8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported): February 14, 2019

 

 

MagnaChip Semiconductor Corporation

(Exact name of Registrant as specified in its charter)

 

 

 

Delaware   001-34791   83-0406195

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

c/o MagnaChip Semiconductor S.A.

1, Allée Scheffer, L-2520

Luxembourg, Grand Duchy of Luxembourg

  Not Applicable
(Address of Principal Executive Offices)   (Zip Code)

Registrant’s telephone number, including area code: (352) 45-62-62

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Item 2.02.

Results of Operations and Financial Condition.

Attached hereto as Exhibit 99.1 and incorporated by reference herein is financial information for MagnaChip Semiconductor Corporation and its consolidated subsidiaries for the fourth quarter and full year ended December 31, 2018, as presented in a press release dated February 14, 2019.

The information disclosed under this Item 2.02, including Exhibit 99.1 hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and shall not be deemed incorporated by reference into any filing made under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such filing.

 

Item 9.01.

Financial Statements and Exhibits.

 

(d)

Exhibits.

The following exhibit is furnished as part of this report:

 

Exhibit
No.

  

Description

99.1    Press release for MagnaChip Semiconductor Corporation dated February 14, 2019, announcing the results for the fourth quarter and full year ended December 31, 2018.


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    MAGNACHIP SEMICONDUCTOR CORPORATION
Dated: February 14, 2019     By:   /s/ Theodore Kim
      Theodore Kim
      Chief Compliance Officer, Executive Vice President, General Counsel and Secretary
EX-99.1

Exhibit 99.1

 

LOGO

MagnaChip Reports Fourth Quarter and Full Year 2018 Financial Results

And Announces Strategic Review Process of its Foundry Operations

SEOUL, South Korea and SAN JOSE, Calif., February 14, 2019 — MagnaChip Semiconductor Corporation (NYSE: MX) today announced financial results for the fourth quarter and full year 2018. Revenue in the fourth quarter was $179.4 million and gross profit margin was 24.5%. For the year 2018, revenue was $750.9 million and gross margin was 26.4%.

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:

Bruce Entin

Investor Relations

Tel. +1-408-625-1262

Investor.relations@magnachip.com

   In Korea:

Chankeun Park

Director, Public Relations

Tel. +82-2-6903-5223

chankeun.park@magnachip.com


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 activities

      

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