Date: February 14, 2024
|
TOWER SEMICONDUCTOR LTD.
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,
|
September 30,
|
December 31,
|
||||||||||
2023
|
2023
|
2022
|
||||||||||
ASSETS
|
||||||||||||
CURRENT ASSETS
|
||||||||||||
Cash and cash equivalents
|
$
|
260,664
|
$
|
314,816
|
$
|
340,759
|
||||||
Short-term deposits
|
790,823
|
735,382
|
495,359
|
|||||||||
Marketable securities
|
184,960
|
179,381
|
169,694
|
|||||||||
Trade accounts receivable
|
154,067
|
150,162
|
152,935
|
|||||||||
Inventories
|
282,688
|
304,245
|
302,108
|
|||||||||
Other current assets
|
35,956
|
33,453
|
34,319
|
|||||||||
Total current assets
|
1,709,158
|
1,717,439
|
1,495,174
|
|||||||||
PROPERTY AND EQUIPMENT, NET
|
1,155,929
|
1,062,456
|
962,258
|
|||||||||
GOODWILL AND OTHER INTANGIBLE ASSETS, NET
|
12,115
|
12,557
|
14,031
|
|||||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
|
41,315
|
43,342
|
76,145
|
|||||||||
TOTAL ASSETS
|
$
|
2,918,517
|
$
|
2,835,794
|
$
|
2,547,608
|
||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
CURRENT LIABILITIES
|
||||||||||||
Short-term debt
|
$
|
58,952
|
$
|
47,671
|
$
|
62,275
|
||||||
Trade accounts payable
|
139,128
|
106,362
|
150,930
|
|||||||||
Deferred revenue and customers' advances
|
18,418
|
23,745
|
38,911
|
|||||||||
Other current liabilities
|
60,340
|
80,392
|
135,272
|
|||||||||
Total current liabilities
|
276,838
|
258,170
|
387,388
|
|||||||||
LONG-TERM DEBT
|
172,611
|
179,901
|
210,069
|
|||||||||
LONG-TERM CUSTOMERS' ADVANCES
|
25,710
|
30,285
|
40,893
|
|||||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
|
16,319
|
18,626
|
20,717
|
|||||||||
TOTAL LIABILITIES
|
491,478
|
486,982
|
659,067
|
|||||||||
TOTAL SHAREHOLDERS' EQUITY
|
2,427,039
|
2,348,812
|
1,888,541
|
|||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
2,918,517
|
$
|
2,835,794
|
$
|
2,547,608
|
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,
|
||||||||||
2023
|
2023
|
2022
|
||||||||||
REVENUES
|
$
|
351,711
|
$
|
358,167
|
$
|
403,227
|
||||||
COST OF REVENUES
|
267,294
|
271,299
|
278,501
|
|||||||||
GROSS PROFIT
|
84,417
|
86,868
|
124,726
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
20,849
|
20,176
|
20,706
|
|||||||||
Marketing, general and administrative
|
18,401
|
18,037
|
18,880
|
|||||||||
Restructuring income, net *
|
--
|
--
|
(13,592
|
)
|
||||||||
Merger-contract termination fee, net **
|
--
|
(313,501
|
)
|
--
|
||||||||
39,250
|
(275,288
|
)
|
25,994
|
|||||||||
OPERATING PROFIT
|
45,167
|
362,156
|
98,732
|
|||||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
16,682
|
9,975
|
(55
|
)
|
||||||||
PROFIT BEFORE INCOME TAX
|
61,849
|
372,131
|
98,677
|
|||||||||
INCOME TAX EXPENSE, NET
|
(10,130
|
)
|
(34,394
|
)
|
(12,835
|
)
|
||||||
NET PROFIT
|
51,719
|
337,737
|
85,842
|
|||||||||
Net loss (income) attributable to non-controlling interest
|
2,128
|
4,318
|
(2,518
|
)
|
||||||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
53,847
|
$
|
342,055
|
$
|
83,324
|
||||||
BASIC EARNINGS PER SHARE
|
$
|
0.49
|
$
|
