Tower Semiconductor (NASDAQ: TSEM & TASE: TSEM) reports
today its results for the second quarter ended June 30,
2024.
Second Quarter of 2024 Results
Overview
Revenue for the second quarter
of 2024 was $351 million as compared to $327 million for the first
quarter of 2024.
Gross profit for the second
quarter of 2024 was $87 million as compared to $73 million for the
first quarter of 2024.
Operating profit for the second
quarter of 2024 was $55 million and included $6 million
restructuring income, net associated with the
previously disclosed reorganization and restructure
of our Japan operations during 2022, as compared to
$34 million in the first quarter of 2024.
Net profit for the second
quarter of 2024 was $53 million, or $0.48 basic and diluted
earnings per share and included $3 million restructuring income net
impact, as compared to net profit of $45 million, or $0.40 basic
and diluted earnings per share for the first quarter of 2024.
Cash flow generated from
operating activities in the second quarter of 2024 was $113
million. Investments in equipment and other fixed assets were $113
million, net and debt payments totaled $10 million.
In the first quarter of 2024, cash flow
generated from operating activities was $110 million, investments
in equipment and other fixed assets were $98 million, net and debt
payments totaled $8 million.
Business OutlookTower
Semiconductor guides revenue for the third quarter of 2024 to be
$370 million, with an upward or downward range of 5%. Mid-range
guidance reflects year over year and quarter over quarter
growth.
Mr. Russell Ellwanger, Chief Executive
Officer of Tower Semiconductor, stated: “We are tracking
well and remain committed to our stated target of sequential
revenue growth throughout 2024, as evidenced by our second quarter
performance and third quarter guidance. In addition to the recovery
in mobile and growth in our advanced Power platforms, we are
experiencing a robust, rapidly expanding demand from both existing
and new customers within the optical space. Our strong position in
optical transceivers, coupled with multiple years of 1st-tier
customer partnership in developing both passive and active Silicon
Photonics platforms, have uniquely prepared us to be the leading
foundry of choice for data transfer within the exploding AI market.
We remain focused on innovation to enhance our market leadership
and hence to continue to deliver sustainable growth.”
Teleconference and Webcast
Tower Semiconductor will host an investor conference call today,
Wednesday, July 24, 2024, at 10:00 a.m. Eastern time (9:00 a.m.
Central time, 8:00 a.m. Mountain time, 7:00 a.m. Pacific time and
5:00 p.m. Israel time) to discuss the Company’s financial results
for the second quarter of 2024 and its business outlook.
This call will be webcast and can be accessed
via Tower Semiconductor’s website at www.towersemi.com or by
calling 1-888-281-1167 (U.S. Toll-Free), 03-918-0610 (Israel),
+972-3-918-0610 (International). For those who are not available to
listen to the live broadcast, the call will be archived on Tower
Semiconductor’s website for 90 days.
The Company presents its financial statements in
accordance with U.S. GAAP. The financial information included in
the tables below includes unaudited condensed financial data. Some
of the financial information, which may be used and/or presented in
this release and/or prior earnings related filings and/or in
related public disclosures or filings with respect to the financial
statements and/or results of the Company, which we may describe as
adjusted financial measures and/or reconciled financial measures,
are non-GAAP financial measures as defined in Regulation G and
related reporting requirements promulgated by the Securities and
Exchange Commission as they apply to our Company. These adjusted
financial measures are calculated excluding the following: (1)
amortization of acquired intangible assets as included in our
operating costs and expenses, (2) compensation expenses in respect
of equity grants to directors, officers, and employees as included
in our operating costs and expenses, (3) merger contract
termination fees received from Intel, net of associated cost and
taxes following the previously announced Intel contract termination
as included in net profit in 2023 and (4) restructuring income,
net, which includes income, net of cost and taxes associated with
the reorganization and restructure of our operations in Japan
including the cessation of operations of the Arai facility which
occurred during 2022 as included in net profit. These adjusted
financial measures should be evaluated in conjunction with, and are
not a substitute for, GAAP financial measures. The tables may also
present the GAAP financial measures, which are most comparable to
the adjusted financial measures, as well as a reconciliation
between the adjusted financial measures and the comparable GAAP
financial measures. As used and/or presented in this release and/or
prior earnings related filings and/or in related public disclosures
or filings with respect to the financial statements and/or results
of the Company, as well as may be included and calculated in the
