MagnaChip also announced today that it has undertaken a strategic evaluation of the Company's Foundry business and Fab 4, the larger of the Company's two 8" manufacturing facilities. Fab 4 is an analog and mixed signal fab that produces approximately 73% of the Company's total capacity, and is used primarily to meet wafer demand from Foundry customers that rely on outside suppliers. The strategic evaluation is expected to include a range of possible options, including, but not limited to, joint ventures, strategic partnerships as well as M&A possibilities. The Company has retained financial and legal advisors to assist in the evaluation.
Nader Tavakoli, Chairman of the Board of MagnaChip, said, "The Board is committed to improving MagnaChip's profitability and unlocking shareholder value. As we undertake this strategic evaluation of the Foundry business, we will be mindful of the best interests of all of our stakeholders including shareholders, customers and employees."
In commenting on the Company's financial performance in Q4, YJ Kim, CEO of MagnaChip, said, "We are pleased to have met our revenue guidance in the seasonally soft fourth quarter despite a challenging macroeconomic backdrop, a slowdown in China, and an inventory correction by customers."
In commenting on the 2018 financial results, Mr. Kim said, "Our OLED and Power businesses both had record annual revenue in 2018 and are positioned for success in 2019 due to a strong product lineup, robust product roadmap and well-established customer traction. Higher-margin Premium Power products represented over 45% of total Power revenue in Q4, due mainly to growth in the industrial, television, and lighting markets. In the OLED business, MagnaChip secured new design wins for display driver ICs from China smartphone makers and three design wins from a major smartphone maker in Korea for a line of mid-range smartphones. Our latest and lowest-power 28 nanometer OLED display driver IC will sample at the end of this month, and we anticipate volume production in the second half of this year." Mr. Kim added, "Our foundry business under-performed in Q4 2018 on an "as adjusted" basis, due in part to an inventory correction by customers that caused a drop in utilization in Fab 4. We expect utilization in Fab 4 will decline significantly further in the first half of 2019, due in part to a continuing inventory correction and our decision to be more selective about business as we undergo our strategic evaluation process."
Q4 2018 Summary
- Revenue of $179.4 million within guidance range of $174-$184 million; revenue up 2.8% Year-over-Year (YoY)
- Standard Products Group revenue of $96.3 million up 2.5% YoY on an "as reported" basis; up 14.3% on an "as adjusted" basis
- Foundry Services Group revenue of $83.1 million up 3.1% YoY on an "as reported" basis; down 8.0% on an "as adjusted" basis
- Record Power standard products revenue of $46.1 million; up 14.6% YoY
- Total gross profit margin of 24.5% was below the guidance range of 25-27%; gross margin down 3.8 percentage points YoY primarily due to lower Foundry-related fab utilization and increased costs for wafers
- Operating income of $7.9 million, or 4.4% of revenue, up 2.9% YoY and Net Loss, on a GAAP basis, of $2.4 million, down 105.5% YoY
- Adjusted EBITDA of $17.4 million, or 9.7% of revenue, down 15.4% YoY
Full Year 2018 Summary
- Revenue of $750.9 million, up 10.5% YoY
- Record OLED revenue of $188.0 million, up 3-fold YoY
- Record Power revenue of $169.3 million, up 13.0% YoY
- Foundry revenue of $325.3 million, up 1.6% YoY on an "as reported" basis; down 7.2% on an "as adjusted" basis
- Gross margin of 26.4% declined by 1.2 percentage points YoY primarily due to lower Foundry-related fab utilization
First Quarter 2019 Business Outlook
For the first quarter of 2019, MagnaChip anticipates:
- Revenue in this seasonally soft quarter to be in the range of $150 million to $155 million, down sequentially about 15.0% at the mid-point of the projected range. The guidance for the first quarter of 2019 compares with revenue of $179.4 million in the fourth quarter of 2018, and $165.8 million in the first quarter of 2018.
- Gross profit margin to be in the range of 14% to 16%. This compares to 24.5% in the fourth quarter of 2018, and 26.9% in the first quarter of 2018.
Both revenue and gross profit margin guidance reflect a downturn in the Foundry business due in part to a continuing inventory correction and the Company's decision to be more selective about business as it undergoes a strategic evaluation process.
Fourth Quarter Financial Review
Total Revenue
Total revenue in the fourth quarter of 2018 was $179.4 million, up 2.8% as compared to reported revenue of $174.6 million from the fourth quarter of 2017, and down 12.9% from $206.0 million in the third quarter of 2018.
Segment Revenue and Segment Adjustments
In January 2018, as part of our ongoing portfolio optimization effort to realign business processes and streamline our organizational structure, we transferred a portion of our non-OLED display solutions business ("Transferred Business"), which represented $13.4 million of net sales for Q4 2018 and $33.0 million of net sales for the 2018 year, from our Standards Products Group to our Foundry Services Group. The corresponding non-OLED display business represented $30.3 million of net sales for the year ended December 31, 2017. As a result, the historical financial results in the tables below are discussed both on an "as reported" basis, which presents the Transferred Business in the Standards Products Group results, and "as adjusted" basis, which presents the Transferred Business in the Foundry Services Group results, for comparative purposes.
