Tower Semiconductor (NASDAQ: TSEM & TASE: TSEM)
reports today
its results for the third
quarter ended
September
30,
2024.
Third Quarter
of 2024 Results
Overview
Revenue for the third quarter of 2024 was $371
million as compared to $351 million for the second quarter of 2024,
representing 6% quarter over quarter growth. Revenue for the third
quarter of 2023 was $358 million.
Gross profit for the third quarter of 2024 was
$93 million as compared to $87 million for the second quarter of
2024 and for the third quarter of 2023.
Operating profit for the third quarter of 2024
was $56 million as compared to $55 million in the second quarter of
2024, which included $6 million restructuring income, net
associated with the
previously disclosed reorganization and restructure
of our Japan operations. Operating profit for the third
quarter of 2023 was $362 million and included $314 million, net,
from the Intel merger contract termination.
Net profit for the third quarter of 2024 was $55
million, reflecting 15% net margin, and $0.49 basic and diluted
earnings per share, as compared to net profit of $53 million, or
$0.48 basic and diluted earnings per share for the second quarter
of 2024, which included $3 million Japan operations restructuring
income net impact. Net profit for the third quarter of 2023 was
$342 million, or $3.10 basic and $3.07 diluted earnings per share
and included $290 million, net, from the Intel merger contract
termination.
Cash flow generated from operating activities in
the third quarter of 2024 was $125 million. Investments in
equipment and other fixed assets were $128 million, net and debt
payments totaled $16 million.
SiPho
and SiGe
Capacity
Expansion
Plan The company is announcing
the execution of a $350 million investment plan to expand SiPho
(Silicon Photonics) and SiGe (Silicon Germanium) capacity and
capabilities. This plan includes the qualification and ramp-up of
200mm capacity, both in San Antonio and Migdal Haemek, and in its
300mm facility in Uozu, to serve high growth, expansive customer
demand.
Business OutlookTower
Semiconductor guides revenue for the fourth quarter of 2024 to be
$387 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: “Throughout this
year, including our fourth quarter guidance, we have and will
deliver quarter-over-quarter revenue growth. This is driven by
strong double-digit year-over-year revenue increases across key
technology platforms, including our advanced 300mm RF SOI, 65nm
Power BCD, and cutting-edge Silicon Photonics and Silicon Germanium
offerings. Our unwavering focus on multi-generation innovation,
tied to strong and close partnerships with industry leading
customers, continues to position us as an essential contributor to
the technologies powering the future.”
Ellwanger further added: “With demand for SiGe
and SiPho accelerating rapidly, we are investing in multiple
factories, increasing our capacity, helping ensure we sustain our
foundry leadership in supplying these components, critical to
optical transceivers, for the AI-driven data center market."
Teleconference and
Webcast
Tower Semiconductor will host an investor
conference call today, Wednesday, November 13, 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 third quarter of 2024 and its
business outlook.
The call will be webcast and available through
the Investor Relations section of Tower Semiconductor’s website at
ir.towersemi.com. The pre-registration form required for dial-in
participation is accessible here. Upon completing the registration,
participants will receive the dial-in details, a unique PIN, and a
confirmation email with all necessary information. To access the
webcast, click here. The teleconference will be available for
replay for 90 days.
Non-GAAP Financial MeasuresThe
Company presents its financial statements in accordance with U.S.
