Exhibit 99.1
|
Press release dated May 8, 2017.
|
TOWER SEMICONDUCTOR LTD.
|
|||
Date: May 8, 2017
|
By:
|
/s/ Nati Somekh
|
|
Name: Nati Somekh
|
|||
Title: Corporate Secretary
|
· |
Revenues of $330 million, up 19% year over year;
|
· |
Gross profit of $85 million, up 38% year over year;
|
· |
Operating profit of $53 million, up 71% year over year;
|
· |
EBITDA of $101 million, up 30% year over year;
|
· |
Net profit of $46 million, up 83% year over year (excluding San Antonio acquisition gain);
|
· |
Record free cash flow of $42 million with cash from operations of $82 million;
|
· |
Second quarter revenue guidance with mid-range of $345 million, up 13% year over year; targeting continued growth throughout the year.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
|||||||||
(dollars in thousands)
|
March 31,
|
December 31,
|
|||||||
2017
|
2016
|
|||||||
A S S E T S
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and short-term deposits
|
$
|
432,113
|
$
|
389,377
|
||||
Trade accounts receivable
|
133,539
|
141,048
|
||||||
Inventories
|
140,734
|
137,532
|
||||||
Other current assets
|
27,235
|
30,041
|
||||||
Total current assets
|
733,621
|
697,998
|
||||||
LONG-TERM INVESTMENTS
|
26,661
|
25,624
|
||||||
PROPERTY AND EQUIPMENT, NET
|
629,554
|
616,686
|
||||||
INTANGIBLE ASSETS, NET
|
26,164
|
28,129
|
||||||
GOODWILL
|
7,000
|
7,000
|
||||||
OTHER ASSETS, NET
|
4,403
|
4,447
|
||||||
TOTAL ASSETS
|
$
|
1,427,403
|
$
|
1,379,884
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Short-term debt
|
$
|
43,331
|
$
|
48,084
|
||||
Trade accounts payable
|
104,084
|
99,262
|
||||||
Deferred revenue and customers' advances
|
24,945
|
26,169
|
||||||
Other current liabilities
|
65,469
|
73,600
|
||||||
Total current liabilities
|
237,829
|
247,115
|
||||||
LONG-TERM DEBT
|
303,152
|
296,144
|
||||||
LONG-TERM CUSTOMERS' ADVANCES
|
34,369
|
41,874
|
||||||
LONG-TERM EMPLOYEE RELATED LIABILITIES
|
14,447
|
14,176
|
||||||
DEFERRED TAX LIABILITY AND OTHER LONG-TERM LIABILITIES
|
91,715
|
97,961
|
||||||
TOTAL LIABILITIES
|
681,512
|
697,270
|
||||||
TOTAL SHAREHOLDERS' EQUITY
|
745,891
|
682,614
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
1,427,403
|
$
|
1,379,884
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|||||||||||||
(dollars and share count in thousands, except per share data)
|
T h r e e m o n t h s e n d e d
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2017
|
2016
|
2016
|
||||||||||
REVENUES
|
$
|
330,080
|
$
|
340,379
|
$
|
278,043
|
||||||
COST OF REVENUES
|
245,312
|
252,648
|
216,696
|
|||||||||
GROSS PROFIT
|
84,768
|
87,731
|
61,347
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
15,768
|
16,320
|
15,237
|
|||||||||
Marketing, general and administrative
|
16,237
|
16,209
|
15,923
|
|||||||||