Foundry Services Group revenue in the fourth quarter was $83.1 million, up 3.1%, on an "as reported" basis from the fourth quarter of 2017, and down 0.9% from $83.9 million in the third quarter of 2018; and on an "as adjusted" basis, down 8.0% from $90.3 million in the fourth quarter of 2017.
Following the strategic realignment and portfolio optimization discussed above, Standard Products Group revenue in the fourth quarter was $96.3 million, up 2.5% year-over-year on an "as reported" basis, and down 21.1% sequentially; and on an "as adjusted" basis, up 14.3% year-over-year.
The improved results in the Standard Products Group year-over-year were primarily attributable to a sharp increase in revenue from mobile OLED display driver ICs in connection with the introduction of new OLED smartphones from China manufacturers, which was offset in part by a strategic reduction of low-margin LCD business. In addition, the increase was also attributable to a higher demand for premium Power products such as high-end MOSFETs and IGBTs, primarily for TV and industrial applications.
Total Gross Profit and Gross Profit Margin
Total gross profit in the fourth quarter of 2018 was $43.9 million or 24.5% as a percentage of sales as compared with gross profit of $49.4 million or 28.3% in the fourth quarter of 2017, and $55.7 million or 27.1% in the third quarter of 2018.
Segment Gross Profit Margin
Foundry Services Group gross profit margin was 23.2% in the fourth quarter of 2018 as compared with, on an "as reported" basis, 31.7% in the fourth quarter of 2017 and 24.4% in the third quarter of 2018. The Foundry Services Group gross profit margin was, on an "as adjusted" basis, 30.4% in the fourth quarter of 2017. The Standard Products Group gross profit margin was 25.6% in the fourth quarter of 2018 as compared with, on an "as reported" basis, 25.3% in the fourth quarter of 2017, and 28.8% in the third quarter of 2018. The Standard Products Group gross profit margin was, on an "as adjusted" basis, 25.9% in the fourth quarter of 2017.
Operating Income, Net Income, Adjusted Net Income, Adjusted EBITDA
Operating income, on a GAAP basis, for the fourth quarter was $7.9 million as compared with $7.6 million in the fourth quarter of 2017 and $18.3 million in the third quarter of 2018.
Net loss, on a GAAP basis, for the fourth quarter was $2.4 million or $0.07 cents per basic and diluted share as compared with net income of $43.7 million or $1.28 per basic share and $0.99 per diluted share in the fourth quarter of 2017, and net income of $17.2 million or $0.50 per basic share and $0.41 per diluted share in the third quarter of 2018.
Adjusted Net Income, a non-GAAP financial measure, for the fourth quarter of 2018 totaled $3.5 million or $0.10 per basic share and $0.10 per diluted share, as compared with Adjusted Net Income of $9.1 million or $0.27 per basic share and $0.23 per diluted share in the fourth quarter of 2017, and compared with Adjusted Net Income of $13.3 million or $0.38 per basic share and $0.32 per diluted share in the third quarter of 2018.
Adjusted EBITDA, a non-GAAP financial measure, in the fourth quarter was $17.4 million or 9.7% of revenue as compared with Adjusted EBITDA of $20.5 million or 11.8% of revenue in the fourth quarter of 2017, and compared with Adjusted EBITDA of $27.9 million or 13.5% of revenue in the third quarter of 2018.
Management believes that non-GAAP financial measures, when viewed in conjunction with GAAP results, can provide a meaningful understanding of the factors and trends affecting MagnaChip's business and operations and assist in evaluating our core operating performance. However, such non-GAAP financial measures have limitations and should not be considered as a substitute for net income or as a better indicator of our operating performance than measures that are presented in accordance with GAAP. A reconciliation of GAAP results to non-GAAP results is included in this press release.
Cash and cash equivalents totaled $132.4 million at the end of the fourth quarter, slightly down from $133.5 million at the end of the third quarter of 2018.