tables herein, the term Earnings Before Interest Tax Depreciation
and Amortization which we define as EBITDA consists of operating
profit in accordance with GAAP, excluding (i) depreciation
expenses, which include depreciation recorded in cost of revenues
and in operating cost and expenses lines (e.g. research and
development related equipment and/or fixed other assets
depreciation), (ii) stock-based compensation expense, (iii)
amortization of acquired intangible assets, (iv) merger contract
termination fees received from Intel, net of associated cost
following the previously announced Intel contract termination, as
included in operating profit and (v) restructuring income, net in
relation to the reorganization and restructure of our operations in
Japan including the cessation of operations of the Arai facility,
as included in operating profit. EBITDA is reconciled in the tables
below and/or in prior earnings-related filings and/or in related
public disclosures or filings with respect to the financial
statements and/or results of the Company from GAAP operating
profit. EBITDA and the adjusted financial information presented
herein and/or prior earnings-related filings and/or in related
public disclosures or filings with respect to the financial
statements and/or results of the Company, are not a required GAAP
financial measure and may not be comparable to a similarly titled
measure employed by other companies. EBITDA and the adjusted
financial information presented herein and/or prior
earnings-related filings and/or in related public disclosures or
filings with respect to the financial statements and/or results of
the Company, should not be considered in isolation or as a
substitute for operating profit, net profit or loss, cash flows
provided by operating, investing and financing activities, per
share data or other profit or cash flow statement data prepared in
accordance with GAAP. The term Net Cash, as may be used and/or
presented in this release and/or prior earnings-related filings
and/or in related public disclosures or filings with respect to the
financial statements and/or results of the Company, is comprised of
cash, cash equivalents, short-term deposits, and marketable
securities less debt amounts as presented in the balance sheets
included herein. The term Net Cash is not a required GAAP financial
measure, may not be comparable to a similarly titled measure
employed by other companies and should not be considered in
isolation or as a substitute for cash, debt, operating profit, net
profit or loss, cash flows provided by operating, investing and
financing activities, per share data or other profit or cash flow
statement data prepared in accordance with GAAP. The term Free Cash
Flow, as used and/or presented in this release and/or prior
earnings related filings and/or in related public disclosures or
filings with respect to the financial statements and/or results of
the Company, is calculated to be net cash provided by operating
activities (in the amounts of $113 million, $110 million and $75
million for the three months periods ended June 30, 2024, March 31,
2024 and June 30, 2023, respectively) less cash used for
investments in property and equipment, net (in the amounts of $113
million, $98 million and $89 million for the three months periods
ended June 30, 2024, March 31, 2024 and June 30, 2023,
respectively). The term Free Cash Flow is not a required GAAP
financial measure, may not be comparable to a similarly titled
measure employed by other companies and should not be considered in
isolation or as a substitute for operating profit, net profit or
loss, cash flows provided by operating, investing, and financing
activities, per share data or other profit or cash flow statement
data prepared in accordance with GAAP.
About Tower Semiconductor
Tower Semiconductor Ltd. (NASDAQ/TASE: TSEM),
the leading foundry of high-value analog semiconductor solutions,
provides technology, development, and process platforms for its
customers in growing markets such as consumer, industrial,
automotive, mobile, infrastructure, medical and aerospace and
defense. Tower Semiconductor focuses on creating a positive and
sustainable impact on the world through long-term partnerships and
its advanced and innovative analog technology offering, comprised
of a broad range of customizable process platforms such as SiGe,
BiCMOS, mixed-signal/CMOS, RF CMOS, CMOS image sensor, non-imaging
sensors, displays, integrated power management (BCD and 700V),
photonics, and MEMS. Tower Semiconductor also provides world-class
design enablement for a quick and accurate design cycle as well as
process transfer services including development, transfer, and
optimization, to IDMs and fabless companies. To provide multi-fab
sourcing and extended capacity for its customers, Tower
Semiconductor owns two facilities in Israel (150mm and 200mm), two
in the U.S. (200mm), two in Japan (200mm and 300mm) which it owns
through its 51% holdings in TPSCo, shares a 300mm facility in
Agrate, Italy, with ST as well as has access to a 300mm capacity
corridor in Intel’s New Mexico factory. For more information,
please visit: www.towersemi.com.
