• |
Condensed Consolidated Balance Sheets (Unaudited)
|
• |
Condensed Consolidated Statements of Operations (Unaudited)
|
• |
Condensed Consolidated Statement of Changes in Shareholders' Equity (Unaudited)
|
• |
Condensed Consolidated Statements of Cash Flows (Unaudited)
|
TOWER SEMICONDUCTOR LTD.
|
|||
Date: February 16, 2023
|
By:
|
/s/ Nati Somekh
|
|
Name:
|
Nati Somekh
|
||
Title:
|
Corporate Secretary
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
(dollars in thousands)
|
December 31,
|
December 31,
|
|||||||
2022
|
2021
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
340,759
|
$
|
210,930
|
||||
Short-term deposits
|
495,359
|
363,648
|
||||||
Marketable securities
|
169,694
|
190,068
|
||||||
Trade accounts receivable
|
152,935
|
142,228
|
||||||
Inventories
|
302,108
|
234,512
|
||||||
Other current assets
|
34,319
|
54,817
|
||||||
Total current assets
|
1,495,174
|
1,196,203
|
||||||
PROPERTY AND EQUIPMENT, NET
|
962,258
|
876,683
|
||||||
GOODWILL AND OTHER INTANGIBLE ASSETS, NET
|
14,031
|
18,820
|
||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
|
76,145
|
139,535
|
||||||
TOTAL ASSETS
|
$
|
2,547,608
|
$
|
2,231,241
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Short-term debt
|
$
|
62,275
|
$
|
83,868
|
||||
Trade accounts payable
|
150,930
|
78,712
|
||||||
Deferred revenue and customers' advances
|
38,911
|
39,992
|
||||||
Other current liabilities
|
135,272
|
73,756
|
||||||
Total current liabilities
|
387,388
|
276,328
|
||||||
LONG-TERM DEBT
|
210,069
|
230,972
|
||||||
LONG-TERM CUSTOMERS' ADVANCES
|
40,893
|
69,968
|
||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
|
20,717
|
38,584
|
||||||
TOTAL LIABILITIES
|
659,067
|
615,852
|
||||||
TOTAL SHAREHOLDERS' EQUITY
|
1,888,541
|
1,615,389
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
2,547,608
|
$
|
2,231,241
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
(dollars and share count in thousands, except per share data)
|
Three months ended
|
||||||||||||
December 31,
|
September 30,
|
December 31,
|
||||||||||
2022
|
2022
|
2021
|
||||||||||
REVENUES
|
$
|
403,227
|
$
|
427,087
|
$
|
412,108
|
||||||
COST OF REVENUES
|
278,501
|
302,576
|
311,935
|
|||||||||
GROSS PROFIT
|
124,726
|
124,511
|
100,173
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
20,706
|
22,406
|
22,371
|
|||||||||
Marketing, general and administrative
|
18,880
|
18,864
|
21,939
|
|||||||||
Restructuring cost (income, net) *
|
(13,592
|
)
|
4,033
|
--
|
||||||||
25,994
|
45,303
|
44,310
|
||||||||||
OPERATING PROFIT
|
98,732
|
79,208
|
55,863
|
|||||||||
FINANCING AND OTHER EXPENSE, NET
|
(55
|
)
|
(9,351
|
)
|
(372
|
)
|
||||||
PROFIT BEFORE INCOME TAX
|
98,677
|
69,857
|
55,491
|
|||||||||
INCOME TAX EXPENSE, NET
|
(12,835
|
)
|
(3,175
|
)
|
(3,614
|
)
|
||||||
NET PROFIT
|
85,842
|
66,682
|
51,877
|
|||||||||
Net loss (income) attributable to non-controlling interest
|
(2,518
|
)
|
2,453
|
(138
|
)
|
|||||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
83,324
|
$
|
69,135
|
$
|
51,739
|
||||||
BASIC EARNINGS PER SHARE
|
$
|
0.76
|
$
|
0.63
|
$
|
0.48
|
||||||
Weighted average number of shares
|
109,896
|
109,416
|
108,768
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.75
|
$
|
0.62
|
$
|
0.47
|
||||||
Weighted average number of shares
|
110,938
|
110,825
|
110,267
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
(dollars and share count in thousands, except per share data)
|
Year ended
|
||||||||
December 31,
|
||||||||
2022
|
2021
|
|||||||
REVENUES
|
$
|
1,677,614
|
$
|
1,508,166
|
||||
COST OF REVENUES
|
1,211,306
|
1,179,048
|
||||||
GROSS PROFIT
|
466,308
|
329,118
|
||||||
OPERATING COSTS AND EXPENSES:
|
||||||||