Note: The following table sets forth information relating to our operating segments (in thousands). The historical amounts below are presented both on an "as reported" and "as adjusted" basis to show the impact of the strategic realignment and transfer of a portion of the non-OLED Display business from the Standard Products Group to the Foundry Services Group beginning in the first quarter of 2018:
|
| Three Months Ended |
| |||||||||
|
| December 31, 2018 |
|
| December 31, 2017 As Reported |
|
| December 31, 2017 As Adjusted |
| |||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
Foundry Services Group |
| $ | 83,114 |
|
| $ | 80,629 |
|
| $ | 90,300 |
|
Standard Products Group |
|
|
|
|
|
|
|
|
|
|
|
|
Display Solutions |
|
| 50,127 |
|
|
| 53,671 |
|
|
| 44,000 |
|
Power Solutions |
|
| 46,131 |
|
|
| 40,241 |
|
|
| 40,241 |
|
Total Standard Products Group |
| $ | 96,258 |
|
| $ | 93,912 |
|
| $ | 84,241 |
|
All other |
|
| 22 |
|
|
| 39 |
|
|
| 39 |
|
Total net sales |
| $ | 179,394 |
|
| $ | 174,580 |
|
| $ | 174,580 |
|
|
| |||||||||||
|
| Year Ended |
| |||||||||
|
| December 31, 2018 |
|
| December 31, 2017 As Reported |
|
| December 31, 2017 As Adjusted |
| |||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
Foundry Services Group |
| $ | 325,312 |
|
| $ | 320,089 |
|
| $ | 350,395 |
|
Standard Products Group |
|
|
|
|
|
|
|
|
|
|
|
|
Display Solutions |
|
| 256,113 |
|
|
| 209,539 |
|
|
| 179,233 |
|
Power Solutions |
|
| 169,284 |
|
|
| 149,836 |
|
|
| 149,836 |
|
Total Standard Products Group |
| $ | 425,397 |
|
| $ | 359,375 |
|
| $ | 329,069 |
|
All other |
|
| 189 |
|
|
| 208 |
|
|
| 208 |
|
Total net sales |
| $ | 750,898 |
|
| $ | 679,672 |
|
| $ | 679,672 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| |||||||||||||||||||||
|
| December 31, 2018 |
|
| December 31, 2017 As Reported |
|
| December 31, 2017 As Adjusted |
| |||||||||||||||
|
| Amount |
|
| % of Net Sales |
|
| Amount |
|
| % of Net Sales |
|
| Amount |
|
| % of Net Sales |
| ||||||
Gross Profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foundry Services Group |
| $ | 19,286 |
|
|
| 23.2% |
|
| $ | 25,564 |
|
|
| 31.7% |
|
| $ | 27,454 |
|
|
| 30.4% |
|
Standard Products Group |
|
| 24,604 |
|
|
| 25.6 |
|
|
| 23,748 |
|
|
| 25.3 |
|
|
| 21,858 |
|
|
| 25.9 |
|
All other |
|
| 22 |
|
|
| 100.0 |
|
|
| 39 |
|
|
| 100.0 |
|
|
| 39 |
|
|
| 100.0 |
|
Total gross profit |
| $ | 43,912 |
|
|
| 24.5% |
|
| $ | 49,351 |
|
|
| 28.3% |
|
| $ | 49,351 |
|
|
| 28.3% |
|
|
| |||||||||||||||||||||||
|
| Year Ended |
| |||||||||||||||||||||
|
| December 31, 2018 |
|
| December 31, 2017 As Reported |
|
| December 31, 2017 As Adjusted |
| |||||||||||||||
|
| Amount |
|
| % of Net Sales |
|
| Amount |
|
| % of Net Sales |
|
| Amount |
|
| % of Net Sales |
| ||||||
Gross Profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foundry Services Group |
| $ | 82,578 |
|
|
| 25.4% |
|
| $ | 95,458 |
|
|
| 29.8% |
|
| $ | 101,780 |
|
|
| 29.0% |
|
Standard Products Group |
|
| 115,478 |
|
|
| 27.1 |
|
|
| 92,227 |
|
|
| 25.7 |
|
|
| 85,905 |
|
|
| 26.1 |
|
All other |
|
| 40 |
|
|
| 21.2 |
|
|
| 208 |
|
|
| 100.0 |
|
|
| 208 |
|
|
| 100.0 |
|
Total gross profit |
| $ | 198,096 |
|
|
| 26.4% |
|
| $ | 187,893 |
|
|
| 27.6% |
|
| $ | 187,893 |
|
|
| 27.6% |
|
Fourth Quarter 2018 and Recent Company Highlights
MagnaChip announced:
- The introduction of a new High-Voltage Super Junction MOSFET with a 900V breakdown voltage and low total gate charge (Qg). The device with two package types, I-PAK and D-PAK, will be manufactured in high volume in the first quarter of 2019.
http://www.magnachip.com/aboutus/aboutus_sub12_view.html?tname=ez_Press_Room_e&seq=223&page=1
- Volume production of a new Display Driver IC (DDIC) for automotive panel displays has commenced. MagnaChip is planning to expand its business to various automotive display applications, starting with the design-win of a new product at a leading Japanese panel maker of automotive CSD (Center Stack Display) panels. The application of this LCD-based display driver product will be further extended to a wide range of automotive applications such as instrument cluster, GPS navigation and car entertainment displays in the future. Over time, it is widely anticipated that OLED display drivers also will be adopted for use in automotive applications.
http://www.magnachip.com/aboutus/aboutus_sub12_view.html?tname=ez_Press_Room_e&seq=224&page=1 - Appointment of Jeong Ki Min to the newly created position of Chief of Strategic Planning. Mr. Min, a seasoned semiconductor executive with 33 years of global business experience, previously held senior positions at Samsung Semiconductor, Samsung Electronics, Samsung Display, and SK Telecom. During his more than three decades in the high-tech industry, Mr. Min has initiated and negotiated high-profile joint venture agreements, strategic alliances and acquisitions. Among his other accomplishments, Mr. Min also has led new business planning teams, managed R&D operations, led Foundry marketing teams, and helped develop semiconductor growth strategies.
