| TOWER SEMICONDUCTOR LTD. | |||
|
Date: July 29, 2024
|
By:
|
/s/ Nati Somekh | |
| Name: Nati Somekh | |||
| Title: Corporate Secretary | |||
Page | |
F-2 | |
F-3 | |
F-4 | |
F-5 | |
F-6 - F-7 | |
F-8 |
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED INTERIM CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
|
(dollars in thousands)
|
|
As of
|
||||||||
|
June 30,
|
December 31,
|
|||||||
|
2024
|
2023
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$
|
|
$
|
|
||||
|
Short-term deposits
|
|
|
||||||
|
Marketable securities (*)
|
|
|
||||||
|
Trade accounts receivable
|
|
|
||||||
|
Inventories
|
|
|
||||||
|
Other current assets
|
|
|
||||||
|
Total current assets
|
|
|
||||||
|
LONG-TERM INVESTMENTS
|
|
|
||||||
|
PROPERTY AND EQUIPMENT, NET
|
|
|
||||||
|
GOODWILL AND OTHER INTANGIBLE ASSETS, NET
|
|
|
||||||
|
DEFERRED TAX AND OTHER LONG-TERM ASSETS, NET
|
|
|
||||||
|
TOTAL ASSETS
|
$
|
|
$
|
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Current maturities of long-term debt
|
$
|
|
$
|
|
||||
|
Trade accounts payable
|
|
|
||||||
|
Deferred revenue and customers' advances
|
|
|
||||||
|
Employee related liabilities
|
|
|
||||||
|
Other current liabilities
|
|
|
||||||
|
Total current liabilities
|
|
|
||||||
|
LONG-TERM DEBT
|
|
|
||||||
|
LONG-TERM CUSTOMERS' ADVANCES
|
|
|
||||||
|
EMPLOYEE RELATED LIABILITIES
|
|
|
||||||
|
DEFERRED TAX AND OTHER LONG-TERM LIABILITIES
|
|
|
||||||
|
TOTAL LIABILITIES
|
|
|
||||||
|
TOTAL SHAREHOLDERS' EQUITY
|
|
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
|
$
|
|
||||
|
(*) Marketable securities are available-for-sale securities; the amortized cost of such marketable securities of $
|
|
See notes to the consolidated financial statements.
|
F - 2
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|
(dollars and shares in thousands, except per share data)
|
|
Six months ended June 30,
|
Three months ended June 30,
|
|||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
|||||||||||||
|
REVENUES
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
COST OF REVENUES
|
|
|
|
|
||||||||||||
|
GROSS PROFIT
|
|
|
|
|
||||||||||||
|
OPERATING COSTS AND EXPENSES:
|
||||||||||||||||
|
Research and development
|
|
|
|
|
||||||||||||
|
Marketing, general and administrative
|
|
|
|
|
||||||||||||
|
Restructuring gain from sale of machinery and equipment, net
|
|
(
|
)
|
|
(
|
)
|
||||||||||
|
Restructuring expense (income), net
|
(
|
)
|
|
(
|
)
|
|
||||||||||
|
|
|
|
|
|||||||||||||
|
OPERATING PROFIT
|
|
|
|
|
||||||||||||
|
FINANCING AND OTHER INCOME, NET
|
|
|
|
|
||||||||||||
|
PROFIT BEFORE INCOME TAX
|
|
|
|
|
||||||||||||
|
INCOME TAX EXPENSE, NET
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
NET PROFIT
|
|
|
|
|
||||||||||||
|
Net loss (income) attributable to non-controlling interest
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|||||||||
|
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
BASIC EARNINGS PER SHARE:
|
||||||||||||||||
|
Earnings per share
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Weighted average number of shares
|
|
|
|
|
||||||||||||
|
DILUTED EARNINGS PER SHARE:
|
||||||||||||||||
|
Earnings per share
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Net profit used for diluted earnings per share
|
$ |
|
$
|
|
$ |
|
$
|
|
||||||||
|
Weighted average number of shares
|
||||||||||||||||
|
used for diluted earnings per share
|
|
|
|
|
||||||||||||
|
See notes to the consolidated financial statements.
|
F - 3
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
|
|
(dollars in thousands)
|
|
Six months ended June 30,
|
Three months ended June 30,
|
|||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
|||||||||||||
|
Net profit
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Other comprehensive income, net of tax:
|
||||||||||||||||
|
Foreign currency translation adjustment
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
Unrealized loss on derivatives |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
Change in employees plan assets and benefit obligations
|
(
|
)
|
|
(
|
)
|
|
||||||||||
|
Comprehensive income
|
|
|
|
|
||||||||||||
|
Comprehensive loss (income) attributable to non-controlling interest
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|||||||||
|
Comprehensive income attributable to the Company
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
See notes to the consolidated financial statements.