3.10
|
$
|
0.76
|
||||||
Weighted average number of shares
|
110,796
|
110,302
|
109,896
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.48
|
$
|
3.07
|
$
|
0.75
|
||||||
Weighted average number of shares
|
111,308
|
111,242
|
110,938
|
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||||||
GAAP NET PROFIT
|
$
|
53,847
|
$
|
342,055
|
$
|
83,324
|
||||||
Stock based compensation
|
6,662
|
7,898
|
6,431
|
|||||||||
Amortization of acquired intangible assets
|
442
|
491
|
510
|
|||||||||
Restructuring income, net ***
|
--
|
--
|
(8,966
|
)
|
||||||||
Merger-contract termination fee, net ****
|
--
|
(289,988
|
)
|
--
|
||||||||
ADJUSTED NET PROFIT
|
$
|
60,951
|
$
|
60,456
|
$
|
81,299
|
||||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||||||
Basic
|
$
|
0.55
|
$
|
0.55
|
$
|
0.74
|
||||||
Diluted
|
$
|
0.55
|
$
|
0.54
|
$
|
0.73
|
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,
|
||||||||
2023
|
2022
|
|||||||
REVENUES
|
$
|
1,422,680
|
$
|
1,677,614
|
||||
COST OF REVENUES
|
1,069,161
|
1,211,306
|
||||||
GROSS PROFIT
|
353,519
|
466,308
|
||||||
OPERATING COSTS AND EXPENSES:
|
||||||||
Research and development
|
79,808
|
83,911
|
||||||
Marketing, general and administrative
|
72,454
|
80,282
|
||||||
Restructuring income, net *
|
(32,506
|
)
|
(9,559
|
)
|
||||
Merger-contract termination fee, net **
|
(313,501
|
)
|
--
|
|||||
(193,745
|
)
|
154,634
|
||||||
OPERATING PROFIT
|
547,264
|
311,674
|
||||||
FINANCING AND OTHER INCOME (EXPENSE), NET
|
37,578
|
(19,701
|
)
|
|||||
PROFIT BEFORE INCOME TAX
|
584,842
|
291,973
|
||||||
INCOME TAX EXPENSE, NET
|
(65,312
|
)
|
(25,502
|
)
|
||||
NET PROFIT
|
519,530
|
266,471
|
||||||
Net income attributable to non-controlling interest
|
(1,036
|
)
|
(1,902
|
)
|
||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
518,494
|
$
|
264,569
|
||||
BASIC EARNINGS PER SHARE
|
$
|
4.70
|
$
|
2.42
|
||||
Weighted average number of shares
|
110,289
|
109,349
|
||||||
DILUTED EARNINGS PER SHARE
|
$
|
4.66
|
$
|
2.39
|
||||
Weighted average number of shares
|
111,216
|
110,754
|
||||||
* Restructuring income, net resulted from the previously disclosed reorganization and restructure of our Japan operations during 2022.
|
||||||||
** Merger-contract termination fee received from Intel during the third quarter of 2023, net of associated cost.
|
||||||||
|
||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||
GAAP NET PROFIT
|
$
|
518,494
|
$
|
264,569
|
||||
Stock based compensation
|
27,931
|
24,215
|
||||||
Amortization of acquired intangible assets
|
1,923
|
2,033
|
||||||
Restructuring income, net ***
|
(11,224
|
)
|
(7,056
|
)
|
||||
Merger-contract termination fee, net ****
|
(289,988
|
)
|
--
|
|||||
ADJUSTED NET PROFIT
|
$
|
247,136
|
$
|
283,761
|
||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||
Basic
|
$
|
2.24
|
$
|
2.60
|
||||
Diluted
|
$
|
2.22
|
$
|
2.56
|
||||
*** Restructuring income, net resulted from the previously disclosed reorganization and restructure of our Japan operations during 2022, net of taxes.