http://www.magnachip.com/aboutus/aboutus_sub12_view.html?tname=ez_Press_Room_e&seq=226&page=1 - It now offers Foundry customers a 0.18 micron BCD (Bipolar-CMOS-DMOS) 200V high-voltage process. This new BCD process uses SOI (Silicon On Insulator) substrates with solid high-voltage isolation and extends MagnaChip's existing BCD processes from 100V to 200V. Having 200V devices in a BCD process is valuable because it enables a Power IC to be designed for high voltage applications, including automobiles, electrical vehicles, industrial motor drivers, ultrasonic medical imaging systems and solar panels.
http://www.magnachip.com/aboutus/aboutus_sub12_view.html?tname=ez_Press_Room_e&seq=227&page=1
- Volume production has commenced for an IGBT product for power module targeted to high-voltage industrial applications. IGBT is one of a MagnaChip family of Power standard products called Insulated Gate Bipolar Transistors.The new IGBT P-series ("MBW100T120PHF") allows designers to operate devices at an improved switching frequency, which enables reducing the size and cost of capacitors and inductive devices in circuits.
http://www.magnachip.com/aboutus/aboutus_sub12_view.html?tname=ez_Press_Room_e&seq=228&page=1
- The appointment of Nader Tavakoli as its new non-executive Chairman of the Board of Directors, effective November 26, 2018. Mr. Tavakoli replaces Gary Tanner as the Company's Chairman. Mr. Tanner will remain a Director on the Board and will continue to serve as a member of the Audit, Compensation and Risk Committees of the Board. Mr. Tanner joined MagnaChip's Board in August 2015, and has served as its non-executive Chairman since October 2016. Mr. Tavakoli has served on MagnaChip's Board of Directors since 2009. He has served on, and chaired, various committees of the Board, and is currently a member of the Audit, Compensation and Risk Committees. Mr. Tavakoli is the Chief Executive Officer of Cobalt International Energy and serves as a Plan Administrator of MF Global Inc.
http://www.magnachip.com/aboutus/aboutus_sub12_view.html?tname=ez_Press_Room_e&seq=229&page=1
- The release of a low noise, low power consumption, fast transient LDO (Low Dropout) regulator that also can be designed into BGA (Ball Grid Array) SSD (Solid State Drive) components commonly used in mobile devices. An LDO regulator is a power standard product whose function can be designed into various components.
http://www.magnachip.com/aboutus/aboutus_sub12_view.html?tname=ez_Press_Room_e&seq=230&page=1
- Availability of its third generation 0.18 micron Bipolar-CMOS-DMOS (BCD) process technology for Foundry customers. The technology is highly suitable for PMIC, DC-DC converters, battery charger ICs, protection ICs, motor driver ICs, LED driver ICs and audio amplifiers. http://www.magnachip.com/aboutus/aboutus_sub12_view.html?tname=ez_Press_Room_e&seq=231&page=1.
Fourth Quarter 2018 Conference Call
The conference call will be webcast live today (February 14, 2019) at 5:00 p.m. EST and also is available by dialing toll-free at 1-844 536 5472. International call-in participants can dial 1-614-999-9318. The conference ID number is 9483865. Participants are encouraged to initiate their calls at least 10 minutes in advance of the 5:00 p.m. EST start time to ensure a timely connection. The webcast and earnings release will be accessible at
www.magnachip.com. A replay of the conference call will be available the same day and will run for 72 hours. The replay dial-in numbers are 1-404-537-3406 or toll-free at 1-855-859-2056. The access code is 9483865.
About MagnaChip Semiconductor Corporation
MagnaChip is a designer and manufacturer of analog and mixed-signal semiconductor platform solutions for communications, IoT, consumer, industrial and automotive applications. The Company's Standard Products Group and Foundry Services Group provide a broad range of standard products and manufacturing services to customers worldwide. MagnaChip, with over 30 years of operating history, owns a portfolio of approximately 3,000 registered patents and pending applications, and has extensive engineering, design and manufacturing process expertise. For more information, please visit
www.magnachip.com. Information on or accessible through, MagnaChip's website is not a part of, and is not incorporated into, this release.
