Exhibit 99.1
|
Press release dated November 6, 2013
|
|
TOWER SEMICONDUCTOR LTD.
|
||
Date: November 6, 2013
|
By:
|
/s/ Nati Somekh | |
Name: Nati Somekh
|
|||
Title: Corporate Secretary
|
|||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
||||||||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||||||||
(dollars in thousands)
|
September 30,
|
June 30,
|
December 31,
|
||||||||||
2013
|
2013
|
2012
|
||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||
A S S E T S
|
||||||||||||
CURRENT ASSETS
|
||||||||||||
Cash, short-term deposits and designated deposits
|
$ | 141,447 | $ | 116,559 | $ | 133,398 | ||||||
Trade accounts receivable
|
71,664 | 87,118 | 79,354 | |||||||||
Other receivables
|
11,724 | 12,105 | 5,379 | |||||||||
Inventories
|
70,364 | 71,195 | 65,570 | |||||||||
Other current assets
|
15,815 | 15,236 | 14,804 | |||||||||
Total current assets
|
311,014 | 302,213 | 298,505 | |||||||||
LONG-TERM INVESTMENTS
|
13,529 | 13,440 | 12,963 | |||||||||
PROPERTY AND EQUIPMENT, NET
|
369,628 | 383,792 | 434,468 | |||||||||
INTANGIBLE ASSETS, NET
|
36,066 | 39,716 | 47,936 | |||||||||
GOODWILL
|
7,000 | 7,000 | 7,000 | |||||||||
OTHER ASSETS, NET
|
11,922 | 16,145 | 13,768 | |||||||||
TOTAL ASSETS
|
$ | 749,159 | $ | 762,306 | $ | 814,640 | ||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
CURRENT LIABILITIES
|
||||||||||||
Short term debt
|
$ | 45,460 | $ | 35,207 | $ | 49,923 | ||||||
Trade accounts payable
|
63,383 | 74,678 | 81,372 | |||||||||
Deferred revenue
|
2,218 | 3,261 | 1,784 | |||||||||
Other current liabilities
|
39,893 | 31,870 | 36,240 | |||||||||
Total current liabilities
|
150,954 | 145,016 | 169,319 | |||||||||
LONG-TERM DEBT
|
305,929 | 306,980 | 288,954 | |||||||||
LONG-TERM CUSTOMERS' ADVANCES
|
7,209 | 7,182 | 7,407 | |||||||||
EMPLOYEE RELATED LIABILITES
|
76,013 | 74,237 | 77,963 | |||||||||
DEFERRED TAX LIABILITY
|
15,145 | 22,522 | 26,804 | |||||||||
OTHER LONG-TERM LIABILITIES
|
22,314 | 22,167 | 24,168 | |||||||||
Total liabilities
|
577,564 | 578,104 | 594,615 | |||||||||
SHAREHOLDERS' EQUITY
|
171,595 | 184,202 | 220,025 | |||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$ | 749,159 | $ | 762,306 | $ | 814,640 |
Three months ended
|
Three months ended
|
Three months ended
|
||||||||||||||||||||||||
September 30,
|
September 30,
|
September 30,
|
||||||||||||||||||||||||
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||||||||||
non-GAAP
|
Adjustments (see a, b, c, d, e, f below)
|
GAAP
|
||||||||||||||||||||||||
REVENUES
|
$ | 132,555 | $ | 154,594 | $ | -- | $ | -- | $ | 132,555 | $ | 154,594 | ||||||||||||||
COST OF REVENUES
|
93,069 | 97,181 | 35,115 |
(a)
|
38,284 |
(a)
|
128,184 | 135,465 | ||||||||||||||||||
GROSS PROFIT
|
39,486 | 57,413 | (35,115 | ) | (38,284 | ) | 4,371 | 19,129 | ||||||||||||||||||
OPERATING COSTS AND EXPENSES
|
||||||||||||||||||||||||||
Research and development
|
8,139 | 7,579 | 45 |
(b)
|
600 |
(b)
|
8,184 | 8,179 | ||||||||||||||||||
Marketing, general and administrative
|
10,241 | 10,093 | 764 |
(c)
|
1,370 |
(c)
|
11,005 | 11,463 | ||||||||||||||||||
Amortization related to a lease agreement early termination
|
-- | -- | 1,866 |
(d)
|
-- | 1,866 | -- | |||||||||||||||||||