generally accepted accounting principles (“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
(the “SEC”) as they apply to our Company. These adjusted financial
measures are calculated excluding the following: (i) amortization
of acquired intangible assets as included in our operating costs
and expenses, (ii) compensation expenses in respect of equity
grants to directors, officers, and employees as included in our
operating costs and expenses, (iii) 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 (iv) 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 also present
the GAAP financial measures, which are most comparable to the
adjusted financial measures used and/or presented in this release,
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 Taxes, 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 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 $125 million, $113 million and $402
million for the three months periods ended September 30, 2024, June
30, 2024 and September 30, 2023, respectively (less cash used for
investments in property and equipment, net (in the amounts of $128
million, $113 million and $101 million for the three months periods
ended September 30, 2024, June 30, 2024 and September 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
Forward-Looking Statements
This release, as well as other statements and
reports filed, stated and published in relation to this quarter’s
results, includes certain “forward-looking” statements within the
meaning of Section 21E of the Securities Exchange Act of 1934, as
amended. These forward-looking statements include, among others,
projections and statements with respect to our future business,
financial performance and activities. The use of words such as
“projects”, “expects”, “may”, “targets”, “plans”, “intends”,
“committed to”, “tracking”, or words of similar import, identifies
a statement as “forward-looking.” 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, which describe information known to us only as of the
date of this release. Factors that could cause actual results to
differ materially from those projected or implied by such
forward-looking statements include, without limitation, risks and
uncertainties associated with: (i) demand in our customers’ end
markets, (ii) reliance on acquisitions 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 that 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) the effects 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) financing capacity acquisition related transactions,
strategic and/or other growth or M&A opportunities, including
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 and
capability 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 purchases 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, including artificial intelligence, evolving standards,
changing customer and end-user requirements, new product
introductions and short product life cycles, (xxv) competing
effectively, (xxvi) the 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 Fab 3 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 state and/or 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 as 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 the Agrate fab 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 impacts 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) the issuance of
ordinary shares as a result of exercise and/or vesting of any of
our employee equity, as well as any sale of shares by any of our
shareholders, or any market expectation thereof, as well as the
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 interruptions
due to floods, fires, pandemics, earthquakes and other natural
disasters, the security situation in Israel, global trade “war” and
