TOWER SEMICONDUCTOR LTD. | |||
Date: May 7, 2018
|
By:
|
/s/ Nati Somekh | |
Name: Nati Somekh | |||
Title: Corporate Secretary | |||
· |
Revenues of $313 million resulted in EBITDA of $84 million and net profit of $26 million;
|
· |
Cash from operations of $75 million and free cash flow of $35 million;
|
· |
Record net cash of $247 million;
|
· |
Record Shareholders equity of $1.07 billion;
|
· |
Received upgraded S&P rating from “ilA+ stable” to “ilAA- stable”;
|
· |
Forecast second quarter revenue growth of 7% sequentially, with a mid-range guidance of $335 million.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(dollars in thousands)
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
2018
|
2017
|
2017
|
||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||
A S S E T S
|
||||||||||||
CURRENT ASSETS
|
||||||||||||
Cash, cash equivalents and short-term deposits
|
$
|
464,661
|
$
|
445,961
|
$
|
432,113
|
||||||
Marketable securities
|
125,105
|
113,874
|
--
|
|||||||||
Trade accounts receivable
|
144,352
|
149,666
|
133,539
|
|||||||||
Inventories
|
148,367
|
143,315
|
140,734
|
|||||||||
Other current assets
|
19,175
|
21,516
|
27,235
|
|||||||||
Total current assets
|
901,660
|
874,332
|
733,621
|
|||||||||
LONG-TERM INVESTMENTS
|
28,798
|
26,073
|
26,661
|
|||||||||
PROPERTY AND EQUIPMENT, NET
|
652,816
|
635,124
|
629,554
|
|||||||||
INTANGIBLE ASSETS, NET
|
18,479
|
19,841
|
26,164
|
|||||||||
GOODWILL
|
7,000
|
7,000
|
7,000
|
|||||||||
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
|
110,771
|
111,269
|
4,403
|
|||||||||
TOTAL ASSETS
|
$
|
1,719,524
|
$
|
1,673,639
|
$
|
1,427,403
|
||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
CURRENT LIABILITIES
|
||||||||||||
Short-term debt
|
$
|
114,763
|
$
|
105,958
|
$
|
43,331
|
||||||
Trade accounts payable
|
116,496
|
115,347
|
104,084
|
|||||||||
Deferred revenue and customers' advances
|
14,310
|
14,338
|
24,945
|
|||||||||
Other current liabilities
|
64,011
|
66,730
|
65,469
|
|||||||||
Total current liabilities
|
309,580
|
302,373
|
237,829
|
|||||||||
LONG-TERM DEBT
|
229,013
|
228,723
|
303,152
|
|||||||||
LONG-TERM CUSTOMERS' ADVANCES
|
31,224
|
31,908
|
34,369
|
|||||||||
LONG-TERM EMPLOYEE RELATED LIABILITIES
|
14,517
|
14,662
|
14,447
|
|||||||||
DEFERRED TAX LIABILITY AND OTHER LONG-TERM LIABILITIES
|
67,435
|
66,267
|
91,715
|
|||||||||
TOTAL LIABILITIES
|
651,769
|
643,933
|
681,512
|
|||||||||
TOTAL SHAREHOLDERS' EQUITY
|
1,067,755
|
1,029,706
|
745,891
|
|||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,719,524
|
$
|
1,673,639
|
$
|
1,427,403
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
(dollars and share count in thousands, except per share data)
|
Three months ended
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2018
|
2017
|
2017
|
||||||||||
REVENUES
|
$
|
312,710
|
$
|
357,614
|
$
|
330,080
|
||||||
COST OF REVENUES
|
246,545
|
268,256
|
245,312
|
|||||||||
GROSS PROFIT
|
66,165
|
89,358
|
84,768
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
18,266
|
18,370
|
15,768
|
|||||||||
Marketing, general and administrative
|
15,994
|
16,502
|
16,237
|
|||||||||
34,260
|
34,872
|
32,005
|
||||||||||
OPERATING PROFIT
|
31,905
|
54,486
|
52,763
|
|||||||||
INTEREST EXPENSE, NET
|
(598
|
)
|
(1,783
