|
| [February 14, 2013] |
 |
TowerJazz Presents Fourth Quarter and Full Year 2012 Financial Results
MIGDAL HAEMEK, Israel --(Business Wire)--
TowerJazz, the global specialty foundry leader, today announced
financial results for the fourth quarter and full year, ended December
31, 2012.
Highlights
-
Record full year revenues of $638.8 million, up 5% year-over-year,
further cementing TowerJazz's position as the #1 specialty foundry;
$164 million EBITDA for 2012, reflecting 26% EBITDA margins and up 6%
year-over-year;
-
Improvement in full year non-GAAP gross and operating margins at 37%
and 26%, respectively as compared to 36% and 25% in 2011, respectively;
-
Full year non-GAAP net profit of $132 million and net margin of 21%,
higher than $124 million and 20% net margin in 2011;
-
End of year cash balance of $133 million as compared to $101 million
as of December 31, 2011.
CEO Perspective
Russell Ellwanger, Chief Executive Officer of TowerJazz, commented:
"2012 was a noteworthy and strategically significant year for the
company. We acquired the Nishiwaki factory with an understanding of long
term capacity needs of our business. This demand is being realized and
satisfied in the Nishiwaki factory with the press released
Vishay-Siliconix advanced technology transfer, a very large Asian based
fabless existing customer transferring its highest volume flow to
Nishiwaki and multiple new Japanese and Korean customer engagements. Our
recent introduction of an advanced SOI Switch platform opens a new
market for us and has already realized over 25 customer tape-outs. In
2012, we had over 450 full mask set tape outs and left the year with
more than 400 new design wins. These numbers are at record levels and a
strong indicator of customer traction and continued growth."
Ellwanger further stated: "In the immediate, we see revenue reduction as
per the planned contractual decrease in the Micron volume agreement in
Nishiwaki. We see this as short term, corrected by the qualification and
ramp of the above mentioned Nishiwaki based activities, as well as other
strategic initiatives in new markets such as the SOI Switch. Our
worldwide presence and specialty technology offerings have enabled us to
create a competitive advantage for our customers and we expect further
market share growth in our chosen value add segments during 2013."
Full year 2012 summary
2012 revenues were a record $638.8 million, an increase of 5 percent
over revenues of $611.0 million for 2011.
On a non-GAAP basis, we achieved improvements in gross profit, operating
profit and net profit.
Gross profit on a non-GAAP basis for 2012 was $233 million or gross
margin of 37%, an improvement over the $219 million or gross margin of
36% in 2011.
Non-GAAP operating profit for 2012 was $165 million or operating margin
of 26% compared with an operating profit of $155 or operating margin of
25% million in 2011.
Net profit for 2012, on a non-GAAP basis was $131.5 million or net
margin of 21%, as compared to $124.0 million or net margin of 20% in
2011.
On a GAAP basis, 2012 net loss was $70 million or $3.25 per share
compared with a net loss of $19 million, or $0.92 per share in 2011. As
compared to the previous year, financing expenses increased, mainly due
to GAAP, non-cash financing expenses resulting from the changes in the
fair market value of part of our debentures and warrants which are
recorded at fair market value per GAAP and from the effect of the
NIS/USD exchange rate changes on our NIS denominated debentures.
Excluding financing expenses and the one-time items in 2011 of gain from
the sale of the Company's investment in HHNEC and the one-time gain from
acquisition in 2011, and excluding the one-time acquisition related and
reorganization costs, net of taxes, net loss in 2012 was $12 million as
compared to $4 million in 2011.
EBITDA for 2012 improved to $164 million compared with $155 million in
2011.
The Company's cash and short-term deposits balance as of December 31,
2012 was $133 million as compared to $101 million as of December 31,
2011. Positive cash flow from operations for the year was $75 million
(or $95 million excluding the one-time reorganization payments).
Fourth quarter 2012 results summary
Fourth quarter 2012 revenue reached $147.6 million as compared with
$154.6 million in the prior quarter.
On a non-GAAP basis, as described and reconciled below, gross profit for
the fourth quarter of 2012 was $49 million, representing a 33 percent
gross margin, similar to the gross margin reported in the fourth quarter
of 2011.
