TOWER SEMICONDUCTOR LTD.
|
|||
Date: May 15, 2014
|
By: |
/s/ Nati Somekh
|
|
Name: Nati Somekh
|
|||
Title: Corporate Secretary
|
|
March 31, 2014
|
December 31, 2013
|
CURRENT ASSETS
|
|
|
Cash, deposits & designated deposits
|
183
|
123
|
Trade accounts receivable
|
83
|
80
|
Other receivables
|
13
|
11
|
Inventories
|
94
|
65
|
Other current assets
|
60
|
11
|
Total Current Assets
|
433
|
290
|
Long-term investments
|
14
|
14
|
Property and equipment, net
|
484
|
350
|
Intangible assets, Net
|
27
|
33
|
Goodwill
|
7
|
7
|
Other assets, Net
|
10
|
12
|
TOTAL ASSETS
|
975
|
706
|
CURRENT LIABILITIES
|
|
|
Short-term debt
|
46
|
36
|
Trade accounts payable
|
74
|
66
|
Employee related liability, incl. Nishiwaki retirement allowance
|
80
|
26
|
Deferred tax liability
|
17
|
--
|
Other current liabilities
|
29
|
11
|
Total Current Liabilities
|
246
|
139
|
Panasonic loan
|
85
|
-
|
Long-term debt
|
302
|
317
|
Employee related liabilities
|
16
|
65
|
Deferred tax liabilities
|
73
|
14
|
Other long-term liabilities
|
46
|
30
|
TOTAL LIABILITIES
|
768
|
565
|
Minority rights
|
7
|
--
|
Shareholders’ Equity
|
200
|
141
|
TOTAL LIABILITIES & EQUITY
|
975
|
706
|
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
|
||||||||||||||||||||||||
March 31,
|
March 31,
|
March 31,
|
||||||||||||||||||||||||
2014
|
2013
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||||||||||
non-GAAP
|
Adjustments
(see a, b, c, d, e, f below)
|
GAAP
|
||||||||||||||||||||||||
REVENUES
|
$ | 132,653 | $ | 112,647 | $ | -- | $ | -- | $ | 132,653 | $ | 112,647 | ||||||||||||||
COST OF REVENUES
|
88,162 | 78,947 | 40,241 |
(a)
|
31,125 |
(a)
|
128,403 | 110,072 | ||||||||||||||||||
GROSS PROFIT
|
44,491 | 33,700 | (40,241 | ) | (31,125 | ) | 4,250 | 2,575 | ||||||||||||||||||
OPERATING COSTS AND EXPENSES
|
||||||||||||||||||||||||||
Research and development
|
7,155 | 9,347 | 288 |
(b)
|
148 |
(b)
|
7,443 | 9,495 | ||||||||||||||||||
Marketing, general and administrative
|
9,866 | 9,403 | 950 |
(c)
|
642 |
(c)
|
10,816 | 10,045 | ||||||||||||||||||
Nishiwaki Fab restructuring costs and impairment
|
-- | -- | 71,459 | -- | 71,459 | -- | ||||||||||||||||||||
Amortization related to a lease agreement early termination
|
-- | -- | -- | 1,866 |
(d)
|
-- | 1,866 | |||||||||||||||||||
17,021 | 18,750 | 72,697 | 2,656 | 89,718 | 21,406 | |||||||||||||||||||||
OPERATING PROFIT (LOSS)
|
27,470 | 14,950 | (112,938 | ) | (33,781 | ) | (85,468 | ) | (18,831 | ) | ||||||||||||||||
INTEREST EXPENSES, NET
|
(8,113 | ) | (8,027 | ) | -- |
(e)
|
-- |
(e)
|
(8,113 | ) | (8,027 | ) | ||||||||||||||
OTHER FINANCING INCOME (EXPENSE), NET
|
-- | -- | (20,117 | ) |
(e)
|
986 |
(e)
|
(20,117 | ) | 986 | ||||||||||||||||
GAIN FROM ACQUISITON
|
-- | -- | 149,926 | -- | 149,926 | -- | ||||||||||||||||||||
OTHER INCOME (EXPENSE), NET
|
139 | (260 | ) | -- | -- | 139 | (260 | ) | ||||||||||||||||||
PROFIT (LOSS) BEFORE INCOME TAX
|
19,496 | 6,663 | 16,871 | (32,795 | ) | 36,367 | (26,132 | ) | ||||||||||||||||||
INCOME TAX BENEFIT (EXPENSE)
|
-- | (190 | ) | 2,454 |
(f)
|
3,171 |
(f)
|
2,454 | 2,981 | |||||||||||||||||
NET PROFIT (LOSS) FOR THE PERIOD
|
$ | 19,496 | $ | 6,473 | $ | 19,325 | $ | (29,624 | ) | $ | 38,821 | $ | (23,151 | ) | ||||||||||||
NON-GAAP GROSS MARGINS
|
34 | % | 30 | % | ||||||||||||||||||||||
NON-GAAP OPERATING MARGINS
|
21 | % | 13 | % | ||||||||||||||||||||||
NON-GAAP NET MARGINS
|
15 | % | 6 | % |