TOWER SEMICONDUCTOR LTD.
|
|||
Date: July 24, 2024 |
By:
|
/s/ Nati Somekh | |
Name: Nati Somekh
|
|||
Title: Corporate Secretary
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
(dollars in thousands)
|
June 30,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
265,313
|
$
|
260,664
|
||||
Short-term deposits
|
903,401
|
790,823
|
||||||
Marketable securities
|
65,331
|
184,960
|
||||||
Trade accounts receivable
|
165,161
|
154,067
|
||||||
Inventories
|
276,082
|
282,688
|
||||||
Other current assets
|
35,414
|
35,956
|
||||||
Total current assets
|
1,710,702
|
1,709,158
|
||||||
PROPERTY AND EQUIPMENT, NET
|
1,199,191
|
1,155,929
|
||||||
GOODWILL AND OTHER INTANGIBLE ASSETS, NET
|
11,218
|
12,115
|
||||||
OTHER LONG-TERM ASSETS, NET
|
41,056
|
41,315
|
||||||
TOTAL ASSETS
|
$
|
2,962,167
|
$
|
2,918,517
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Short-term debt
|
$
|
61,365
|
$
|
58,952
|
||||
Trade accounts payable
|
123,782
|
139,128
|
||||||
Deferred revenue and customers' advances
|
23,988
|
18,418
|
||||||
Other current liabilities
|
81,040
|
60,340
|
||||||
Total current liabilities
|
290,175
|
276,838
|
||||||
LONG-TERM DEBT
|
126,715
|
172,611
|
||||||
LONG-TERM CUSTOMERS' ADVANCES
|
16,118
|
25,710
|
||||||
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
|
16,446
|
16,319
|
||||||
TOTAL LIABILITIES
|
449,454
|
491,478
|
||||||
TOTAL SHAREHOLDERS' EQUITY
|
2,512,713
|
2,427,039
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
2,962,167
|
$
|
2,918,517
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
(dollars and share count in thousands, except per share data)
|
Three months ended
|
||||||||||||
June 30,
|
March 31,
|
June 30,
|
||||||||||
2024
|
2024
|
2023
|
||||||||||
REVENUES
|
$
|
351,181
|
$
|
327,238
|
$
|
357,191
|
||||||
COST OF REVENUES
|
264,259
|
254,632
|
270,674
|
|||||||||
GROSS PROFIT
|
86,922
|
72,606
|
86,517
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
18,994
|
19,951
|
19,452
|
|||||||||
Marketing, general and administrative
|
19,050
|
18,670
|
17,387
|
|||||||||
Restructuring income, net *
|
(6,270
|
)
|
--
|
(851
|
)
|
|||||||
31,774
|
38,621
|
35,988
|
||||||||||
OPERATING PROFIT
|
55,148
|
33,985
|
50,529
|
|||||||||
FINANCING AND OTHER INCOME, NET
|
7,710
|
3,984
|
3,924
|
|||||||||
PROFIT BEFORE INCOME TAX
|
62,858
|
37,969
|
54,453
|
|||||||||
INCOME TAX BENEFIT (EXPENSE), NET
|
(6,108
|
)
|
5,078
|
(5,747
|
)
|
|||||||
NET PROFIT
|
56,750
|
43,047
|
48,706
|
|||||||||
Net loss (income) attributable to non-controlling interest
|
(3,305
|
)
|
1,587
|
2,484
|
||||||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
53,445
|
$
|
44,634
|
$
|
51,190
|
||||||
BASIC EARNINGS PER SHARE
|
$
|
0.48
|
$
|
0.40
|
$
|
0.46
|
||||||
Weighted average number of shares
|
111,037
|
110,840
|
110,088
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.48
|
$
|
0.40
|
$
|
0.46
|
||||||
Weighted average number of shares
|
111,979
|
111,627
|
111,234
|
* Restructuring income, net resulted from the previously disclosed reorganization and restructure of our Japan operations during 2022.
|
||||||||||||
RECONCILIATION FROM GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY TO ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY:
|
||||||||||||
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
53,445
|
$
|
44,634
|
$
|
51,190
|
||||||
Stock based compensation
|
7,781
|
6,761
|
6,923
|
|||||||||
Amortization of acquired intangible assets
|
448
|
448
|
491
|
|||||||||
Restructuring income, net **
|
(2,634
|
)
|
--
|
(250
|
)
|
|||||||
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
59,040
|
$
|
51,843
|
$
|
58,354
|
||||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||||||
Basic
|
$
|
0.53
|
$
|
0.47
|
$
|
0.53
|
||||||
Diluted
|
$
|
0.53
|
$
|
0.46
|
$
|
0.52
|
** Restructuring income, net resulted from the previously disclosed reorganization and restructure of our Japan operations during 2022, net of taxes.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
(dollars and share count in thousands, except per share data)
|
Six months ended
|
||||||||
June 30,
|
||||||||
2024
|
2023
|
|||||||
REVENUES
|
$
|
678,419
|
$
|
712,802
|
||||
COST OF REVENUES
|
518,891
|
530,568
|
||||||
GROSS PROFIT
|
159,528
|
182,234
|
||||||
OPERATING COSTS AND EXPENSES:
|
||||||||
Research and development
|
38,945
|
38,783
|
||||||
Marketing, general and administrative
|
37,720
|
36,016
|
||||||
Restructuring income, net *
|
(6,270
|
)
|
(32,506
|
)
|
||||
70,395
|
42,293
|
|||||||
OPERATING PROFIT
|
89,133
|
139,941
|
||||||
FINANCING AND OTHER INCOME, NET
|
11,694
|
10,921
|
||||||
PROFIT BEFORE INCOME TAX
|
100,827
|
150,862
|
||||||
INCOME TAX EXPENSE, NET
|
(1,030
|
)
|
(20,788
|
)
|
||||
NET PROFIT
|
99,797
|
130,074
|
||||||
Net income attributable to non-controlling interest
|
(1,718
|
)
|
(7,482
|
)
|
||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
98,079
|
$
|
122,592
|
||||
BASIC EARNINGS PER SHARE
|
$
|
0.88
|
$
|
1.11
|
||||
Weighted average number of shares
|
110,938
|
110,025
|
||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.88
|
$
|
1.10
|
||||
Weighted average number of shares
|
111,964
|
111,153
|
* Restructuring income, net resulted from the previously disclosed reorganization and restructure of our Japan operations during 2022.