Operating profit on a non-GAAP basis in the fourth quarter of 2012 was
$32 million, representing an operating margin of 22 percent, compared
with operating margin of 23 percent, as reported in the fourth quarter
of 2011.
On a GAAP basis, net loss in the fourth quarter of 2012 was $23 million
or $1.05 per share as compared to a $17 million net loss or $0.79 per
share in the fourth quarter of 2011.
On a non-GAAP basis, net profit in the fourth quarter of 2012 was $22
million or $0.99 per share, representing a net margin of 15%. This is
compared to $34 million or $1.60 per share in the fourth quarter of 2011
Financial Guidance
TowerJazz forecasts revenues of $110 to $120 million in the first
quarter of 2013. We view this revenue level as short term in line with
the Micron volume agreement. Based upon tape out activity and specific
engagements, we foresee growth throughout the year.
Conference Call and Web Cast Announcement
TowerJazz will host a conference call to discuss fourth quarter and full
year 2012 results today, February 14, 2013, at 10:00 a.m. Eastern Time /
5:00 p.m. Israel time.
To participate, please call: 1-888-407-2553 (U.S. toll-free number) or
+972-3-918-0609 (international) and mention ID code: TOWER-JAZZ. Callers
in Israel are invited to call locally by dialing 03-918-0609. The
conference call will also be Web cast live at www.earnings.com
and at www.towerjazz.com
and will be available thereafter on both websites for replay for a
period of 90 days, starting a few hours following the call.
About TowerJazz
Tower Semiconductor Ltd. (NASDAQ: TSEM, TASE: TSEM), the global
specialty foundry leader, its fully owned U.S. subsidiary Jazz
Semiconductor and its fully owned Japanese subsidiary TowerJazz Japan,
operate collectively under the brand name TowerJazz, manufacturing
integrated circuits with geometries ranging from 1.0 to 0.13-micron.
TowerJazz provides industry leading design enablement tools to allow
complex designs to be achieved quickly and more accurately and offers a
broad range of customizable process technologies including SiGe, BiCMOS,
Mixed-Signal and RFCMOS, CMOS Image Sensor, Power Management (BCD), and
Non-Volatile Memory (NVM) as well as MEMS capabilities. To provide
world-class customer service, TowerJazz maintains two manufacturing
facilities in Israel, one in the U.S., and one in Japan with additional
capacity available in China through manufacturing partnerships. For more
information, please visit www.towerjazz.com.
As previously announced, beginning with the fourth quarter of 2007, the
Company has been presenting its financial statements in accordance with
U.S. GAAP.
This release, including the financial tables below, presents other
financial information that may be considered "non-GAAP financial
measures" under Regulation G and related reporting requirements
promulgated by the Securities and Exchange Commission as they apply to
our company. These non-GAAP financial measures exclude (1) depreciation
and amortization, (2) compensation expenses in respect of options
granted to directors, officers and employees, (3) acquisition related
and reorganization costs, one time gain from acquisition and one time
gain from the sale of HHNEC shares, (4) financing expenses, net other
than interest accrued, such that non-GAAP financial expenses, net
include only interest accrued during the reported period, whether paid
or payable and (5) income tax expense, such that non-GAAP income tax
expense include only taxes paid during the reported period. Non-GAAP
financial measures should be evaluated in conjunction with, and are not
a substitute for, GAAP financial measures. The tables also present the
GAAP financial measures, which are most comparable to the non-GAAP
financial measures as well as reconciliation between the non-GAAP
financial measures and the most comparable GAAP financial measures.
As applied in this release, the term Earnings Before Interest Tax
Depreciation and Amortization (EBITDA) consists of loss, according to
U.S. GAAP, excluding acquisition related and reorganization costs, one
time gain from acquisition and one time gain from the sale of HHNEC
shares, interest and financing expenses (net), tax, depreciation and
amortization and stock based compensation expenses. EBITDA is not a
required GAAP financial measure and may not be comparable to a similarly
titled measure employed by other companies.
EBITDA and the non-GAAP financial information presented herein should
not be considered in isolation or as a substitute for operating income,
net income or loss, cash flows provided by operating, investing and
financing activities, per share data or other income or cash flow
statement data prepared in accordance with GAAP and is not necessarily
consistent with the non-GAAP data presented in previous filings.