|
F - 4
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED INTERIM CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY (UNAUDITED)
|
|
(dollars and share data in thousands)
|
|
THE COMPANY'S SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
Accumulated
|
Foreign
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
|
Ordinary
|
Ordinary
|
Additional
|
other
|
currency
|
Total |
Non
|
||||||||||||||||||||||||||||||||||||||
| shares |
shares
|
paid-in
|
Unearned |
comprehensive
|
translation
|
Accumulated
|
Treasury |
comprehensive
|
controlling | |||||||||||||||||||||||||||||||||||
|
issued
|
amount
|
capital
|
compensation
|
income (loss)
|
adjustments
|
profit
|
stock
|
income
|
interest
|
Total
|
||||||||||||||||||||||||||||||||||
|
BALANCE AS OF JANUARY 1, 2024
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
||||||||||||||||||||||
|
Changes during the period:
|
||||||||||||||||||||||||||||||||||||||||||||
|
Exercise of RSUs
|
|
|
(
|
)
|
|
|||||||||||||||||||||||||||||||||||||||
|
Employee stock-based compensation
|
|
|
||||||||||||||||||||||||||||||||||||||||||
|
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||
|
Net profit
|
|
$
|
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Foreign currency
translation adjustments |
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||||||||||||||
|
Unrealized loss on derivatives |
( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||||||||||||||
|
Change in employees plan assets and benefit obligations
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||||||||||||||||
|
Comprehensive income
|
$
|
|
||||||||||||||||||||||||||||||||||||||||||
|
BALANCE AS OF JUNE 30, 2024
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
|||||||||||||||||||||
|
OUTSTANDING SHARES, NET OF TREASURY STOCK
AS OF JUNE 30, 2024
|
|
|||||||||||||||||||||||||||||||||||||||||||
F - 5
|
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
|
(dollars in thousands)
|
|
Six months ended June 30,
|
||||||||
|
2024
|
2023
|
|||||||
|
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||
|
Net profit for the period
|
$
|
|
$
|
|
||||
|
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
|
|
|
||||||
|
Effect of exchange rate differences and fair value adjustment
|
|
|
||||||
|
Other expense, net
|
|
|
||||||
|
Changes in assets and liabilities:
|
||||||||
|
Trade accounts receivable
|
(
|
)
|
(
|
)
|
||||
|
Other current assets
|
(
|
)
|
|
|||||
|
Inventories
|
(
|
)
|
(
|
)
|
||||
|
Trade accounts payable
|
|
|
||||||
|
Deferred revenue and customers' advances
|
(
|
)
|
(
|
)
|
||||
|
Employee related liabilities and other current liabilities
|
|
(
|
)
|
|||||
|
Long-term employee related liabilities
|
|
|
||||||
|
Deferred tax, net and other long-term liabilities
|
(
|
)
|
(
|
)
|
||||
|
Net cash provided by operating activities
|
|
|
||||||
|
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||
|
Investments in property and equipment, net
|
(
|
)
|
(
|
)
|
||||
|
Deposits and marketable securities, net
|
|
|
||||||
|
Net cash used in investing activities
|
(
|
)
|
(
|
)
|
||||
|
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||
|
Principal payments on account of capital lease obligation
|
(
|
)
|
(
|
)
|
||||
|
Debentures repayment
|
|
(
|
)
|
|||||
|
Proceeds from an investment in a subsidiary
|
|
|
||||||
|
Net cash used in financing activities
|
(
|
)
|
(
|
)
|
||||
|
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
(
|
)
|
(
|
)
|
||||
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
|
(
|
)
|
|||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
|
|
||||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
|
$
|
|
||||
F - 6
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
|
(dollars in thousands)
|
|
Six months ended June 30,
|
||||||||
|
2024
|
2023
|
|||||||
|
NON-CASH ACTIVITIES:
|
||||||||
|
Investments in property and equipment
|
$ |
$
|
|
|||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
|
Cash received during the period from interest, net of interest paid
|
$ |
$
|
|
|||||
|
Cash paid for income tax, net during the period
|
$ |
$
|
|
|||||
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS AS OF JUNE 30, 2024
(dollars in thousands, except per share data)
F - 8
|
Details
|
2024
|
2023
|
||||||
|
Revenues
|
100
|
%
|
100
|
%
|
||||
|
Cost of revenues
|
76.5
|
74.4
|
||||||
|
Gross profit
|
23.5
|
25.6
|
||||||
|
Research and development
|
5.7
|
5.4
|
||||||
|
Marketing, general and administrative
|
5.6
|
5.1
|
||||||
|
Restructuring gain from sale of machinery and equipment, net
|
--
|
(7.1
|
)
|
|||||
|
Restructuring expense (income), net
|
(0.9
|
)
|
2.6
|
|||||
|
Operating profit
|
13.1
|
19.6
|
||||||
|
Financing and other income, net
|
1.8
|
1.6
|
||||||
|
Profit before income tax
|
14.9
|
21.2
|
||||||
|
Income tax expense, net
|
(0.2
|
)
|
(3.0
|
)
|
||||
|
Net profit
|
14.7
|
18.2
|
||||||
|
Net income attributable to non-controlling interest
|
(0.2
|
)
|
(1.0
|
)
|
||||
|
Net profit attributable to the company
|
14.5
|
%
|
17.2
|
%
|
||||
|
Details
|
2024
|
2023
|
||||||
|
Revenues
|
$
|
678,419
|
$
|
712,802
|
||||
|
Cost of revenues
|
518,891
|
530,568
|
||||||
|
Gross profit
|
159,528
|
182,234
|
||||||
|
Research and development
|
38,945
|
38,783
|
||||||
|
Marketing, general and administrative
|
37,720
|
36,016
|
||||||
|
Restructuring gain from sale of machinery and equipment, net
|
--
|
(50,282
|
)
|
|||||
|
Restructuring expense (income), net
|
(6,270
|
)
|
17,776
|
|||||
|
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
|
||||