the current war in Israel, including the 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 release or which may otherwise affect
our business is included under the heading "Risk Factors" in the
Company’s most recent filings on Forms 20-F and 6-K, as were filed
with 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) |
|
September 30, |
|
December 31, |
|
2024 |
|
2023 |
ASSETS |
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
Cash and cash equivalents |
$ |
270,979 |
|
|
$ |
260,664 |
|
Short-term deposits |
893,899 |
|
|
790,823 |
|
Marketable securities |
40,137 |
|
|
184,960 |
|
Trade accounts receivable |
195,794 |
|
|
154,067 |
|
Inventories |
272,377 |
|
|
282,688 |
|
Other current assets |
41,104 |
|
|
35,956 |
|
Total current assets |
1,714,290 |
|
|
1,709,158 |
|
PROPERTY AND EQUIPMENT, NET |
1,295,243 |
|
|
1,155,929 |
|
GOODWILL AND OTHER INTANGIBLE ASSETS, NET |
10,770 |
|
|
12,115 |
|
OTHER LONG-TERM ASSETS, NET |
39,526 |
|
|
41,315 |
|
TOTAL ASSETS |
$ |
3,059,829 |
|
|
$ |
2,918,517 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
Short-term debt |
$ |
61,694 |
|
|
$ |
58,952 |
|
Trade accounts payable |
129,703 |
|
|
139,128 |
|
Deferred revenue and customers' advances |
27,935 |
|
|
18,418 |
|
Other current liabilities |
75,239 |
|
|
60,340 |
|
Total current liabilities |
294,571 |
|
|
276,838 |
|
LONG-TERM DEBT |
131,614 |
|
|
172,611 |
|
LONG-TERM CUSTOMERS' ADVANCES |
10,122 |
|
|
25,710 |
|
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES |
15,862 |
|
|
16,319 |
|
TOTAL LIABILITIES |
452,169 |
|
|
491,478 |
|
TOTAL SHAREHOLDERS' EQUITY |
2,607,660 |
|
|
2,427,039 |
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
$ |
3,059,829 |
|
|
$ |
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 |
|
|
|
|
September 30, |
|
June 30, |
|
September 30, |
|
2024 |
|
2024 |
|
2023 |
REVENUES |
$ |
370,512 |
|
|
$ |
351,181 |
|
|
$ |
358,167 |
|
COST
OF REVENUES |
277,451 |
|
|
264,259 |
|
|
271,299 |
|
GROSS PROFIT |
93,061 |
|
|
86,922 |
|
|
86,868 |
|
OPERATING COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
Research and development |
19,867 |
|
|
18,994 |
|
|
20,176 |
|
Marketing, general and administrative |
17,432 |
|
|
19,050 |
|
|
18,037 |
|
Restructuring income, net * |
-- |
|
|
(6,270 |
) |
|
-- |
|
Merger-contract termination fee, net ** |
-- |
|
|
-- |
|
|
(313,501 |
) |
|
37,299 |
|
|
31,774 |
|
|
(275,288 |
) |
|
|
|
|
|
|
|
|
|
OPERATING PROFIT |
55,762 |
|
|
55,148 |
|
|
362,156 |
|
FINANCING AND OTHER INCOME, NET |
6,104 |
|
|
7,710 |
|
|
9,975 |
|
PROFIT BEFORE INCOME TAX |
61,866 |
|
|
62,858 |
|
|
372,131 |
|
INCOME TAX EXPENSE, NET |
(7,026 |
) |
|
(6,108 |
) |
|
(34,394 |
) |
NET PROFIT |
54,840 |
|
|
56,750 |
|
|
337,737 |
|
Net
loss (income) attributable to non-controlling
interest |
(193 |
) |
|
(3,305 |
) |
|
4,318 |
|
NET PROFIT ATTRIBUTABLE TO THE COMPANY |
$ |
54,647 |
|
|
$ |
53,445 |
|
|
$ |
342,055 |
|
BASIC EARNINGS PER SHARE |
$ |
0.49 |
|
|
$ |
0.48 |
|
|
$ |
3.10 |
|
Weighted average number of shares |
111,237 |
|
|
111,037 |
|
|
110,302 |
|
DILUTED EARNINGS PER SHARE |
$ |
0.49 |
|
|
$ |
0.48 |
|
|
$ |
3.07 |
|
Weighted average number of shares |
112,474 |
|
|
111,979 |
|
|
111,242 |
|
|
|
|
|
|
|
|
|
|
|
*
Restructuring income, net resulted from the previously disclosed
reorganization and restructure of our Japan operations during
2022. |
**
Merger-contract termination fee received from Intel during the
third quarter of 2023, net of associated cost. |
|
|
|
|
|
|
|
|
|
RECONCILIATION FROM GAAP NET PROFIT ATTRIBUTABLE TO THE
COMPANY TO ADJUSTED NET PROFIT ATTRIBUTABLE TO THE
COMPANY: |
|
|
|
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY |
$ |
54,647 |
|