Nishiwaki Fab restructuring and impairment cost (income), net
|
--
|
--
|
(627
|
)
|
||||||||
32,005
|
32,529
|
30,533
|
||||||||||
OPERATING PROFIT
|
52,763
|
55,202
|
30,814
|
|||||||||
INTEREST EXPENSE, NET
|
(2,211
|
)
|
(2,230
|
)
|
(3,358
|
)
|
||||||
OTHER NON CASH FINANCING INCOME (EXPENSE), NET
|
(2,018
|
)
|
1,215
|
(3,969
|
)
|
|||||||
GAIN FROM ACQUISITION, NET
|
--
|
--
|
41,140
|
|||||||||
OTHER INCOME (EXPENSE), NET
|
511
|
(948
|
)
|
--
|
||||||||
PROFIT BEFORE INCOME TAX
|
49,045
|
53,239
|
64,627
|
|||||||||
INCOME TAX EXPENSE
|
(1,999
|
)
|
(986
|
)
|
(79
|
)
|
||||||
PROFIT BEFORE NON CONTROLLING INTEREST
|
47,046
|
52,253
|
64,548
|
|||||||||
NON CONTROLLING INTEREST
|
(1,537
|
)
|
(3,972
|
)
|
1,396
|
|||||||
NET PROFIT
|
$
|
45,509
|
$
|
48,281
|
$
|
65,944
|
||||||
BASIC EARNINGS PER SHARE
|
$
|
0.48
|
$
|
0.53
|
$
|
0.78
|
||||||
Weighted average number of shares
|
93,900
|
91,235
|
84,521
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.45
|
$
|
0.49
|
$
|
0.69
|
||||||
Net profit used for diluted earnings per share
|
$
|
47,666
|
$
|
50,397
|
$
|
68,002
|
||||||
Weighted average number of shares
|
104,915
|
103,613
|
98,777
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
||||||||||||
UNAUDITED RECONCILIATION OF CERTAIN FINANCIAL DATA
|
||||||||||||
(dollars and share count in thousands, except per share data)
|
T h r e e m o n t h s e n d e d
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2017
|
2016
|
2016
|
||||||||||
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT:
|
||||||||||||
GAAP NET PROFIT
|
$
|
45,509
|
$
|
48,281
|
$
|
65,944
|
||||||
Stock based compensation
|
2,098
|
2,381
|
2,156
|
|||||||||
Amortization of acquired intangible assets
|
2,336
|
2,777
|
2,241
|
|||||||||
Nishiwaki Fab restructuring and impairment cost (income), net
|
--
|
--
|
(627
|
)
|
||||||||
Gain from San Antonio acquisition, net
|
--
|
--
|
(41,140
|
)
|
||||||||
San Antonio acquisition related costs
|
--
|
--
|
3,005
|
|||||||||
ADJUSTED NET PROFIT
|
$
|
49,943
|
$
|
53,439
|
$
|
31,579
|
||||||
ADJUSTED NET PROFIT PER SHARE:
|
||||||||||||
Basic
|
$
|
0.53
|
$
|
0.59
|
$
|
0.37
|
||||||
Diluted
|
$
|
0.50
|
$
|
0.54
|
$
|
0.34
|
||||||
Fully diluted, see (1) below
|
$
|
0.49
|
$
|
0.52
|
$
|
0.31
|
||||||
ADJUSTED NET PROFIT USED TO CALCULATE PER SHARE DATA:
|
||||||||||||
Basic
|
$
|
49,943
|
$
|
53,439
|
$
|
31,579
|
||||||
Diluted
|
$
|
52,100
|
$
|
55,555
|
$
|
31,579
|
||||||
Fully diluted
|
$
|
52,100
|
$
|
55,555
|
$
|
33,637
|
||||||
NUMBER OF SHARES AND OTHER SECURITIES USED TO CALCULATE PER SHARE DATA:
|
||||||||||||
Basic
|
93,900
|
91,235
|
84,521
|
|||||||||
Diluted
|
104,915
|
103,613
|
92,902
|
|||||||||
Fully diluted, see (1) below
|
107,245
|
107,121
|
106,865
|
|||||||||
EBITDA CALCULATION:
