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): May 6, 2020

 

 

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))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading symbol(s)

 

Name of each exchange on which registered

Common Stock, par value $0.01 per share   MX   New York Stock Exchange

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 first quarter ended March 31, 2020, as presented in a press release dated May 6, 2020.

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 May 6, 2020, announcing the results for the first quarter ended March 31, 2020.


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: May 6, 2020     By:   /s/ Theodore Kim
      Theodore Kim
      Chief Compliance Officer, Executive Vice President, General Counsel and Secretary
EX-99.1
LOGO   

Exhibit 99.1

 

PRESS RELEASE

 

MagnaChip Delivers Solid Execution in First Quarter 2020

 

   

Revenue from continuing operations was $120.5 million, up 12.3% year over year (YoY)

   

OLED revenue of $69.7 million a record for Q1, up 43.6% YoY

 

   

Revenue from discontinued operations was $76.5 million, up 52.7% YoY

   

Foundry Services Group categorized as “discontinued operations” pending sale of the Foundry business and Fab 4

 

   

Combined non-GAAP revenue of $197.0 million from continuing and discontinued operations, highest level achieved for a first quarter in 12 years; hits high-end of updated guidance

 

   

Cash of $157.3 million highest in 7 Years; 4th straight quarter of positive net operating cash flow

SEOUL, South Korea and SAN JOSE, Calif., May 6, 2020 — MagnaChip Semiconductor Corporation (NYSE: MX) (“MagnaChip” or the “Company”) today announced financial results for the first quarter of 2020.

In accordance with U.S. GAAP, the Company’s Foundry Services Group has been accounted for as a discontinued operation beginning in the first quarter of 2020, thereby impacting comparability to previously issued financial guidance. In March 2020, the Company announced the execution of a definitive agreement to sell the Foundry business and Fab 4. As previously reported, the transaction value is approximately $435 million, which includes $344.7 million in cash and approximately $90 million in accrued severance liabilities that will be transferred along with approximately 1,500 employees to the buyer at the close of the sale, expected in four to five months.

The Company now has one reporting segment for continuing operations, which consists of the results of operations of the standard products business, together with transitional foundry services related to Fab 3 that it expects to perform for the buyer of the Foundry business and Fab 4 for a period of up to three years (“Transitional Fab 3 Foundry Services”). The Transitional Fab 3 Foundry Services revenue will be accounted for at cost prior to the closing of the sale of the Foundry business and Fab 4. Additionally, the Foundry business and Fab 4 will be operated in the ordinary course of day-to-day business, but the related operational results will be shown as discontinued operations for accounting purposes until the closing of the sale.

First Quarter 2020: Results of Continuing Operations

Revenue from continuing operations (standard products business and Transitional Fab 3 Foundry Services) was $120.5 million, up 12.3% YoY.

Gross profit from continuing operations (standard products business and Transitional Fab 3 Foundry Services) was $29.1 million or 24.2% as a percentage of revenue from continuing operations, as compared to $19.0 million or 17.7% in the first quarter of 2019.

The Company is providing the following results of continuing operations, which excludes the impact of Transitional Fab 3 Foundry Services, in order to show the comparable results of the standard products business. This segment will constitute the Company’s core operations going forward.


Revenue from the standard products business, comprised of Display Solutions and Power Solutions business lines, was $110.7 million, up 10.4% YoY, and revenue from the Foundry Services Group was $86.3 million, up 51.1% from the same quarter a year ago.

The combined non-GAAP revenue of continuing and discontinued operations was $197.0 million, up 25.2% as compared with $157.4 million in the first quarter of 2019, and at the high-end of guidance range.

Gross profit from the standard products business was $29.1 million or 26.3% as a percentage of revenue from the standard products business, as compared with $19.0 million or 19.0% in the first quarter of 2019.

The combined non-GAAP gross profit margin of continuing and discontinued operations was 25.3%, up nearly 11 percentage points YoY and slightly exceeding the high end of guidance of 23-25%.