|
||||||||
**** Merger-contract termination fee received from Intel during the third quarter of 2023, net of associated cost and tax.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED)
|
(dollars in thousands)
|
||||||||||||
Three months ended
|
||||||||||||
December 31,
|
September 30,
|
December 31,
|
||||||||||
2023
|
2023
|
2022
|
||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
314,816
|
$
|
318,195
|
$
|
390,369
|
||||||
Net cash provided by operating activities *
|
126,098
|
402,242
|
132,750
|
|||||||||
Investments in property and equipment, net
|
(136,426
|
)
|
(101,080
|
)
|
(38,186
|
)
|
||||||
Debt received (repaid) and others, net
|
(8,950
|
)
|
15,493
|
(11,465
|
)
|
|||||||
Proceeds from an investment in a subsidiary
|
--
|
--
|
6,216
|
|||||||||
Effect of Japanese Yen exchange rate change over cash balance
|
2,101
|
(1,537
|
)
|
11,498
|
||||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(36,975
|
)
|
(318,497
|
)
|
(150,423
|
)
|
||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
260,664
|
$
|
314,816
|
$
|
340,759
|
||||||
* Merger-contract termination fee received from Intel during the third quarter of 2023, net of cost, in the amount of $313,501 was included within the net cash
provided by operating activities for the three months ended September 30, 2023.
|
||||||||||||
|
Year ended
|
||||||||||||
December 31,
|
December 31,
|
|||||||||||
2023
|
2022
|
|||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
340,759
|
$
|
210,930
|
||||||||
Net cash provided by operating activities **
|
676,561
|
529,820
|
||||||||||
Investments in property and equipment, net
|
(432,184
|
)
|
(213,537
|
)
|
||||||||
Debt repaid and others, net
|
(32,346
|
)
|
(78,335
|
)
|
||||||||
Proceeds from an investment in a subsidiary
|
1,932
|
11,685
|
||||||||||
Effect of Japanese Yen exchange rate change over cash balance
|
(5,395
|
)
|
(3,893
|
)
|
||||||||
Investments in short-term deposits, marketable securities and other assets, net
|
(288,663
|
)
|
(115,911
|
)
|
||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
260,664
|
$
|
340,759
|
** Merger-contract termination fee received from Intel during 2023, net of cost, in the amount of $313,501 was included within the net cash provided by operating
activities for the year ended December 31, 2023.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
(dollars in thousands)
|
Year ended
|
||||||||
December 31,
|
December 31,
|
|||||||
2023
|
2022
|
|||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||
Net profit for the period
|
$
|
519,530
|
$
|
266,471
|
||||
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 *
|
258,021
|
292,638
|
||||||
Effect of exchange rate differences and fair value adjustment
|
(1,632
|
)
|
10,362
|
|||||
Other expense (income), net
|
(7,047
|
)
|
6,934
|
|||||
Changes in assets and liabilities:
|
||||||||
Trade accounts receivable
|
(3,160
|
)
|
(15,232
|
)
|
||||
Other assets
|
(9,541
|
)
|
20,427
|
|||||
Inventories
|
8,682
|
(77,891
|
)
|
|||||
Trade accounts payable
|
(8,254
|
)
|
(20,893
|
)
|
||||
Deferred revenue and customers' advances
|
(35,676
|
)
|
(30,069
|
)
|
||||
Other current liabilities
|
(70,163
|
)
|
61,033
|
|||||
Long-term employee related liabilities
|
(1,210
|
)
|
2,956
|
|||||
Deferred tax, net and other long-term liabilities
|
27,011
|
13,084
|
||||||
Net cash provided by operating activities **
|
676,561
|
529,820
|
||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||
Investments in property and equipment, net
|
(432,184
|
)
|
(213,537
|
)
|
||||
Investments in deposits, marketable securities and other assets, net
|
(288,663
|
)
|
(115,911
|
)
|
||||
Net cash used in investing activities
|
(720,847
|
)
|
(329,448
|
)
|
||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||
Debt repaid, net
|
(32,346
|
)
|
(78,335
|
)
|
||||
Proceeds from an investment in a subsidiary
|
1,932
|
11,685
|
||||||
Net cash used in financing activities
|
(30,414
|
)
|
(66,650
|
)
|
||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
(5,395
|
)
|
(3,893
|
)
|
||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(80,095
|
)
|
129,829
|
|||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
340,759
|
210,930
|
||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
260,664
|
$
|
340,759
|
* Includes amortization of acquired intangible assets and stock based compensation in the amounts of $29,854 and $26,248 for the years ended December 31, 2023 and
December 31, 2022, respectively.
|
|||
|
|||
** Merger-contract termination fee received from Intel during the third quarter of 2023, net of cost, in the amount of $313,501 was included within the net cash
provided by operating activities for the year ended December 31, 2023.
|