18,380 | 17,672 | 2,675 | 1,970 | 21,055 | 19,642 | |||||||||||||||||||||
OPERATING PROFIT (LOSS)
|
21,106 | 39,741 | (37,790 | ) | (40,254 | ) | (16,684 | ) | (513 | ) | ||||||||||||||||
INTEREST EXPENSES, NET
|
(8,416 | ) | (8,073 | ) | -- |
(e)
|
-- |
(e)
|
(8,416 | ) | (8,073 | ) | ||||||||||||||
OTHER FINANCING EXPENSE, NET
|
-- | -- | (9,502 | ) |
(e)
|
(7,819 | ) |
(e)
|
(9,502 | ) | (7,819 | ) | ||||||||||||||
OTHER EXPENSE, NET
|
(465 | ) | (101 | ) | -- | -- | (465 | ) | (101 | ) | ||||||||||||||||
PROFIT (LOSS) BEFORE INCOME TAX
|
12,225 | 31,567 | (47,292 | ) | (48,073 | ) | (35,067 | ) | (16,506 | ) | ||||||||||||||||
INCOME TAX BENEFIT (EXPENSE)
|
-- | -- | 3,291 |
(f)
|
(1,653 | ) |
(f)
|
3,291 | (1,653 | ) | ||||||||||||||||
NET PROFIT (LOSS) FOR THE PERIOD
|
$ | 12,225 | $ | 31,567 | $ | (44,001 | ) | $ | (49,726 | ) | $ | (31,776 | ) | $ | (18,159 | ) |
(a)
|
Includes depreciation and amortization expenses in the amounts of $35,000 and $38,100 and stock based compensation expenses in the amounts of $115 and $184 for the three months ended September 30, 2013 and September 30, 2012 respectively.
|
|||||||||||||||||
(b)
|
Includes depreciation and amortization expenses in the amounts of $(62) and $457 and stock based compensation expenses in the amounts of $107 and $143 for the three months ended September 30, 2013 and September 30, 2012 respectively.
|
|||||||||||||||||
(c)
|
Includes depreciation and amortization expenses in the amounts of $206 and $288 and stock based compensation expenses in the amounts of $558 and $1,082 for the three months ended September 30, 2013 and September 30, 2012 respectively.
|
|||||||||||||||||
(d)
|
Non cash amortization related to an early termination of an office building lease contract.
|
|||||||||||||||||
(e)
|
Non-GAAP interest expenses and other financing expense, net includes only interest on an accrual basis.
|
|||||||||||||||||
(f)
|
Non-GAAP income tax expenses include taxes paid during the period.
|
|||||||||||||||||
(*)
|
Basic loss per ordinary share in accordance with GAAP results is $0.68 and $0.82 for the three months ended September 30, 2013 and September 30, 2012, respectively and the weighted average number of ordinary shares outstanding is 46.6 million and 22.1 million, respectively for these periods.
|
|||||||||||||||||
Basic earnings per ordinary share according to non-GAAP results is $0.26 and $1.43 for the three months ended September 30, 2013 and September 30, 2012, respectively and the weighted average number of ordinary shares outstanding is 46.6 million and 22.1 million for these periods.
|
||||||||||||||||||
Fully diluted earnings per shares according to non-GAAP results would be $0.22 and $0.64 for the three months ended September 30, 2013 and September 30, 2012, respectively, and the weighted average number of shares outstanding would be 55.6 and 49.5 million for these periods; fully diluted earnings results and quantities of number of shares outstanding exclude 23.2 million and 3.7 million for the three months ended September 30, 2013 and September 30, 2012, respectively, of securities that carry exercise price or conversion ratios, which are above the average price of the company’s stock during these periods.