Safe Harbor for Forward-Looking Statements
Information in this release regarding MagnaChip's forecasts, business outlook, expectations and beliefs are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. These statements include statements about our future operating and financial performance, including first quarter 2019 revenue and gross profit margin expectations. All forward-looking statements included in this release are based upon information available to MagnaChip as of the date of this release, which may change, and we assume no obligation to update any such forward-looking statements. These statements are not guarantees of future performance and actual results could differ materially from our current expectations. Factors that could cause or contribute to such differences include general economic conditions, the impact of competitive products and pricing, timely design acceptance by our customers, timely introduction of new products and technologies, ability to ramp new products into volume production, industry wide shifts in supply and demand for semiconductor products, industry and/or company overcapacity, effective and cost efficient utilization of manufacturing capacity, financial stability in foreign markets and the impact of foreign exchange rates, unanticipated costs and expenses or the inability to identify expenses which can be eliminated, compliance with U.S. and international trade and export laws and regulations by us and our distributors, and other risks detailed from time to time in MagnaChip's filings with the SEC, including our Form 10-K filed on February 22, 2018 and subsequent registration statements, amendments or other reports that we may file from time to time with the SEC and/or make available on our website. MagnaChip assumes no obligation and does not intend to update the forward-looking statements provided, whether as a result of new information, future events or otherwise.
CONTACTS: |
|
In the United States: | In Korea: |
Bruce Entin | Chankeun Park |
Investor Relations | Director, Public Relations |
Tel. +1-408-625-1262 | Tel. +82-2-6903-5223 |
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||
(In thousands of US dollars, except share data) | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
| |||||||||||||||||||||
|
| Three Months Ended |
|
| Year Ended |
| |||||||||||||||
|
| December 31, 2018 |
|
| September 30, 2018 |
|
| December 31, 2017 |
|
| December 31, 2018 |
|
| December 31, 2017 |
| ||||||
Net sales |
| $ | 179,394 |
|
| $ | 206,000 |
|
| $ | 174,580 |
|
| $ | 750,898 |
|
| $ | 679,672 |
| |
Cost of sales |
|
| 135,482 |
|
|
| 150,251 |
|
|
| 125,229 |
|
|
| 552,802 |
|
|
| 491,779 |
| |
Gross profit |
|
| 43,912 |
|
|
| 55,749 |
|
|
| 49,351 |
|
|
| 198,096 |
|
|
| 187,893 |
| |
Gross profit % |
|
| 24.5% |
|
|
| 27.1% |
|
|
| 28.3% |
|
|
| 26.4% |
|
|
| 27.6% |
| |
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Selling, general and administrative expenses |
|
| 17,516 |
|
|
| 18,566 |
|
|
| 23,631 |
|
|
| 72,639 |
|
|
| 81,775 |
| |
Research and development expenses |
|
| 18,536 |
|
|
| 18,918 |
|
|
| 18,083 |
|
|
| 78,039 |
|
|
| 70,523 |
| |
Restructuring and other gain |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (17,010) |
| |
Early termination charges |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 13,369 |
| |
Total operating expenses |
|
| 36,052 |
|
|
| 37,484 |
|
|
| 41,714 |
|
|
| 150,678 |
|
|
| 148,657 |
| |
Operating income |
|
| 7,860 |
|
|
| 18,265 |
|
|
| 7,637 |
|
|
| 47,418 |
|
|
| 39,236 |
| |
Interest expense |
|
| (5,743) |
|
|
| (5,587) |
|
|
| (5,460) |
|
|
| (22,282) |
|
|
| (21,559) |
| |
Foreign currency gain (loss), net |
|
| (4,316) |
|
|
| 6,002 |
|
|
| 39,297 |
|
|
| (24,445) |
|
|
| 65,516 |
| |
Loss on early extinguishment of long-term borrowings, net |
|
| (206) |
|
|
| — |
|
|
| — |
|
|
| (206) |
|
|
| — |
| |
Other income, net |
|
| 555 |
|
|
| 150 |
|
|
| 1,006 |
|
|
| 264 |
|
|
| 2,898 |
| |
Income (loss) before income tax expenses |
|
| (1,850) |
|
|
| 18,830 |
|
|
| 42,480 |
|
|
| 749 |
|
|
| 86,091 |
| |
Income tax expenses (benefits) |
|
| 530 |
|
|
| 1,608 |
|
|
| (1,173) |
|
|
| 4,649 |
|
|
| 1,155 |
| |
Net income (loss) |
| $ | (2,380) |
|
| $ | 17,222 |
|
| $ | 43,653 |
|
| $ | (3,900) |
|
| $ | 84,936 |
| |
Earnings (loss) per common share : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
- Basic |
| $ | (0.07) |
|
| $ | 0.50 |
|
| $ | 1.28 |
|
| $ | (0.11) |
|
| $ | 2.50 |
| |
- Diluted |
| $ | (0.07) |
|
| $ | 0.41 |
|
| $ | 0.99 |
|
| $ | (0.11) |
|
| $ | 2.02 |
| |
Weighted average number of shares—Basic |
|
| 34,627,292 |
|
|
| 34,573,377 |
|
|
| 34,176,812 |
|
|
| 34,469,921 |
|
|
| 33,943,264 |
| |
Weighted average number of shares—Diluted |
|
| 34,627,292 |
|
|
| 46,021,610 |
|
|
| 45,573,889 |
|
|
| 34,469,921 |
|
|
| 44,755,137 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES | ||||||||||||||||||||
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA AND ADJUSTED NET INCOME | ||||||||||||||||||||