|
||||||||
RECONCILIATION FROM GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY TO ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY:
|
||||||||
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
98,079
|
$
|
122,592
|
||||
Stock based compensation
|
14,542
|
13,371
|
||||||
Amortization of acquired intangible assets
|
896
|
990
|
||||||
Restructuring income, net **
|
(2,634
|
)
|
(11,224
|
)
|
||||
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
110,883
|
$
|
125,729
|
||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||
Basic
|
$
|
1.00
|
$
|
1.14
|
||||
Diluted
|
$
|
0.99
|
$
|
1.13
|
** Restructuring income, net resulted from the previously disclosed reorganization and restructure of our Japan operations during 2022, net of taxes.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED)
|
(dollars in thousands)
|
Three months ended
|
||||||||||||
June 30,
|
March 31,
|
June 30,
|
||||||||||
2024
|
2024
|
2023
|
||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
260,497
|
$
|
260,664
|
$
|
304,934
|
||||||
Net cash provided by operating activities
|
113,085
|
110,038
|
75,494
|
|||||||||
Investments in property and equipment, net
|
(112,615
|
)
|
(98,018
|
)
|
(89,433
|
)
|
||||||
Debt repayment
|
(10,439
|
)
|
(8,409
|
)
|
(10,093
|
)
|
||||||
Effect of Japanese Yen exchange rate change over cash balance
|
(2,658
|
)
|
(2,665
|
)
|
(5,322
|
)
|
||||||
Deposits and marketable securities, net
|
17,443
|
(1,113
|
)
|
42,615
|
||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
265,313
|
$
|
260,497
|
$
|
318,195
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
(dollars in thousands)
|
Three months ended
|
||||||||||||
June 30,
|
March 31,
|
June 30,
|
||||||||||
2024
|
2024
|
2023
|
||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||
Net profit for the period
|
$
|
56,750
|
$
|
43,047
|
$
|
48,706
|
||||||
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 *
|
65,567
|
59,544
|
63,579
|
|||||||||
Effect of exchange rate differences and fair value adjustment
|
625
|
227
|
3,102
|
|||||||||
Other expense (income), net
|
--
|
5,993
|
(149
|
)
|
||||||||
Changes in assets and liabilities:
|
||||||||||||
Trade accounts receivable
|
(7,227
|
)
|
(6,716
|
)
|
(21,241
|
)
|
||||||
Other assets
|
3,141
|
(13,454
|
)
|
2,114
|
||||||||
Inventories
|
17,744
|
(23,703
|
)
|
16,315
|
||||||||
Trade accounts payable
|
(19,741
|
)
|
32,559
|
(24,712
|
)
|
|||||||
Deferred revenue and customers' advances
|
(2,091
|
)
|
(1,931
|
)
|
(10,723
|
)
|
||||||
Other current liabilities
|
274
|
16,868
|
(5,479
|
)
|
||||||||
Other long-term liabilities
|
(1,957
|
)
|
(2,396
|
)
|
3,982
|
|||||||
Net cash provided by operating activities
|
113,085
|
110,038
|
75,494
|
|||||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||
Investments in property and equipment, net
|
(112,615
|
)
|
(98,018
|
)
|
(89,433
|
)
|
||||||
Deposits and marketable securities, net
|
17,443
|
(1,113
|
)
|
42,615
|
||||||||
Net cash used in investing activities
|
(95,172
|
)
|
(99,131
|
)
|
(46,818
|
)
|
||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||
Debt repayment
|
(10,439
|
)
|
(8,409
|
)
|
(10,093
|
)
|
||||||
Net cash used in financing activities
|
(10,439
|
)
|
(8,409
|
)
|
(10,093
|
)
|
||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
(2,658
|
)
|
(2,665
|
)
|
(5,322
|
)
|
||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
4,816
|
(167
|
)
|
13,261
|
||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
260,497
|
260,664
|
304,934
|
|||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
265,313
|
$
|
260,497
|
$
|
318,195
|
* Includes amortization of acquired intangible assets and stock based compensation in the amounts of $8,229, $7,209 and $7,414 for the 3 months periods ended June 30, 2024, March 31, 2024
and June 30, 2023, respectively.
|