|
$ |
53,445 |
|
|
$ |
342,055 |
|
Stock based compensation |
8,611 |
|
|
7,781 |
|
|
7,898 |
|
Amortization of acquired intangible assets |
448 |
|
|
448 |
|
|
491 |
|
Restructuring income, net *** |
-- |
|
|
(2,634 |
) |
|
-- |
|
Merger-contract termination fee, net **** |
-- |
|
|
-- |
|
|
(289,988 |
) |
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE
COMPANY |
$ |
63,706 |
|
|
$ |
59,040 |
|
|
$ |
60,456 |
|
ADJUSTED EARNINGS PER SHARE: |
|
|
|
|
|
|
|
|
Basic |
$ |
0.57 |
|
|
$ |
0.53 |
|
|
$ |
0.55 |
|
Diluted |
$ |
0.57 |
|
|
$ |
0.53 |
|
|
$ |
0.54 |
|
|
|
|
|
***
Restructuring income, net resulted from the previously disclosed
reorganization and restructure of our Japan operations during 2022,
net of tax. |
****
Merger-contract termination fee received from Intel during the
third quarter of 2023, net of associated cost and
tax. |
|
|
|
|
|
|
|
|
|
|
|
|
TOWER
SEMICONDUCTOR LTD. AND SUBSIDIARIES |
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) |
(dollars and
share count in thousands, except per share data) |
|
|
|
|
Nine months ended |
|
September 30, |
|
2024 |
|
2023 |
REVENUES |
$ |
1,048,931 |
|
|
$ |
1,070,969 |
|
COST
OF REVENUES |
796,342 |
|
|
801,867 |
|
GROSS PROFIT |
252,589 |
|
|
269,102 |
|
OPERATING COSTS AND EXPENSES: |
|
|
|
|
|
Research and development |
58,812 |
|
|
58,959 |
|
Marketing, general and administrative |
55,152 |
|
|
54,053 |
|
Restructuring income, net * |
(6,270 |
) |
|
(32,506 |
) |
Merger-contract termination fee, net ** |
-- |
|
|
(313,501 |
) |
|
107,694 |
|
|
(232,995 |
) |
|
|
|
|
|
|
OPERATING PROFIT |
144,895 |
|
|
502,097 |
|
FINANCING AND OTHER INCOME, NET |
17,798 |
|
|
20,896 |
|
PROFIT BEFORE INCOME TAX |
162,693 |
|
|
522,993 |
|
INCOME TAX EXPENSE, NET |
(8,056 |
) |
|
(55,182 |
) |
NET PROFIT |
154,637 |
|
|
467,811 |
|
Net
income attributable to non-controlling interest |
(1,911 |
) |
|
(3,164 |
) |
NET PROFIT ATTRIBUTABLE TO THE COMPANY |
$ |
152,726 |
|
|
$ |
464,647 |
|
BASIC EARNINGS PER SHARE |
$ |
1.38 |
|
|
$ |
4.22 |
|
Weighted average number of shares |
111,039 |
|
|
110,118 |
|
DILUTED EARNINGS PER SHARE |
$ |
1.36 |
|
|
$ |
4.18 |
|
Weighted average number of shares |
112,135 |
|
|
111,184 |
|
|
|
|
|
|
|
|
* Restructuring income, net resulted from the previously
disclosed reorganization and restructure of our Japan operations
during 2022. |
** Merger-contract termination fee received from Intel
during the third quarter of 2023, net of associated
cost. |
|
|
|
|
|
|
RECONCILIATION FROM GAAP NET PROFIT ATTRIBUTABLE TO THE
COMPANY TO ADJUSTED NET PROFIT ATTRIBUTABLE TO THE
COMPANY: |
|
|
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY |
$ |
152,726 |
|
|
$ |
464,647 |
|
Stock based compensation |
23,153 |
|
|
21,269 |
|
Amortization of acquired intangible assets |
1,344 |
|
|
1,481 |
|
Restructuring income, net *** |
(2,634 |
) |
|
(11,224 |
) |
Merger-contract termination fee, net **** |
-- |
|
|
(289,988 |
) |
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE
COMPANY |
$ |
174,589 |
|
|
$ |
186,185 |
|
ADJUSTED EARNINGS PER SHARE: |
|
|
|
|
|
Basic |
$ |
1.57 |
|
|
$ |
1.69 |
|
Diluted |
$ |
1.56 |
|
|
$ |
1.67 |
|
|
|
|
|
|
|
|
*** Restructuring income, net resulted from the previously
disclosed reorganization and restructure of our Japan operations
during 2022, net of tax. |
**** Merger-contract termination fee received from Intel
during the third quarter of 2023, net of associated cost and
tax. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOWER
SEMICONDUCTOR LTD. AND SUBSIDIARIES |
CONSOLIDATED
SOURCES AND USES REPORT (UNAUDITED) |
(dollars in
thousands) |
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
September 30, |
|
June 30, |
|
September 30, |
|
2024 |
|
2024 |
|