(In thousands of US dollars, except share data) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
| ||||||||||||||||||||
|
| Three Months Ended |
|
| Year Ended |
| ||||||||||||||
|
| December 31, 2018 |
|
| September 30, 2018 |
|
| December 31, 2017 |
|
| December 31, 2018 |
|
| December 31, 2017 |
| |||||
Net income (loss) |
| $ | (2,380) |
|
| $ | 17,222 |
|
| $ | 43,653 |
|
| $ | (3,900) |
|
| $ | 84,936 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
| 5,180 |
|
|
| 5,055 |
|
|
| 5,149 |
|
|
| 20,417 |
|
|
| 20,505 |
|
Income tax expenses (benefits) |
|
| 530 |
|
|
| 1,608 |
|
|
| (1,173) |
|
|
| 4,649 |
|
|
| 1,155 |
|
Depreciation and amortization |
|
| 8,165 |
|
|
| 7,913 |
|
|
| 7,457 |
|
|
| 32,048 |
|
|
| 28,146 |
|
EBITDA |
|
| 11,495 |
|
|
| 31,798 |
|
|
| 55,086 |
|
|
| 53,214 |
|
|
| 134,742 |
|
Restructuring and other gain |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (17,010) |
|
Early termination charges |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 13,369 |
|
Equity-based compensation expense |
|
| 1,320 |
|
|
| 1,083 |
|
|
| 722 |
|
|
| 4,409 |
|
|
| 2,336 |
|
Foreign currency loss (gain), net |
|
| 4,315 |
|
|
| (6,001) |
|
|
| (39,297) |
|
|
| 24,445 |
|
|
| (65,516) |
|
Derivative valuation loss (gain), net |
|
| 144 |
|
|
| 518 |
|
|
| (436) |
|
|
| 2,369 |
|
|
| (236) |
|
Restatement related expenses |
|
| — |
|
|
| — |
|
|
| 4,319 |
|
|
| (765) |
|
|
| 10,306 |
|
Secondary offering expenses |
|
| — |
|
|
| — |
|
|
| 154 |
|
|
| — |
|
|
| 669 |
|
Loss on early extinguishment of long-term borrowings, net |
|
| 206 |
|
|
| — |
|
|
| — |
|
|
| 206 |
|
|
| — |
|
Other indemnification costs and reimbursement |
|
| (89) |
|
|
| 473 |
|
|
| — |
|
|
| 384 |
|
|
| — |
|
Adjusted EBITDA |
| $ | 17,391 |
|
| $ | 27,871 |
|
| $ | 20,548 |
|
| $ | 84,262 |
|
| $ | 78,660 |
|
Net income (loss) |
| $ | (2,380) |
|
| $ | 17,222 |
|
| $ | 43,653 |
|
| $ | (3,900) |
|
| $ | 84,936 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other gain |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (17,010) |
|
Early termination charges |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| 13,369 |
|
Equity-based compensation expense |
|
| 1,320 |
|
|
| 1,083 |
|
|
| 722 |
|
|
| 4,409 |
|
|
| 2,336 |
|
Foreign currency loss (gain), net |
|
| 4,315 |
|
|
| (6,001) |
|
|
| (39,297) |
|
|
| 24,445 |
|
|
| (65,516) |
|
Derivative valuation loss (gain), net |
|
| 144 |
|
|
| 518 |
|
|
| (436) |
|
|
| 2,369 |
|
|
| (236) |
|
Restatement related expenses |
|
| — |
|
|
| — |
|
|
| 4,319 |
|
|
| (765) |
|
|
| 10,306 |
|
Secondary offering expenses |
|
| — |
|
|
| — |
|
|
| 154 |
|
|
| — |
|
|
| 669 |
|
Loss on early extinguishment of long-term borrowings, net |
|
| 206 |
|
|
| — |
|
|
| — |
|
|
| 206 |
|
|
| — |
|
Other indemnification costs and reimbursements |
|
| (89) |
|
|
| 473 |
|
|
| — |
|
|
| 384 |
|
|
| — |
|
Adjusted Net Income |
| $ | 3,516 |
|
| $ | 13,295 |
|
| $ | 9,115 |
|
| $ | 27,148 |
|
| $ | 28,854 |
|
Adjusted Net Income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
| $ | 0.10 |
|
| $ | 0.38 |
|
| $ | 0.27 |
|
| $ | 0.79 |
|
| $ | 0.85 |
|
- Diluted |
| $ | 0.10 |
|
| $ | 0.32 |
|
| $ | 0.23 |
|
| $ | 0.71 |
|
| $ | 0.76 |
|
Weighted average number of shares – Basic |
|
| 34,627,292 |
|
|
| 34,573,377 |
|
|
| 34,176,812 |
|
|
| 34,469,921 |
|
|
| 33,943,264 |
|
Weighted average number of shares – Diluted |
|
| 35,128,341 |
|
|
| 46,021,610 |
|
|
| 45,573,889 |
|
|
| 45,941,853 |
|
|
| 44,755,137 |
|
We present Adjusted EBITDA and Adjusted Net Income as supplemental measures of our performance. We define Adjusted EBITDA for the periods indicated as EBITDA (as defined below), adjusted to exclude (i) Restructuring and other gain, (ii) Early termination charges, (iii) Equity-based compensation expense, (iv) Foreign currency loss (gain), net, (v) Derivative valuation loss (gain), net, (vi) Restatement related expenses, (vii) Secondary offering expenses, (viii) Loss on early extinguishment of long-term borrowings, net and (ix) Other indemnification costs and reimbursements. EBITDA for the periods indicated is defined as net income (loss) before interest expense, net, income tax expenses and depreciation and amortization. We prepare Adjusted Net Income by adjusting net income (loss) to eliminate the impact of a number of non-cash expenses and other items that may be either one time or recurring that we do not consider to be indicative of our core ongoing operating performance. We believe that Adjusted Net Income is particularly useful because it reflects the impact of our asset base and capital structure on our operating performance. We define Adjusted Net Income for the periods as net income, adjusted to exclude (i) Restructuring and other gain, (ii) Early termination charges, (iii) Equity-based compensation expense, (iv) Foreign currency loss (gain), net, (v) Derivative valuation loss (gain), net, (vi) Restatement related expenses, (vii) Secondary offering expenses, (viii) Loss on early extinguishment of long-term borrowings, net and (ix) Other indemnification costs and reimbursements.