Forward Looking Statements
This press release includes forward-looking statements, which are
subject to risks and uncertainties. Actual results may vary from those
projected or implied by such forward-looking statements and you should
not place any undue reliance on such forward-looking statements.
Potential risks and uncertainties include, without limitation, risks and
uncertainties associated with: (i) maintaining existing customers and
attracting additional customers, (ii) cancellation of orders, (iii)
failure to receive orders currently expected, (iv) the cyclical nature
of the semiconductor industry and the resulting periodic overcapacity,
fluctuations in operating results and future average selling price
erosion, (v) material amount of debt and other liabilities and having
sufficient funds to satisfy our debt obligations and other liabilities
on a timely basis, (vi) operating our facilities at high utilization
rates which is critical in order to defray the high level of fixed costs
associated with operating a foundry and reduce our losses, (vii) our
ability to satisfy the covenants stipulated in our agreements with our
lenders, banks and bond holders, (viii) our ability to capitalize on
potential increases in demand for foundry services, (ix) meeting the
conditions set in the approval certificates received from the Israeli
Investment Center under which we received approximately $200 million in
grants over the last ten years, (x) our ability to accurately forecast
financial performance, which is affected by limited order backlog and
lengthy sales cycles, (xi) the purchase of equipment to increase
capacity, the completion of the equipment installation, technology
transfer and raising the funds therefor, (xii) the concentration of our
business in the semiconductor industry, (xiii) product returns, (xiv)
our ability to maintain and develop our technology processes and
services to keep pace with new technology, evolving standards, changing
customer and end-user requirements, new product introductions and short
product life cycles, (xv) competing effectively, (xvi) achieving
acceptable device yields, product performance and delivery times, (xvii)
possible production or yield problems in our wafer fabrication
facilities, (xviii) our ability to manufacture products on a timely
basis, (xix) our dependence on intellectual property rights of others,
our ability to operate our business without infringing others'
intellectual property rights and our ability to enforce our intellectual
property against infringement, (xxi) our ability to fulfill our
obligations and meet performance milestones under our agreements,
including successful execution of our agreement with an Asian entity
signed in 2009, (xxiii) retention of key employees and recruitment and
retention of skilled qualified personnel, (xxiv) exposure to inflation,
currency exchange and interest rate fluctuations and risks associated
with doing business locally and internationally, (xxv) fluctuations in
the market price of our traded securities may adversely affect our
reported GAAP non-cash financing expenses, (xxvi) issuance of ordinary
shares as a result of conversion and/or exercise of any of our
convertible securities may dilute the shareholdings of current and
future shareholders, (xxvii) successfully achieving ramping new
technologies at TowerJazz's Japan fab and engaging new customers to
utilize this fab at a level that will cover all of its cost; (xxviii)
meeting regulatory requirements worldwide; and (xxix) business
interruption due to fire and other natural disasters, the security
situation in Israel and other events beyond our control.
A more complete discussion of risks and uncertainties that may affect
the accuracy of forward-looking statements included in this press
release or which may otherwise affect our business is included under the
heading "Risk Factors" in Tower's most recent filings on Forms 20-F,
F-3, F-4, S-8 and 6-K, as were filed with the Securities and Exchange
Commission (the "SEC") and the Israel Securities Authority and Jazz's
most recent filings on Forms 10-K and 10-Q, as were filed with the SEC.
Future results may differ materially from those previously reported. The
Company does not intend to update, and expressly disclaims any
obligation to update, the information contained in this release.