|
||||||||||||
GAAP OPERATING PROFIT
|
$
|
52,763
|
$
|
55,202
|
$
|
30,814
|
||||||
Cost of revenue:
|
||||||||||||
Depreciation of fixed assets
|
43,819
|
44,874
|
40,064
|
|||||||||
Stock based compensation
|
678
|
835
|
989
|
|||||||||
Amortization of acquired intangible assets
|
2,148
|
2,589
|
2,053
|
|||||||||
San Antonio acquisition related costs
|
--
|
--
|
3,005
|
|||||||||
Research and development:
|
||||||||||||
Stock based compensation
|
539
|
557
|
528
|
|||||||||
Marketing, general and administrative:
|
||||||||||||
Stock based compensation
|
881
|
989
|
639
|
|||||||||
Amortization of acquired intangible assets
|
188
|
188
|
188
|
|||||||||
Nishiwaki Fab restructuring and impairment cost (income), net
|
--
|
--
|
(627
|
)
|
||||||||
EBITDA
|
$
|
101,016
|
$
|
105,234
|
$
|
77,653
|
(1)
|
Fully diluted share count as of March 31, 2017 included all issued and outstanding securities; outstanding ordinary share count as of March 31, 2017 was 95,605.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|||||||
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED)
|
|||||||
(dollars in thousands)
|
T h r e e m o n t h s e n d e d
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2017
|
2016
|
2016
|
||||||||||
Cash and short-term deposits - beginning of period
|
$
|
389,377
|
$
|
362,833
|
$
|
205,575
|
||||||
Cash from operations
|
82,140
|
81,835
|
77,442
|
|||||||||
Investments in property and equipment, net
|
(40,348
|
)
|
(42,929
|
)
|
(57,533
|
)
|
||||||
Exercise of warrants and options, net
|
12,756
|
10,644
|
5,881
|
|||||||||
Debt received (repaid), net
|
(11,805
|
)
|
(5,653
|
)
|
6,746
|
|||||||
Effect of Japanese Yen exchange rate change over cash balance
|
4,371
|
(17,353
|
)
|
9,029
|
||||||||
TPSCo dividend to Panasonic
|
(4,378
|
)
|
--
|
(2,563
|
)
|
|||||||
Cash and short-term deposits - end of period
|
$
|
432,113
|
$
|
389,377
|
$
|
244,577
|
||||||
Free Cash Flow
|
$
|
41,792
|
$
|
38,906
|
$
|
19,909
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
||||||||||||
(dollars in thousands)
|
T h r e e m o n t h s e n d e d
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2017
|
2016
|
2016
|
||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||
Net profit for the period
|
$
|
47,046
|
$
|
52,253
|
$
|
64,548
|
||||||
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
|
49,698
|
51,861
|
48,584
|
|||||||||
Effect of indexation, translation and fair value measurement on debt
|
6,888
|
(2,617
|
)
|
1,401
|
||||||||
Other expenses (income), net
|
(511
|
)
|
948
|
--
|
||||||||
Gain from acquisition, net
|
--
|
--
|
(41,140
|
)
|
||||||||
Changes in assets and liabilities:
|
||||||||||||
Trade accounts receivable
|
9,529
|
(18,200
|
)
|
(8,519
|
)
|
|||||||
Other current assets
|
(4,439
|
)
|
61