|
Nine months ended
|
Nine months ended
|
Nine months ended
|
||||||||||||||||||||||||
September 30,
|
September 30,
|
September 30,
|
||||||||||||||||||||||||
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
|||||||||||||||||||||
non-GAAP
|
Adjustments (see a, b, c, d, e, f, g below)
|
GAAP
|
||||||||||||||||||||||||
REVENUES
|
$ | 370,438 | $ | 491,244 | $ | -- | $ | -- | $ | 370,438 | $ | 491,244 | ||||||||||||||
COST OF REVENUES
|
253,220 | 307,119 | 98,050 |
(a)
|
113,910 |
(a)
|
351,270 | 421,029 | ||||||||||||||||||
GROSS PROFIT
|
117,218 | 184,125 | (98,050 | ) | (113,910 | ) | 19,168 | 70,215 | ||||||||||||||||||
OPERATING COSTS AND EXPENSES
|
||||||||||||||||||||||||||
Research and development
|
24,742 | 21,937 | 333 |
(b)
|
1,824 |
(b)
|
25,075 | 23,761 | ||||||||||||||||||
Marketing, general and administrative
|
30,115 | 29,434 | 1,877 |
(c)
|
4,224 |
(c)
|
31,992 | 33,658 | ||||||||||||||||||
Reorganization costs
|
-- | -- | -- | 5,789 |
(d)
|
-- | 5,789 | |||||||||||||||||||
Amortization related to a lease agreement early termination
|
-- | -- | 5,598 |
(e)
|
-- | 5,598 | -- | |||||||||||||||||||
54,857 | 51,371 | 7,808 | 11,837 | 62,665 | 63,208 | |||||||||||||||||||||
OPERATING PROFIT (LOSS)
|
62,361 | 132,754 | (105,858 | ) | (125,747 | ) | (43,497 | ) | 7,007 | |||||||||||||||||
INTEREST EXPENSES, NET
|
(24,748 | ) | (23,161 | ) | -- |
(f)
|
-- |
(f)
|
(24,748 | ) | (23,161 | ) | ||||||||||||||
OTHER FINANCING EXPENSE, NET
|
-- | -- | (16,729 | ) |
(f)
|
(19,969 | ) |
(f)
|
(16,729 | ) | (19,969 | ) | ||||||||||||||
OTHER EXPENSE, NET
|
(524 | ) | (1,120 | ) | -- | -- | (524 | ) | (1,120 | ) | ||||||||||||||||
PROFIT (LOSS) BEFORE INCOME TAX
|
37,089 | 108,473 | (122,587 | ) | (145,716 | ) | (85,498 | ) | (37,243 | ) | ||||||||||||||||
INCOME TAX BENEFIT (EXPENSE)
|
(190 | ) | 1,085 | 7,874 |
(g)
|
(10,722 | ) |
(g)
|
7,684 | (9,637 | ) | |||||||||||||||
NET PROFIT (LOSS) FOR THE PERIOD
|
$ | 36,899 | $ | 109,558 | $ | (114,713 | ) | $ | (156,438 | ) | $ | (77,814 | ) | $ | (46,880 | ) |
(a)
|
Includes depreciation and amortization expenses in the amounts of $97,701 and $113,207 and stock based compensation expenses in the amounts of $349 and $703 for the nine months ended September 30, 2013 and September 30, 2012, respectively.
|
|||||||||||||||||
(b)
|
Includes depreciation and amortization expenses in the amounts of $43 and $1,271 and stock based compensation expenses in the amounts of $290 and $553 for the nine months ended September 30, 2013 and September 30, 2012, respectively.
|
|||||||||||||||||
(c)
|
Includes depreciation and amortization expenses in the amounts of $570 and $913 and stock based compensation expenses in the amounts of $1,307 and $3,311 for the nine months ended September 30, 2013 and September 30, 2012, respectively.
|
|||||||||||||||||
(d)
|
Includes reorganization costs.
|
|||||||||||||||||
(e)
|
Non cash amortization related to an early termination of an office building lease contract.
|
|||||||||||||||||
(f)
|
Non-GAAP interest expenses and other financing expense, net includes only interest on an accrual basis.
|
|||||||||||||||||
(g)
|
Non-GAAP income tax expenses include taxes paid during the period
|
|||||||||||||||||
(*)
|
Basic loss per ordinary share in accordance with GAAP results is $2.10 and $2.13 for the nine months ended September 30, 2013 and September 30, 2012, respectively and the weighted average number of ordinary shares outstanding is 36.9 million and 22.0 million, respectively, for these periods.
|
|||||||||||||||||
Basic earnings per ordinary share according to non-GAAP results is $1.00 and $4.99 for the nine months ended September 30, 2013 and September 30, 2012, respectively and the weighted average number of ordinary shares outstanding is 36.9 million and 22.0 million for these periods.
|
||||||||||||||||||
Fully diluted earnings per shares according to non-GAAP results would be $0.71 and $2.21 for the nine months ended September 30, 2013 and September 30, 2012, respectively, and the weighted average number of shares outstanding would be 51.7 and 49.6 million for these periods; fully diluted earnings results and quantities of number of shares outstanding exclude 23.2 million and 2.2 million for the nine months ended September 30, 2013 and September 30, 2012, respectively, of securities that carry exercise price or conversion ratios, which are above the average price of the company’s stock during these periods.
|
||||||||||||||||||