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(dollars in thousands)
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
December 31,
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Cash, short-term deposits and designated deposits
|
|
|
$
|
133,398
|
|
|
|
|
$
|
101,149
|
|
Trade accounts receivable
|
|
|
|
79,354
|
|
|
|
|
|
75,350
|
|
Other receivables
|
|
|
|
5,379
|
|
|
|
|
|
5,000
|
|
Inventories
|
|
|
|
65,570
|
|
|
|
|
|
69,024
|
|
Other current assets
|
|
|
|
14,804
|
|
|
|
|
|
15,567
|
|
Total current assets
|
|
|
|
298,505
|
|
|
|
|
|
266,090
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM INVESTMENTS
|
|
|
|
12,963
|
|
|
|
|
|
12,644
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT, NET
|
|
|
|
434,468
|
|
|
|
|
|
498,683
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTANGIBLE ASSETS, NET
|
|
|
|
47,936
|
|
|
|
|
|
58,737
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GOODWILL
|
|
|
|
7,000
|
|
|
|
|
|
7,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS, NET
|
|
|
|
13,768
|
|
|
|
|
|
14,067
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
|
$
|
814,640
|
|
|
|
|
$
|
857,221
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
Short term debt
|
|
|
$
|
49,923
|
|
|
|
|
$
|
48,255
|
|
Trade accounts payable
|
|
|
|
81,372
|
|
|
|
|
|
111,620
|
|
Deferred revenue
|
|
|
|
1,784
|
|
|
|
|
|
5,731
|
|
Other current liabilities
|
|
|
|
36,240
|
|
|
|
|
|
64,654
|
|
Total current liabilities
|
|
|
|
169,319
|
|
|
|
|
|
230,260
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM DEBT
|
|
|
|
288,954
|
|
|
|
|
|
301,610
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM CUSTOMERS' ADVANCES
|
|
|
|
7,407
|
|
|
|
|
|
7,941
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMPLOYEE RELATED LIABILITIES
|
|
|
|
77,963
|
|
|
|
|
|
97,927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEFERRED TAX LIABILITY
|
|
|
|
26,804
|
|
|
|
|
|
20,428
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER LONG-TERM LIABILITIES
|
|
|
|
24,168
|
|
|
|
|
|
24,352
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
594,615
|
|
|
|
|
|
682,518
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY (*)
|
|
|
|
220,025
|
|
|
|
|
|
174,703
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
$
|
814,640
|
|
|
|
|
$
|
857,221
|
|
|
|
(*)
|
|
In accordance with ASC 470-20 (formerly EITF 98-5 and EITF
00-27), a Beneficial Conversion Feature (BCF) exists for bonds
series F, which has been measured in accordance with such standards
and classified during 2012 as a net increase of $109 thousands in
shareholders' equity with a correspondence decrease in the carrying
value of the debentures presented as long term liabilities; said
amount will be accreted through the remaining life of the debentures
to the non-cash financing expenses.
|
|
|
|
|
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(dollars in thousands, except per share data)
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
|
|
GAAP
|
|
|
|
|
GAAP
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
|
|
|
$
|
147,587
|
|
|
|
|
|
$
|
174,584
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COST OF REVENUES
|
|
|
|
|
|
139,017
|
|
|
|
|
|
|
157,010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
|
|
|
8,570
|
|
|
|
|
|
|
17,574
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING COSTS AND EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
|
7,332
|
|
|
|
|
|
|
7,279
|
|
|
Marketing, general and administrative
|
|
|
|
|
|
10,755
|
|
|
|
|
|
|
13,297
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,087
|
|
|
|
|
|
|
20,576
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING LOSS
|
|
|
|
|
|
(9,517
|
)
|
|
|
|
|
|
(3,002
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSES, NET
|
|
|
|
|
|
(8,647
|
)
|
|
|
|
|
|
(6,110
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER FINANCING EXPENSE, NET
|
|
|
|
|
|
(7,614
|
)
|
|
|
|
|
|
(5,852
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE), NET
|
|
|
|
|
|
78
|
|
|
|
|
|
|
(157
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS BEFORE INCOME TAX
|
|
|
|
|
|
(25,700
|
)
|
|
|
|
|
|
(15,121
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME TAX BENEFIT (EXPENSE)
|
|
|
|
|
|
2,311
|
|
|
|
|
|
|
(1,580
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS FOR THE PERIOD
|
|
|
|
|
$
|
(23,389
|
)
|
|
|
|
|
$
|
(16,701
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic loss per ordinary share is $1.05 and $0.79 for the three
months ended December 31, 2012 and December 31, 2011, respectively
and the weighted average number of ordinary shares outstanding is
22,235 thousands and 21,217 thousands for these periods.
|
|
|
|
Loss per ordinary share includes the effect of the reverse stock
split of one-for-fifteen effected on August 5, 2012.