CONTACTS: Noit Levy | Investor
Relations | +972 74 737 7556 | noitle@towersemi.com
This press release, including other projections
with respect to our business and activities, 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) demand in our customers’ end
markets, (ii) reliance on acquisition and/or gaining additional
capacity for growth, (iii) difficulties in achieving acceptable
operational metrics and indices in the future as a result of
operational, technological or process-related problems, (iv)
identifying and negotiating with third-party buyers for the sale of
any excess and/or unused equipment, inventory and/or other assets,
(v) maintaining current key customers and attracting new key
customers, (vi) over demand for our foundry services resulting in
high utilization and its effect on cycle time, yield and on
schedule delivery, as well as customers potentially being placed on
allocation, which may cause customers to transfer their business to
other vendors, (vii) financial results may fluctuate from quarter
to quarter making it difficult to forecast future performance,
(viii) our debt and other liabilities that may impact our financial
position and operations, (ix) our ability to successfully execute
acquisitions, integrate them into our business, utilize our
expanded capacity and find new business, (x) fluctuations in cash
flow, (xi) our ability to satisfy the covenants stipulated in our
agreements with our debt holders, (xii) pending litigation, (xiii)
meeting the conditions set in approval certificates and other
regulations under which we received grants and/or royalties and/or
any type of funding from the Israeli, US and/or Japan governmental
agencies, (xiv) receipt of orders that are lower than the customer
purchase commitments and/or failure to receive customer orders
currently expected, (xv) possible incurrence of additional
indebtedness, (xvi) effect of global recession, unfavorable
economic conditions and/or credit crisis, (xvii) our ability to
accurately forecast financial performance, which is affected by
limited order backlog and lengthy sales cycles, (xviii) possible
situations of obsolete inventory if forecasted demand exceeds
actual demand when we create inventory before receipt of customer
orders, (xix) the cyclical nature of the semiconductor industry and
the resulting periodic overcapacity, fluctuations in operating
results and future average selling price erosion, (xx) obtain
financing for capacity acquisition related transactions, strategic
and/or other growth or M&A opportunities, including for funding
Agrate fab’s significant 300mm capacity investments and acquisition
or funding of equipment and other fixed assets associated with the
capacity corridor transaction with Intel as announced in September
2023, in addition to other capacity expansion plans, and the
possible unavailability of such financing and/or the availability
of such financing on unfavorable terms, (xxi) operating our
facilities at sufficient utilization rates necessary to generate
and maintain positive and sustainable gross, operating and net
profit, (xxii) the purchase of equipment and/or raw material
(including purchase beyond our needs), the timely completion of the
equipment installation, technology transfer and raising the funds
therefor, (xxiii) product returns and defective products, (xxiv)
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, (xxv) competing
effectively, (xxvi) use of outsourced foundry services by both
fabless semiconductor companies and integrated device
manufacturers, (xxvii) 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, (xxviii)
the fab3 landlord’s alleged claims that the noise abatement efforts
made thus far are not adequate under the terms of the amended lease
that caused him to request a judicial declaration that there was a
material non-curable breach of the lease and that he would be
entitled to terminate the lease, as well the ability to extend such
lease or acquire the real estate and obtain the required local
and/or state approvals required to be able to continue operations
beyond the current lease term, (xxix) retention of key employees
and recruitment and retention of skilled qualified personnel, (xxx)
exposure to inflation, currency rates (mainly the Israeli Shekel,
the Japanese Yen and the Euro) and interest rate fluctuations and
risks associated with doing business locally and internationally,
as well fluctuations in the market price of our traded securities,
(xxxi) meeting regulatory requirements worldwide, including export,
environmental and governmental regulations, as well as risks
related to international operations, (xxxii) potential engagement
for fab establishment, joint venture and/or capital lease
transactions for capacity enhancement in advanced technologies,
including risks and uncertainties associated with Agrate fab
establishment and the capacity corridor transaction with Intel as
announced in September 2023, such as their qualification schedule,
technology, equipment and process qualification, facility
operational ramp-up, customer engagements, cost structure, required
investments and other terms, which may require additional funding
to cover their significant capacity investment needs and other
payments, the availability of which funding cannot be assured on
favorable terms, if at all, (xxxiii) potential liabilities, cost
and other impact that may be incurred or occur due to
reorganization and consolidation of fabrication facilities,
including the impact of cessation of operations of our facilities,
including with regard to our 6 inch facility, (xxxiv) potential
security, cyber and privacy breaches, (xxxv) workforce that is not
unionized which may become unionized, and/or workforce that is
unionized and may take action such as strikes that may create
increased cost and operational risks, (xxxvi) issuance of ordinary
shares as a result of exercise and/or vesting of any of our
employee stock options and/or restricted stock units, as well as
any sale of shares by any of our shareholders, or any market
expectation thereof, as well as issuance of additional employee
stock options and/or restricted stock units, or any market
expectation thereof, which may depress the market value of the
Company and the price of the company’s ordinary shares and in
addition may impair our ability to raise future capital, and
(xxxvii) climate change, business interruption due to flood, fire,
pandemic, earthquake and other natural disasters, the security
situation in Israel, global trade “war” and the current war in
Israel, including potential inability to continue uninterrupted
operations of the Israeli fabs, impact on global supply chain to
and from the Israeli fabs, power interruptions, chemicals or other
leaks or damages as a result of the war, absence of workforce due
to military service as well as risk that certain countries will
restrict doing business with Israeli companies, including imposing
restrictions if hostilities in Israel or political instability in
the region continue or exacerbate, and other events beyond our
control. With respect to the current war in Israel, if instability
in neighboring states occurs, Israel could be subject to additional
political, economic, and military confines, and our Israeli
facilities’ operations could be materially adversely affected. Any
current or future hostilities involving Israel or the interruption
or curtailment of trade between Israel and its present trading
partners, or a significant downturn in the economic or financial
condition of Israel, could have a material adverse effect on our
business, financial condition and results of operations.
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 and 6-K, as were filed
with the Securities and Exchange Commission (the “SEC”) and the
Israel Securities Authority. 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.
(Financial tables follow)
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. |
|
|
|
|
|
|
Tower Semiconductor (NASDAQ:TSEM)
Historical Stock Chart
From Oct 2024 to Nov 2024
Tower Semiconductor (NASDAQ:TSEM)
Historical Stock Chart
From Nov 2023 to Nov 2024