Research and development
|
83,911
|
85,386
|
||||||
Marketing, general and administrative
|
80,282
|
77,221
|
||||||
Restructuring income, net *
|
(9,559
|
)
|
--
|
|||||
154,634
|
162,607
|
|||||||
OPERATING PROFIT
|
311,674
|
166,511
|
||||||
FINANCING AND OTHER EXPENSE, NET
|
(19,701
|
)
|
(11,412
|
)
|
||||
PROFIT BEFORE INCOME TAX
|
291,973
|
155,099
|
||||||
INCOME TAX EXPENSE, NET
|
(25,502
|
)
|
(1,024
|
)
|
||||
NET PROFIT
|
266,471
|
154,075
|
||||||
Net income attributable to non-controlling interest
|
(1,902
|
)
|
(4,063
|
)
|
||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
264,569
|
$
|
150,012
|
||||
BASIC EARNINGS PER SHARE
|
$
|
2.42
|
$
|
1.39
|
||||
Weighted average number of shares
|
109,349
|
108,279
|
||||||
DILUTED EARNINGS PER SHARE
|
$
|
2.39
|
$
|
1.37
|
||||
Weighted average number of shares
|
110,754
|
109,798
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
RECONCILIATION FROM GAAP OPERATING PROFIT TO EBITDA (UNAUDITED)
|
(dollars in thousands)
|
Three months ended
|
||||||||||||
December 31,
|
September 30,
|
December 31,
|
||||||||||
2022
|
2022
|
2021
|
||||||||||
GAAP OPERATING PROFIT
|
$
|
98,732
|
$
|
79,208
|
$
|
55,863
|
||||||
Depreciation
|
69,456
|
67,343
|
64,692
|
|||||||||
Stock based compensation
|
6,431
|
6,526
|
8,815
|
|||||||||
Amortization of acquired intangible assets
|
510
|
509
|
506
|
|||||||||
Restructuring and impairment cost (income, net)
|
(13,592
|
)
|
4,033
|
--
|
||||||||
EBITDA
|
$
|
161,537
|
$
|
157,619
|
$
|
129,876
|
Year ended
|
||||||||||||
December 31,
|
December 31,
|
|||||||||||
2022
|
2021
|
|||||||||||
GAAP OPERATING PROFIT
|
$
|
311,674
|
$
|
166,511
|
||||||||
Depreciation
|
262,053
|
242,811
|
||||||||||
Stock based compensation
|
24,215
|
25,144
|
||||||||||
Amortization of acquired intangible assets
|
2,033
|
1,993
|
||||||||||
Restructuring and impairment income, net
|
(9,559
|
)
|
--
|
|||||||||
EBITDA
|
$
|
590,416
|
$
|
436,459
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY (UNAUDITED)
|
(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
|
income (loss)
|
adjustments
|
deficit
|
stock
|
income (loss)
|
interest
|
Total
|
||||||||||||||||||||||||||||||||||
BALANCE AS OF JANUARY 31, 2022
|
108,970
|
$
|
435,453
|
$
|
1,389,051
|
$
|
149,906
|
$
|
(412
|
)
|
$
|
(27,471
|
)
|
$
|
(315,448
|
)
|
$
|
(9,072
|
)
|
$
|
(6,618
|
)
|
$
|
1,615,389
|
||||||||||||||||||||
Changes during the year ended December 31, 2022:
|
||||||||||||||||||||||||||||||||||||||||||||
Proceeds from an investment in a subsidiary
|
11,645
|
11,645
|
||||||||||||||||||||||||||||||||||||||||||
Exercise of options and RSUs
|
1,071
|
4,697
|
(4,653
|
)
|
44
|
|||||||||||||||||||||||||||||||||||||||
Employee stock-based compensation
|
24,215
|
24,215
|
||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||
Profit
|
264,569
|
$
|
264,569
|
1,902
|
266,471
|
|||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments
|
(18,026
|
)
|
(18,026
|
)
|
(9,569
|
)
|
(27,595
|
)
|
||||||||||||||||||||||||||||||||||||
Change in employees plan assets and benefit obligations
|
(938
|
)
|
(938
|
)
|
(938
|
)
|
||||||||||||||||||||||||||||||||||||||
Unrealized loss on derivatives
|
(690
|
)
|
(690
|
)
|
(690
|
)
|
||||||||||||||||||||||||||||||||||||||
Comprehensive income
|
$
|
244,915
|
||||||||||||||||||||||||||||||||||||||||||
BALANCE AS OF DECEMBER 31, 2022
|
110,041
|
$
|
440,150
|
$
|
1,384,398
|
$
|
174,121
|
$
|
(2,040
|
)
|
$
|
(45,497
|
)
|
$
|
(50,879
|
)
|
$
|
(9,072
|
)
|
$
|
(2,640
|
)
|
$
|
1,888,541
|
||||||||||||||||||||
OUTSTANDING SHARES, NET OF TREASURY STOCK
AS OF DECEMBER 31, 2022 |
109,954
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED SOURCES AND USES REPORTS (UNAUDITED)