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES | |||
CONSOLIDATED BALANCE SHEETS | |||
(In thousands of US dollars, except share data) | |||
(Unaudited) | |||
| |||
| December 31, 2018 |
|
December 31, 2017 |
Assets |
|
|
|
Current assets |
|
|
|
Cash and cash equivalents | $ 132,438 |
| $ 128,575 |
Accounts receivable, net | 80,003 |
| 92,026 |
Unbilled accounts receivable | 38,181 |
| — |
Inventories, net | 71,611 |
| 73,073 |
Other receivables | 3,702 |
| 4,292 |
Prepaid expenses | 11,133 |
| 9,250 |
Hedge collateral | 5,810 |
| 7,600 |
Other current assets | 9,867 |
| 15,444 |
Total current assets | 352,745 |
| 330,260 |
|
|
|
|
Property, plant and equipment, net | 202,171 |
| 205,903 |
Intangible assets, net | 3,953 |
| 4,061 |
Long-term prepaid expenses | 15,598 |
| 12,791 |
Other non-current assets | 8,729 |
| 5,774 |
Total assets | $ 583,196 |
| $ 558,789 |
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
Current liabilities |
|
|
|
Accounts payable | $ 55,631 |
| $ 65,940 |
Other accounts payable | 15,168 |
| 10,261 |
Accrued expenses | 46,250 |
| 51,746 |
Deferred revenue | 6,477 |
| 8,335 |
Other current liabilities | 9,133 |
| 1,860 |
Total current liabilities | 132,659 |
| 138,142 |
Long-term borrowings, net | 303,577 |
| 303,416 |
Accrued severance benefits, net | 146,031 |
| 148,905 |
Other non-current liabilities | 18,239 |
| 7,963 |
Total liabilities | 600,506 |
| 598,426 |
Commitments and contingencies |
|
|
|
Stockholders' equity |
|
|
|
Common stock, $0.01 par value, 150,000,000 shares authorized, 43,054,458 shares issued and 34,441,232 outstanding at December 31, 2018 and 42,563,808 shares issued and 34,189,599 outstanding at December 31, 2017 | 431 |
| 426 |
Additional paid-in capital | 142,600 |
| 136,259 |
Accumulated deficit | (36,305) |
| (40,889) |
Treasury stock, 8,613,226 shares at December 31, 2018 and 8,374,209 shares at December 31, 2017, respectively | (103,926) |
| (102,319) |
Accumulated other comprehensive loss | (20,110) |
| (33,114) |
Total stockholders' deficit | (17,310) |
| (39,637) |
Total liabilities and stockholders' equity | $ 583,196 |
| $ 558,789 |
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES | ||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||
(In thousands of US dollars) | ||||||||||||
(Unaudited) | ||||||||||||
| ||||||||||||
|
| Three Months Ended |
|
|
Year Ended |
| ||||||
|
| December 31, 2018 |
|
| December 31, 2018 |
|
| December 31, 2017 |
| |||
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
| $ | (2,380) |
|
| $ | (3,900) |
|
| $ | 84,936 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 8,165 |
|
|
| 32,048 |
|
|
| 28,146 |
|
Provision for severance benefits |
|
| 2,958 |
|
|
| 17,644 |
|
|
| 24,373 |
|
Amortization of debt issuance costs and original issue discount |
|
| 560 |
|
|
| 2,183 |
|
|
| 1,987 |
|
Loss (gain) on foreign currency, net |
|
| 3,284 |
|
|
| 30,215 |
|
|
| (77,600) |
|
Restructuring gain and other |
|
| — |
|
|
| — |
|
|
| (17,010) |
|
Stock-based compensation |
|
| 1,320 |
|
|
| 5,213 |
|
|
| 2,336 |
|
Loss on early extinguishment of long-term borrowings, net |
|
| 206 |
|
|
| 206 |
|
|
| — |
|
Other |
|
| (271) |
|
|
| (1,235) |
|
|
| 49 |
|
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net |
|
| 22,576 |
|
|
| 8,294 |
|
|
| (22,210) |
|
Unbilled accounts receivable |