|
|
|
|
|
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
RECONCILIATION OF REPORTED GAAP TO NON-GAAP CONSOLIDATED
STATEMENTS OF OPERATIONS (UNAUDITED)
|
|
(dollars in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
Year ended
|
|
|
Year ended
|
|
|
|
Year ended
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
December 31,
|
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
non-GAAP
|
|
|
Adjustments (see a, b, c, d, e, f, g below)
|
|
|
|
GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
|
$
|
638,831
|
|
|
|
$
|
611,023
|
|
|
|
$
|
--
|
|
|
|
|
|
$
|
--
|
|
|
|
|
|
$
|
638,831
|
|
|
|
$
|
611,023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COST OF REVENUES
|
|
|
|
405,398
|
|
|
|
|
392,132
|
|
|
|
|
154,648
|
|
|
(a)
|
|
|
|
134,066
|
|
|
(a)
|
|
|
|
560,046
|
|
|
|
|
526,198
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
|
233,433
|
|
|
|
|
218,891
|
|
|
|
|
(154,648
|
)
|
|
|
|
|
|
(134,066
|
)
|
|
|
|
|
|
78,785
|
|
|
|
|
84,825
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING COSTS AND EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
29,075
|
|
|
|
|
22,862
|
|
|
|
|
2,018
|
|
|
(b)
|
|
|
|
2,024
|
|
|
(b)
|
|
|
|
31,093
|
|
|
|
|
24,886
|
|
|
Marketing, general and administrative
|
|
|
|
39,171
|
|
|
|
|
40,698
|
|
|
|
|
5,242
|
|
|
(c)
|
|
|
|
7,541
|
|
|
(c)
|
|
|
|
44,413
|
|
|
|
|
48,239
|
|
|
Acquisition related and reorganization costs
|
|
|
|
--
|
|
|
|
|
--
|
|
|
|
|
5,789
|
|
|
(d)
|
|
|
|
1,493
|
|
|
(d)
|
|
|
|
5,789
|
|
|
|
|
1,493
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68,246
|
|
|
|
|
63,560
|
|
|
|
|
13,049
|
|
|
|
|
|
|
11,058
|
|
|
|
|
|
|
81,295
|
|
|
|
|
74,618
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING PROFIT (LOSS)
|
|
|
|
165,187
|
|
|
|
|
155,331
|
|
|
|
|
(167,697
|
)
|
|
|
|
|
|
(145,124
|
)
|
|
|
|
|
|
(2,510
|
)
|
|
|
|
10,207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSES, NET
|
|
|
|
(31,808
|
)
|
|
|
|
(27,797
|
)
|
|
|
|
--
|
|
|
(e)
|
|
|
|
--
|
|
|
(e)
|
|
|
|
(31,808
|
)
|
|
|
|
(27,797
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER FINANCING EXPENSE, NET
|
|
|
|
--
|
|
|
|
|
--
|
|
|
|
|
(27,583
|
)
|
|
(e)
|
|
|
|
(12,505
|
)
|
|
(e)
|
|
|
|
(27,583
|
)
|
|
|
|
(12,505
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAIN FROM ACQUISITION
|
|
|
|
--
|
|
|
|
|
--
|
|
|
|
|
--
|
|
|
|
|
|
|
19,467
|
|
|
(d)
|
|
|
|
--
|
|
|
|
|
19,467
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE), NET
|
|
|
|
(1,042
|
)
|
|
|
|
(598
|
)
|
|
|
|
--
|
|
|
|
|
|
|
14,058
|
|
|
(f)
|
|
|
|
(1,042
|
)
|
|
|
|
13,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROFIT (LOSS) BEFORE INCOME TAX
|
|
|
|
132,337
|
|
|
|
|
126,936
|
|
|
|
|
(195,280
|
)
|
|
|
|
|
|
(124,104
|
)
|
|
|
|
|
|
(62,943
|
)
|
|
|
|
2,832
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME TAX EXPENSE
|
|
|
|
(852
|
)
|
|
|
|
(2,907
|
)
|
|
|
|
(6,474
|
)
|
|
(g)
|
|
|
|
(18,455
|
)
|
|
(g)
|
|
|
|
(7,326
|
)
|
|
|
|
(21,362
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET PROFIT (LOSS) FOR THE PERIOD
|
|
|
$
|
131,485
|
|
|
|
$
|
124,029
|
|
|
|
$
|
(201,754
|
)
|
|
|
|
|
$
|
(142,559
|
)
|
|
|
|
|
$
|
(70,269
|
)
|
|
|
$
|
(18,530
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP GROSS MARGINS
|
|
|
|
37
|
%
|
|
|
|
36
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING MARGINS
|
|
|
|
26
|
%
|
|
|
|
25
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP NET MARGINS
|
|
|
|
21
|
%
|
|
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Includes depreciation and amortization expenses in the amounts of
$153,746 and $132,946 and stock based compensation expenses in the
amounts of $902 and $1,120 for the years ended December 31, 2012 and
2011, respectively.