|
)
|
(2,211
|
)
|
||||||
OTHER FINANCING EXPENSE, NET
|
(3,193
|
)
|
(2,270
|
)
|
(2,018
|
)
|
||||||
OTHER INCOME (EXPENSE), NET
|
22
|
(3,027
|
)
|
511
|
||||||||
PROFIT BEFORE INCOME TAX
|
28,136
|
47,406
|
49,045
|
|||||||||
INCOME TAX BENEFIT (EXPENSE), NET
|
(955
|
)
|
101,236
|
(a) |
(1,999
|
)
|
||||||
PROFIT BEFORE NON CONTROLLING INTEREST
|
27,181
|
148,642
|
(a) |
47,046
|
||||||||
NON CONTROLLING INTEREST
|
(1,063
|
)
|
(1,431
|
)
|
(1,537
|
)
|
||||||
NET PROFIT
|
$
|
26,118
|
$
|
147,211
|
(a) |
$
|
45,509
|
|||||
BASIC EARNINGS PER SHARE
|
$
|
0.27
|
$
|
1.50
|
(a) |
$
|
0.48
|
|||||
Weighted average number of shares
|
98,495
|
98,312
|
93,900
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.26
|
$
|
1.40
|
(a) |
$
|
0.45
|
|||||
Net profit used for diluted earnings per share
|
$
|
26,118
|
$
|
149,502
|
(a) |
$
|
47,666
|
|||||
Weighted average number of shares
|
101,112
|
106,776
|
104,915
|
(a)
|
Three months ended December 31, 2017 included $82,370 Israeli deferred tax asset realization following valuation allowance release and $12,970 income tax benefit related to U.S. tax reform.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
RECONCILIATION OF CERTAIN FINANCIAL DATA (UNAUDITED)
|
(dollars and share count in thousands, except per share data)
|
Three months ended
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2018
|
2017
|
2017
|
||||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||||||
GAAP NET PROFIT
|
$
|
26,118
|
$
|
147,211
|
$
|
45,509
|
||||||
Stock based compensation
|
3,367
|
3,481
|
2,098
|
|||||||||
Amortization of acquired intangible assets
|
1,661
|
1,564
|
2,336
|
|||||||||
Non-recurring items related to long term investments
|
--
|
3,009
|
--
|
|||||||||
Income tax benefit resulted from Israeli deferred tax asset realization following valuation allowance release, see (a) above
|
--
|
(82,370
|
)
|
--
|
||||||||
Income tax benefit related to U.S. tax reform, see (a) above
|
--
|
(12,970
|
)
|
--
|
||||||||
ADJUSTED NET PROFIT
|
$
|
31,146
|
$
|
59,925
|
$
|
49,943
|
||||||
ADJUSTED NET PROFIT PER SHARE:
|
||||||||||||
Basic
|
$
|
0.32
|
$
|
0.61
|
$
|
0.53
|
||||||
Diluted
|
$
|
0.31
|
$
|
0.58
|
$
|
0.50
|
||||||
Fully diluted
|
$
|
0.31
|
$
|
0.58
|
$
|
0.49
|
||||||
ADJUSTED NET PROFIT USED TO CALCULATE PER SHARE DATA:
|
||||||||||||
Basic
|
$
|
31,146
|
$
|
59,925
|
$
|
49,943
|
||||||
Diluted
|
$
|
31,146
|
$
|
62,216
|
$
|
52,100
|
||||||
Fully diluted
|
$
|
33,486
|
$
|
62,216
|
$
|
52,100
|
||||||
NUMBER OF SHARES AND OTHER SECURITIES USED TO CALCULATE PER SHARE DATA:
|
||||||||||||
Basic
|
98,495
|
98,312
|
93,900
|
|||||||||
Diluted
|
101,112
|
106,776
|
104,915
|
|||||||||
Fully diluted
|
107,717
|
107,721
|
107,245
|
|||||||||
EBITDA CALCULATION:
|
||||||||||||
GAAP OPERATING PROFIT
|
$
|
31,905
|
$
|
54,486
|
$
|
52,763
|
||||||
Depreciation of fixed assets
|
47,357
|
47,741
|
43,819
|
|||||||||
Stock based compensation
|
3,367
|
3,481
|
2,098
|
|||||||||
Amortization of acquired intangible assets
|
1,661
|
1,564
|
2,336
|
|||||||||
EBITDA
|
$
|
84,290
|
$
|
107,272
|
$
|
101,016
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED)
|
(dollars in thousands)
|
Three months ended
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2018
|
2017
|