2023 |
CASH AND CASH EQUIVALENTS - BEGINNING OF
PERIOD |
$ |
265,313 |
|
|
$ |
260,497 |
|
|
$ |
318,195 |
|
Net cash provided by operating activities * |
124,743 |
|
|
113,085 |
|
|
402,242 |
|
Investments in property and equipment, net |
(127,624 |
) |
|
(112,615 |
) |
|
(101,080 |
) |
Debt received (repaid), net |
(16,402 |
) |
|
(10,439 |
) |
|
15,493 |
|
Effect of Japanese Yen exchange rate change over cash
balance |
5,537 |
|
|
(2,658 |
) |
|
(1,537 |
) |
Deposits and marketable securities, net |
19,412 |
|
|
17,443 |
|
|
(318,497 |
) |
CASH
AND CASH EQUIVALENTS - END OF PERIOD |
$ |
270,979 |
|
|
$ |
265,313 |
|
|
$ |
314,816 |
|
|
|
|
|
|
|
|
|
|
*
Merger-contract termination fee received from Intel during the
third quarter of 2023, net of cost, in the amount of $313,501
was included within the net cash provided by operating
activities for the three months ended September 30,
2023. |
|
|
|
|
|
|
|
|
|
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED) |
(dollars in thousands) |
|
Three months ended |
|
September 30, |
|
June 30, |
|
September 30, |
|
2024 |
|
2024 |
|
2023 |
CASH FLOWS - OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
Net profit for the period |
$ |
54,840 |
|
|
$ |
56,750 |
|
|
$ |
337,737 |
|
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 * |
65,348 |
|
|
65,567 |
|
|
66,877 |
|
Effect of exchange rate differences and fair value
adjustment |
(425 |
) |
|
625 |
|
|
3,044 |
|
Other expense (income), net |
6,289 |
|
|
-- |
|
|
(21 |
) |
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Trade accounts receivable |
(27,486 |
) |
|
(7,227 |
) |
|
12,529 |
|
Other assets |
12,785 |
|
|
3,141 |
|
|
(4,099 |
) |
Inventories |
14,093 |
|
|
17,744 |
|
|
22,477 |
|
Trade accounts payable |
4,646 |
|
|
(19,741 |
) |
|
(58,107 |
) |
Deferred revenue and customers' advances |
(2,049 |
) |
|
(2,091 |
) |
|
419 |
|
Other current liabilities |
(2,178 |
) |
|
274 |
|
|
(3,885 |
) |
Other long-term liabilities |
(1,120 |
) |
|
(1,957 |
) |
|
25,271 |
|
Net cash provided by operating activities ** |
124,743 |
|
|
113,085 |
|
|
402,242 |
|
CASH FLOWS - INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Investments in property and equipment, net |
(127,624 |
) |
|
(112,615 |
) |
|
(101,080 |
) |
Deposits and marketable securities, net |
19,412 |
|
|
17,443 |
|
|
(318,497 |
) |
Net cash used in investing activities |
(108,212 |
) |
|
(95,172 |
) |
|
(419,577 |
) |
CASH FLOWS - FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Debt received (repaid), net |
(16,402 |
) |
|
(10,439 |
) |
|
15,493 |
|
Net cash provided by (used in) financing
activities |
(16,402 |
) |
|
(10,439 |
) |
|
15,493 |
|
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE
CHANGE |
5,537 |
|
|
(2,658 |
) |
|
(1,537 |
) |
|
|
|
|
|
|
|
|
|
INCREASE (DECREASE) IN CASH AND CASH
EQUIVALENTS |
5,666 |
|
|
4,816 |
|
|
(3,379 |
) |
CASH AND CASH EQUIVALENTS - BEGINNING OF
PERIOD |
265,313 |
|
|
260,497 |
|
|
318,195 |
|
CASH AND CASH EQUIVALENTS - END OF PERIOD |
$ |
270,979 |
|
|
$ |
265,313 |
|
|
$ |
314,816 |
|
|
|
|
|
|
|
|
|
|
|
|
* Includes amortization of acquired intangible assets and
stock based compensation in the amounts of $9,059, $8,229 and
$8,389 for the 3 months periods ended September 30, 2024, June 30,
2024 and September 30, 2023, respectively. |
** Merger-contract termination fee received from Intel
during the third quarter of 2023, net of cost, in the amount
of $313,501 was included within the net cash provided by operating
activities for the three months ended September 30,
2023. |
|
|
|
|
|
|
|
|
|
Tower Semiconductor (NASDAQ:TSEM)
Historical Stock Chart
From Dec 2024 to Jan 2025
Tower Semiconductor (NASDAQ:TSEM)
Historical Stock Chart
From Jan 2024 to Jan 2025