|
822
|
||||||||
Inventories
|
(1,421
|
)
|
(300
|
)
|
(9,224
|
)
|
||||||
Trade accounts payable
|
(4,128
|
)
|
(7,347
|
)
|
10,143
|
|||||||
Deferred revenue and customers' advances
|
(8,735
|
)
|
5,634
|
15,030
|
||||||||
Other current liabilities
|
(9,090
|
)
|
(2,448
|
)
|
(1,953
|
)
|
||||||
Employee related liabilities
|
(257
|
)
|
(385
|
)
|
(245
|
)
|
||||||
Deferred tax liability, net
|
(2,440
|
)
|
2,375
|
(2,005
|
)
|
|||||||
Net cash provided by operating activities
|
82,140
|
81,835
|
77,442
|
|||||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||
Investments in property and equipment, net
|
(40,348
|
)
|
(42,929
|
)
|
(57,533
|
)
|
||||||
Deposits and other long-term investments, net
|
(5,118
|
)
|
(34,093
|
)
|
10,000
|
|||||||
Net cash used in investing activities
|
(45,466
|
)
|
(77,022
|
)
|
(47,533
|
)
|
||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||
Debt received (repaid), net
|
(11,805
|
)
|
(5,653
|
)
|
6,746
|
|||||||
Exercise of warrants and options, net
|
12,756
|
10,644
|
5,881
|
|||||||||
Dividend payment to Panasonic
|
(4,378
|
)
|
--
|
(2,563
|
)
|
|||||||
Net cash provided by (used in) financing activities
|
(3,427
|
)
|
4,991
|
10,064
|
||||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
4,371
|
(17,353
|
)
|
9,029
|
||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
37,618
|
(7,549
|
)
|
49,002
|
||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
355,284
|
362,833
|
175,575
|
|||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
392,902
|
355,284
|
224,577
|
|||||||||
Short-term deposits
|
39,211
|
34,093
|
20,000
|
|||||||||
CASH AND SHORT-TERM DEPOSITS - END OF PERIOD
|
$
|
432,113
|
$
|
389,377
|
$
|
244,577
|
*+O'^L/YT'Q3>!?\ 6'\Z7]GL/;GT5_;]IN_U@_.G#7K0G_6"OG7_ (2>
M[*?ZPY^M)%XHO-_,A_.D\"[%>W/I2+5;>3HX-74D5QD&O ](\6R*ZB23]:]1
MT'Q)! ::1UU':)\X^*;EI-28@]&K(WL1G-6=7??>R'_:-4U/&*^NHTER(\
M6I)MAO 01Z
M=-D_P&OD+7F>TW:-SYA\57!EU:8'LYK#K2\0,&U>X/\ MFL],8K[#"*U)'B5
M7>0AX%(#3NQI .#71G4E
M0V\PFA5@>HJ:O-DFCJ3N+1110,**** "BBB@ HHHH **** "BBB@ HHHH Y3
MQI>_9=/;G&5-?,VH2&349FSU8U[Y\4;CRK%0#UKY_<;[AS[U[^5QO$\S%RU$
M9CQBC)/2G;*,;>*]ITT,-))-!))S3NG'K1TXI>S0N9C223FALD9%.Z<4O0
M8H]FAJ1&NO=_A=
M;A8'..U>9F$^6FSJPZO,].080#VIU Z45\N>P%%%% !1110 4444 %%%% !V
MKRCXG7FVRFCS7JQZ&O#?BC*WJ ;YLTW=\U*%RV*4IS5-";$/'-"M@TXC(IJCFA:@GH.B'^F1#U85]'
M?#Z'R[$''517SU8Q>;?P#_:%?3'A*W\G3X^.JBO$S22Y;'?A-6=+1117SYZ8
M4444 %%%% !112&@!)/]6WTKYZ^(]SYM]-%GHU?0DI_HA>O%'M1TYHZ [#X4%%%
M%04%%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !111
M0 USA#7@_P 59_\ B9E0>HKW2Y;;;L?:OGCXF3[]:P3VKTLMC^\N
A58GKTIP.*4_+4N"N5S,?9(TNJ0+G^(5],^";4V^FK[@5\V:."=:MN/XQ7U
M-X>CV:?'_NBO%S)VC8]#"B>*'V:#X
MAB%?I7RN8N]0];"JT#R'XJ7/EW!3/5:\7/+G'K7K'Q,4#@9
MI".] #CRN*0GM0.!FD([T#'DY%-)H' I",4=0'=>E(3S2]*:1@T=1#CSS29^
M:EZ#'K3=O-'4$.)R