|
|
(b)
|
|
Includes depreciation and amortization expenses in the amounts of
$1,304 and $1,174 and stock based compensation expenses in the
amounts of $714 and $850 for the years ended December 31, 2012 and
2011, respectively.
|
|
(c)
|
|
Includes depreciation and amortization expenses in the amounts of
$1,121 and $1,404 and stock based compensation expenses in the
amounts of $4,121 and $6,137 for the years ended December 31, 2012
and 2011, respectively.
|
|
(d)
|
|
Includes acquisition costs, reorganization costs and gain from
acquisition.
|
|
(e)
|
|
Non-GAAP interest expense, net and other financing expense, net
include only interest on an accrual basis
|
|
(f)
|
|
Includes gain from the sale of HHNEC shares.
|
|
(g)
|
|
Non-GAAP income tax expenses include taxes paid during the period
|
|
(*)
|
|
Basic earnings per ordinary share according to non-GAAP results
is $6.08 and $6.16 for the years ended December 31, 2012 and
December 31, 2011, respectively and the weighted average number of
ordinary shares outstanding is 21,623 thousands and 20,138
thousands for these periods.
|
|
|
|
Fully diluted earnings per share according to non-GAAP results
would be $2.68 and $2.60 for the years ended December 31, 2012 and
December 31, 2011, respectively, and the weighted average number
of shares outstanding would be 49.0 million and 47.6 million for
these periods. Fully diluted earnings results and quantities of
number of shares outstanding exclude 7.4 million and 4.0 million
for the years ended December 31, 2012 and 2011, respectively, of
equity and debt vehicles that carry exercise price and conversion
ratios, which are above the average price of the company's stock
in 2012 and 2011, respectively.
|
|
(*)
|
|
Share amounts reflect the one-to-fifteen reverse stock split
effected on August 5, 2012.
|
|
|
|
|
|
|
|
|
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
RECONCILIATION OF REPORTED GAAP TO NON-GAAP CONSOLIDATED
STATEMENTS OF OPERATIONS (UNAUDITED)
|
|
(dollars in thousands, except per share data)
|
|
|
|
|
|
|
Three months ended
|
|
|
Three months ended
|
|
|
|
|
Three months ended
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
December 31,
|
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
|
|
2011
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
non-GAAP
|
|
|
Adjustments (see a, b, c, d, e below)
|
|
|
|
|
GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
|
$
|
147,587
|
|
|
|
$
|
174,584
|
|
|
|
$
|
--
|
|
|
|
|
|
$
|
--
|
|
|
|
|
|
$
|
147,587
|
|
|
|
$
|
174,584
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COST OF REVENUES
|
|
|
|
98,279
|
|
|
|
|
116,842
|
|
|
|
|
40,738
|
|
|
(a)
|
|
|
|
40,168
|
|
|
(a)
|
|
|
|
139,017
|
|
|
|
|
157,010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
|
49,308
|
|
|
|
|
57,742
|
|
|
|
|
(40,738
|
)
|
|
|
|
|
|
(40,168
|
)
|
|
|
|
|
|
8,570
|
|
|
|
|
17,574
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING COSTS AND EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
7,138
|
|
|
|
|
6,551
|
|
|
|
|
194
|
|
|
(b)
|
|
|
|
728
|
|
|
(b)
|
|
|
|
7,332
|
|
|
|
|
7,279
|
|
|
Marketing, general and administrative
|
|
|
|
9,737
|
|
|
|
|
11,526
|
|
|
|
|
1,018
|
|
|
(c)
|
|
|
|
1,771
|
|
|
(c)
|
|
|
|
10,755
|
|
|
|
|
13,297
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,875
|
|
|
|
|
18,077
|
|
|
|
|
1,212
|
|
|
|
|
|
|
2,499
|
|
|
|
|
|
|
18,087
|
|
|
|
|
20,576
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING PROFIT (LOSS)
|
|
|
|
32,433
|
|
|
|
|
39,665
|
|