|
(dollars in thousands)
|
Three months ended
|
||||||||||||
December 31,
|
September 30,
|
December 31,
|
||||||||||
2022
|
2022
|
2021
|
||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
390,369
|
$
|
211,177
|
$
|
211,503
|
||||||
Net cash provided by operating activities
|
132,750
|
122,402
|
133,656
|
|||||||||
Investments in property and equipment, net
|
(38,186
|
)
|
(45,134
|
)
|
(85,947
|
)
|
||||||
Exercise of options
|
--
|
--
|
48
|
|||||||||
Proceeds from an investment in a subsidiary
|
6,216
|
5,469
|
--
|
|||||||||
Debt recevied (repaid), net
|
(11,465
|
)
|
(28,164
|
)
|
1,040
|
|||||||
Effect of Japanese Yen exchange rate change over cash balance
|
11,498
|
(4,638
|
)
|
(2,102
|
)
|
|||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(150,423
|
)
|
129,257
|
(47,268
|
)
|
|||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
340,759
|
$
|
390,369
|
$
|
210,930
|
Year ended
|
||||||||||||
December 31,
|
December 31,
|
|||||||||||
2022
|
2021
|
|||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
210,930
|
$
|
211,683
|
||||||||
Net cash provided by operating activities
|
529,820
|
421,293
|
||||||||||
Investments in property and equipment, net
|
(213,537
|
)
|
(279,260
|
)
|
||||||||
Exercise of options
|
44
|
458
|
||||||||||
Proceeds from an investment in a subsidiary
|
11,685
|
--
|
||||||||||
Debt repaid, net
|
(78,379
|
)
|
(77,315
|
)
|
||||||||
Effect of Japanese Yen exchange rate change over cash balance
|
(3,893
|
)
|
(6,245
|
)
|
||||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(115,911
|
)
|
(59,684
|
)
|
||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
340,759
|
$
|
210,930
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
(dollars in thousands)
|
Year ended
|
||||||||
December 31,
|
December 31,
|
|||||||
2022
|
2021
|
|||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||
Net profit for the period
|
$
|
266,471
|
$
|
154,075
|
||||
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
|
292,638
|
270,710
|
||||||
Effect of exchange rate differences and fair value adjustment
|
10,362
|
1,138
|
||||||
Other expense (income), net
|
6,934
|
(1,461
|
)
|
|||||
Changes in assets and liabilities:
|
||||||||
Trade accounts receivable
|
(15,232
|
)
|
14,335
|
|||||
Other assets
|
20,427
|
(26,731
|
)
|
|||||
Inventories
|
(77,891
|
)
|
(44,192
|
)
|
||||
Trade accounts payable
|
(20,893
|
)
|
(25,004
|
)
|
||||
Deferred revenue and customers' advances
|
(30,069
|
)
|
74,524
|
|||||
Other current liabilities
|
61,033
|
16,850
|
||||||
Long-term employee related liabilities
|
2,956
|
(2,681
|
)
|
|||||
Deferred tax, net and other long-term liabilities
|
13,084
|
(10,270
|
)
|
|||||
Net cash provided by operating activities
|
529,820
|
421,293
|
||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||
Investments in property and equipment, net
|
(213,537
|
)
|
(279,260
|
)
|
||||
Investments in deposits, marketable securities and other assets, net
|
(115,911
|
)
|
(59,684
|
)
|
||||
Net cash used in investing activities
|
(329,448
|
)
|
(338,944
|
)
|
||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||
Debt repaid, net
|
(78,379
|
)
|
(77,315
|
)
|
||||
Proceeds from an investment in a subsidiary
|
11,685
|
--
|
||||||
Exercise of options
|
44
|
458
|
||||||
Net cash used in financing activities
|
(66,650
|
)
|
(76,857
|
)
|
||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
(3,893
|
)
|
(6,245
|
)
|
||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
129,829
|
(753
|
)
|
|||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
210,930
|
211,683
|
||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
340,759
|
$
|
210,930
|