) |
Debentures repayment |
|
|
( |
) |
|
|
( |
) |
Net cash used in financing activities |
|
|
( |
) |
|
|
( |
) |
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE |
|
|
( |
) |
|
|
( |
) |
INCREASE IN CASH AND CASH EQUIVALENTS |
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD |
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS - END OF PERIOD |
|
$ |
|
|
|
$ |
|
|
See notes to consolidated financial statements.
F - 6
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(dollars in thousands)
Six months ended June 30, |
||||||||
2022 |
2021 |
|||||||
NON-CASH ACTIVITIES: |
||||||||
Investments in property and equipment |
$ |
|
$ |
|
||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |
||||||||
Cash received during the period from interest, net |
$ |
|
$ |
|
||||
Cash paid during the period for income taxes, net |
$ |
|
|
$ |
|
See notes to consolidated financial statements.
F - 7
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
(dollars in thousands, except per share data)
NOTE 1 - GENERAL
Basis for Presentation
The unaudited condensed interim consolidated financial statements of Tower Semiconductor Ltd. (“Tower” or “the Company”) as of June 30, 2022 include the financial statements of Tower and (i) its wholly-owned subsidiary Tower US Holdings Inc., the sole owner of: (1) Tower Semiconductor NPB Holdings, Inc. and its wholly-owned subsidiary, Tower Semiconductor Newport Beach, Inc. and (2) Tower Semiconductor San Antonio, Inc. (ii) its
The Company’s unaudited condensed interim consolidated financial statements are presented after elimination of inter-company transactions and balances and are presented in accordance with U.S. generally accepted accounting principles (“US GAAP”).
The unaudited condensed interim consolidated financial statements of the Company should be read in conjunction with the audited consolidated financial statements of the Company as of December 31, 2021 and for the year then ended, including the notes thereto.
In the opinion of the Company's management, the unaudited condensed interim consolidated financial statements include all adjustments necessary for a fair presentation of the Company’s financial position as of the dates presented and results of operations 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.
NOTE 2 - INITIAL ADOPTION OF NEW STANDARDS
During the period there was no initial adoption of new accounting standards.
NOTE 3 - RECENT DEVELOPMENTS
On February 15, 2022, Intel Corporation (“Intel”) and Tower announced the signing of a definitive agreement under which Intel will acquire all of Tower’s outstanding Ordinary Shares for cash consideration of $
As part of the agreement between the Company, Nuvoton Technology Corporation Japan (“NTCJ”) and TPSCo, it has been decided to re-organize and re-structure operations in Japan such that, while operations at the Uozu and Tonami facilities will remain unchanged, the Arai manufacturing factory, which manufactured products solely for NTCJ and was not serving the Company’s customers, ceased operations effective June 30, 2022. The Company evaluated the need for impairment and concluded there was no material impairment to its long-lived assets as of June 30, 2022. All other restructuring related costs will be reported as incurred.
F - 8
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF JUNE 30, 2022
(dollars in thousands, except per share data)
On July 1, 2022, the Company’s affiliates, including TPSCo, have extended their existing capital lease lines with JA Mitsui Leasing, Ltd., described in Note 11D to the Company’s annual financial statements as of December 31, 2021, whereby the ability to utilize such lines was extended by one year to mature in June 2023 with an increased remaining amount available for future utilization, totaling up to approximately JPY
On July 14, 2022, TSNB entered into an agreement with Wells Fargo Capital Finance, part of Wells Fargo & Company (“Wells Fargo”), under which it extended its secured asset-based revolving credit line in the total amount of up to $
F - 9
Details
|
2022
|
2021
|
||||||
Revenues
|
100
|
%
|
100
|
%
|
||||
Cost of Revenues
|
74.4
|
79.8
|
||||||
Gross profit
|
25.6
|
20.2
|
||||||
Research and Development expense
|
4.8
|
5.8
|
||||||
Marketing, general and administrative expense
|
5.0
|
5.0
|
||||||
Operating profit
|
15.8
|
9.4
|
||||||
Financing and other expense, net
|
(1.2
|
)
|
(1.2
|
)
|
||||
Profit before income tax
|
14.6
|
8.2
|
||||||
Income tax benefit (expense), net
|
(1.2
|
)
|
0.5
|
|||||
Net profit
|
13.4
|
8.7
|
||||||
Net income attributable to non-controlling interest
|
(0.2
|
)
|
(0.4
|
)
|
||||
Net profit attributable to the company
|
13.2
|
%
|
8.3
|
%
|
Details
|
2022
|
2021
|
||||||
Revenues
|
$
|
847,300
|
$
|
709,352
|
||||
Cost of Revenues
|
630,229
|
565,783
|
||||||
Gross profit
|
217,071
|
143,569
|
||||||
Research and Development expense
|
40,799
|
41,424
|
||||||
Marketing, general and administrative expense
|
42,538
|
35,662
|
||||||
Operating profit
|
133,734
|
66,483
|
||||||
Financing and other expense, net
|
(10,295
|
)
|
(8,326
|
)
|
||||
Profit before income tax
|
123,439
|
58,157
|
||||||
Income tax benefit (expense), net
|
(9,492
|
)
|
3,674
|
|||||
Net profit
|
113,947
|
61,831
|
||||||
Net income attributable to non-controlling interest
|
(1,837
|
)
|
(2,643
|
)
|
||||
Net profit attributable to the company
|
$
|
112,110
|
$
|
59,188
|