|
|
|
(41,950
|
)
|
|
|
|
|
|
(42,667
|
)
|
|
|
|
|
|
(9,517
|
)
|
|
|
|
(3,002
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSES, NET
|
|
|
|
(8,647
|
)
|
|
|
|
(6,110
|
)
|
|
|
|
--
|
|
|
(d)
|
|
|
|
--
|
|
|
(d)
|
|
|
|
(8,647
|
)
|
|
|
|
(6,110
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER FINANCING EXPENSE, NET
|
|
|
|
--
|
|
|
|
|
--
|
|
|
|
|
(7,614
|
)
|
|
(d)
|
|
|
|
(5,852
|
)
|
|
(d)
|
|
|
|
(7,614
|
)
|
|
|
|
(5,852
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE), NET
|
|
|
|
78
|
|
|
|
|
(157
|
)
|
|
|
|
--
|
|
|
|
|
|
|
--
|
|
|
|
|
|
|
78
|
|
|
|
|
(157
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROFIT (LOSS) BEFORE INCOME TAX
|
|
|
|
23,864
|
|
|
|
|
33,398
|
|
|
|
|
(49,564
|
)
|
|
|
|
|
|
(48,519
|
)
|
|
|
|
|
|
(25,700
|
)
|
|
|
|
(15,121
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME TAX BENEFIT (EXPENSE)
|
|
|
|
(1,937
|
)
|
|
|
|
509
|
|
|
|
|
4,248
|
|
|
(e)
|
|
|
|
(2,089
|
)
|
|
(e)
|
|
|
|
2,311
|
|
|
|
|
(1,580
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET PROFIT (LOSS) FOR THE PERIOD
|
|
|
$
|
21,927
|
|
|
|
$
|
33,907
|
|
|
|
$
|
(45,316
|
)
|
|
|
|
|
$
|
(50,608
|
)
|
|
|
|
|
$
|
(23,389
|
)
|
|
|
$
|
(16,701
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP GROSS MARGINS
|
|
|
|
33
|
%
|
|
|
|
33
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP OPERATING MARGINS
|
|
|
|
22
|
%
|
|
|
|
23
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP NET MARGINS
|
|
|
|
15
|
%
|
|
|
|
19
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Includes depreciation and amortization expenses in the amounts of
$40,539 and $39,917 and stock based compensation expenses in the
amounts of $199 and $251 for the three months ended December 31,
2012 and 2011, respectively.
|
|
(b)
|
|
Includes depreciation and amortization expenses in the amounts of
$33 and $526 and stock based compensation expenses in the amounts of
$161 and $202 for the three months ended December 31, 2012 and 2011,
respectively.
|
|
(c)
|
|
Includes depreciation and amortization expenses in the amounts of
$208 and $332 and stock based compensation expenses in the amounts
of $810 and $1,439 for the three months ended December 31, 2012 and
2011, respectively.
|
|
(d)
|
|
Non-GAAP interest expense, net and other financing expense, net
include only interest on an accrual basis.
|
|
(e)
|
|
Non-GAAP income tax expenses include taxes paid during the period.
|
|
(*)
|
|
Basic earnings per ordinary share according to non-GAAP results
is $0.99 and $1.60 for the three months ended December 31, 2012
and December 31, 2011, respectively and the weighted average
number of ordinary shares outstanding is 22,235 thousands and
21,217 thousands for these periods.
|
|
|
|
Fully diluted earnings per shares according to non-GAAP results
would be $0.45 and $0.70 for the three months ended December 31,
2012 and December 31, 2011, respectively, and the weighted average
number of shares outstanding would be 48.9 million and 48.6
million for these periods. Fully diluted earnings results and
quantities of number of shares outstanding exclude 22.7 million
and 4.0 million for the three months ended December 31, 2012 and
2011, respectively, of equity and debt vehicles that carry
exercise price and conversion ratios, which are above the average
price of the company's stock in 2012 and 2011, respectively.
|
|
(*)
|
|
Share amounts reflect the one-to-fifteen reverse stock split
effected on August 5, 2012.
|

[ Back To Technology News's Homepage ]
|