2017
|
||||||||||
Cash, cash equivalents and short-term deposits - beginning of period
|
$
|
445,961
|
$
|
480,407
|
$
|
389,377
|
||||||
Cash from operations
|
75,001
|
85,285
|
82,140
|
|||||||||
Investments in property and equipment, net
|
(40,047
|
)
|
(41,349
|
)
|
(40,348
|
)
|
||||||
Exercise of warrants and options, net
|
658
|
3,278
|
12,756
|
|||||||||
Debt repaid
|
(6,656
|
)
|
(16,863
|
)
|
(11,805
|
)
|
||||||
Effect of Japanese Yen exchange rate change over cash balance
|
4,707
|
70
|
4,371
|
|||||||||
TPSCo dividend to Panasonic
|
--
|
--
|
(4,378
|
)
|
||||||||
Investments in marketable securities and others, net
|
(14,963
|
)
|
(64,867
|
)
|
--
|
|||||||
Cash, cash equivalents and short-term deposits - end of period
|
$
|
464,661
|
$
|
445,961
|
$
|
432,113
|
||||||
Free Cash Flow
|
$
|
34,954
|
$
|
43,936
|
$
|
41,792
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
(dollars in thousands)
|
Three months ended
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2018
|
2017
|
2017
|
||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||
Net profit for the period
|
$
|
27,181
|
$
|
148,642
|
$
|
47,046
|
||||||
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
|
53,977
|
51,310
|
49,698
|
|||||||||
Effect of indexation, translation and fair value measurement on debt
|
(1,740
|
)
|
2,281
|
6,888
|
||||||||
Other expense (income), net
|
(22
|
)
|
3,027
|
(511
|
)
|
|||||||
Changes in assets and liabilities:
|
||||||||||||
Trade accounts receivable
|
8,089
|
788
|
9,529
|
|||||||||
Other current assets
|
3,370
|
445
|
(4,439
|
) | ||||||||
Inventories
|
(2,692
|
)
|
92
|
(1,421
|
)
|
|||||||
Trade accounts payable
|
(6,313
|
)
|
(2,786
|
)
|
(4,128
|
)
|
||||||
Deferred revenue and customers' advances
|
(712
|
)
|
(17,882
|
)
|
(8,735
|
)
|
||||||
Other current liabilities
|
(4,219
|
)
|
1,765
|
(9,090
|
)
|
|||||||
Long-term employee related liabilities
|
(387
|
)
|
(2,482
|
)
|
(257
|
)
|
||||||
Deferred tax, net
|
(1,531
|
)
|
(99,915
|
)
|
(2,440
|
)
|
||||||
Net cash provided by operating activities
|
75,001
|
85,285
|
82,140
|
|||||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||
Investments in property and equipment, net
|
(40,047
|
)
|
(41,349
|
)
|
(40,348
|
)
|
||||||
Investments in marketable securities and others, net
|
(14,963
|
)
|
(64,867
|
)
|
(5,118
|
)
|
||||||
Net cash used in investing activities
|
(55,010
|
)
|
(106,216
|
)
|
(45,466
|
)
|
||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||
Debt repaid
|
(6,656
|
)
|
(16,863
|
)
|
(11,805
|
)
|
||||||
Exercise of warrants and options, net
|
658
|
3,278
|
12,756
|
|||||||||
Dividend payment to Panasonic
|
--
|
--
|
(4,378
|
) | ||||||||
Net cash used in financing activities
|
(5,998
|
)
|
(13,585
|
)
|
(3,427
|
)
|
||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
4,707
|
70
|
4,371
|
|||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
18,700
|
(34,446
|
) |
37,618
|
||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
445,961
|
480,407
|
355,284
|
|||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
464,661
|
445,961
|
392,902
|
|||||||||
Short-term deposits
|
--
|
--
|
39,211
|
|||||||||
CASH, CASH EQUIVALENTS AND SHORT-TERM DEPOSITS - END OF PERIOD
|
$
|
464,661
|
$
|
445,961
|
$
|
432,113
|