|
| (2,471) |
|
|
| (1,284) |
|
|
| — |
|
Inventories, net |
|
| (379) |
|
|
| (30,675) |
|
|
| (8,077) |
|
Other receivables |
|
| 3,929 |
|
|
| 1,260 |
|
|
| 2,218 |
|
Other current assets |
|
| 7,428 |
|
|
| 9,942 |
|
|
| 2,318 |
|
Accounts payable |
|
| (25,803) |
|
|
| (8,389) |
|
|
| 10,320 |
|
Other accounts payable |
|
| (2,372) |
|
|
| (11,183) |
|
|
| (12,141) |
|
Accrued expenses |
|
| 640 |
|
|
| (4,730) |
|
|
| (12,020) |
|
Deferred revenue |
|
| (669) |
|
|
| 2,891 |
|
|
| (3,949) |
|
Other current liabilities |
|
| 590 |
|
|
| 2,123 |
|
|
| (1,281) |
|
Other non-current liabilities |
|
| 1,311 |
|
|
| 2,346 |
|
|
| (760) |
|
Payment of severance benefits |
|
| (2,684) |
|
|
| (11,688) |
|
|
| (21,506) |
|
Other |
|
| (1,716) |
|
|
| (2,045) |
|
|
| (382) |
|
Net cash provided by (used in) operating activities |
|
| 14,222 |
|
|
| 39,236 |
|
|
| (20,253) |
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from settlement of hedge collateral |
|
| 3,052 |
|
|
| 14,342 |
|
|
| 10,615 |
|
Payment of hedge collateral |
|
| (1,942) |
|
|
| (12,907) |
|
|
| (14,839) |
|
Proceeds from disposal of plant, property and equipment |
|
| — |
|
|
| 1,685 |
|
|
| 1,209 |
|
Purchase of plant, property and equipment |
|
| (10,073) |
|
|
| (28,948) |
|
|
| (32,661) |
|
Payment for property related to water treatment facility arrangement |
|
| — |
|
|
| (4,283) |
|
|
| — |
|
Payment for intellectual property registration |
|
| (185) |
|
|
| (961) |
|
|
| (1,207) |
|
Collection of guarantee deposits |
|
| 7 |
|
|
| 801 |
|
|
| 1,462 |
|
Payment of guarantee deposits |
|
| (2,927 |
|
|
| (3,016) |
|
|
| (41) |
|
Other |
|
| 19 |
|
|
| (19) |
|
|
| 94 |
|
Net cash used in investing activities |
|
| (12,049 |
|
|
| (33,306) |
|
|
| (35,368) |
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of senior notes |
|
| — |
|
|
| — |
|
|
| 86,250 |
|
Payment of debt issuance costs |
|
| — |
|
|
| — |
|
|
| (5,902) |
|
Repurchase of long-term borrowings |
|
| (2,228) |
|
|
| (2,228) |
|
|
| — |
|
Proceeds from exercise of stock options |
|
| 19 |
|
|
| 1,132 |
|
|
| 3,744 |
|
Acquisition of treasury stock |
|
| (1,408) |
|
|
| (1,607) |
|
|
| (11,401) |
|
Proceeds from property related to water treatment facility arrangement |
|
| — |
|
|
| 4,283 |
|
|
| — |
|
Repayment of financing related to water treatment facility arrangement |
|
| (213) |
|
|
| (286) |
|
|
| — |
|
Net cash provided by (used in) financing activities |
|
| (3,830) |
|
|
| 1,294 |
|
|
| 72,691 |
|
Effect of exchange rates on cash, cash equivalents and restricted cash |
|
| 613 |
|
|
| (3,361) |
|
|
| 9,899 |
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
| (1,044) |
|
|
| 3,863 |
|
|
| 26,969 |
|
Cash, cash equivalents and restricted cash |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of the period |
|
| 133,482 |
|
|
| 128,575 |
|
|
| 101,606 |
|
End of the period |
| $ | 132,438 |
|
| $ | 132,438 |
|
| $ | 128,575 |
|
View original content: http://www.prnewswire.com/news-releases/magnachip-reports-fourth-quarter-and-full-year-2018-financial-results-and-announces-strategic-review-process-of-its-foundry-operations-300795828.html
SOURCE MagnaChip Semiconductor Corporation
Contact: |
Company Name: MagnaChip Semiconductor Corporation
Web: http://www.magnachip.com Financial data for MagnaChip Semiconductor Corporation |