Management believes that segregating the revenue of the Transitional Fab 3 Foundry Services, which is more closely associated with the Foundry Services Group discontinued operations and not expected to be long-term core operations for the Company, from the revenue of continuing operations allows investors to better understand the results of continuing operations of our core standard products display solutions and power solutions businesses.

Due to the fact that these Transitional Fab 3 Foundry Services are being shown for accounting purposes at cost, management also believes that showing gross profit margin as a percentage of the standard products business provides investors with a clearer picture of the Company’s core operations for its standard products business.

We are providing certain non-GAAP combined results of continuing and discontinued operations to aid in the comparison to the updated financial guidance range provided on March 10, 2020. For a reconciliation of the Non-GAAP combined results of operations, please see the tables attached to this release.

CEO YJ Kim Comments on Q1

Our business performed very well in the first quarter despite the COVID-19 pandemic that disrupted the global economy, as well as typical seasonal softness. OLED revenue of $69.7 million set a record for a first quarter, as eight OLED smartphones launched using our OLED display drivers. The Power business was impacted in part by COVID-19-related market softness and supply chain issues in China that have since improved, and we now expect Power revenue to show sequential revenue improvement in the second quarter. Gross profit margin from our standard products business, which is now our continuing business, was 26.3% in the first quarter and gross profit margin from the Foundry Services Group was 24.0%. Cash and cash equivalents of $157.3 million at the end of Q1 was at the highest level in seven years. We generated positive net operating cash flow of $21.1 million and free cash flow of $17.7 million. Notably, Q1 was the fourth consecutive quarter of positive net operating cash flow.

On COVID-19, Mitigating Risks to Employees and Supply Chain

Our thoughts and prayers go out to everyone impacted by the COVID-19 pandemic, and we salute the brave first responders and essential health workers here in Korea and around the world. Due to the extraordinary nature of the global COVID-19 pandemic, we have taken several steps to mitigate potential risks related to the health and safety of our employees and to the resiliency of our supply chain. We disinfect areas in our fabs where employees gather, built partitions to separate employees in a cafeteria, upgraded the air filtration systems in our Seoul office, and require all employees to wear protective face masks and practice social distancing. Our supply chain currently is operating at normal levels, and steps have been taken to mitigate risks of disruption. Some of our Display subcontractors in Korea now carry extra inventory, while some Power assembly and test subcontractors in China now are capable of assembling multiple package types to help avoid a potential shortage at any individual plant.


Q2 2020 Financial Guidance

The COVID-19 pandemic is a rapidly evolving situation that reduces our forward visibility. While Korea and China appear to have made significant strides in controlling the spread of the COVID-19 outbreak, global markets are experiencing a sharp slowdown in business activity due to the global pandemic. To help account for market uncertainties, we have widened the typical guidance range we normally would provide for Q2. While actual results may vary based upon COVID-19 events that are still unfolding, MagnaChip currently anticipates based on best available current estimates for Q2 2020:

 

   

Revenue from the standard products business to be flattish to down from the first quarter of 2020. Revenue from the Foundry Services Group to be flattish to up. Non-GAAP combined revenue to be in the range of $191.0 million to $203.0 million, flattish at the mid-point of the projected range when compared with combined revenue of $197.0 million in the first quarter of 2020.

 

   

Gross profit margin from both the standard products business and the Foundry Services Group to be up. Non-GAAP combined gross profit margin to be in the range of 26.0% to 28.0%, when compared to 25.3% in the first quarter of 2020.

First Quarter Financial Review

Revenue

Revenue from continuing operations was $120.5 million in the first quarter of 2020, up 12.3% as compared with $107.3 million in the first quarter of 2019.

Revenue from the standard products business was $110.7 million in the first quarter of 2020, up 10.4% as compared with $100.3 million in the first quarter of 2019.

Revenue from the Foundry Services Group was $86.3 million in the first quarter of 2020, up 51.1% as compared with $57.1 million in the first quarter of 2019.

Gross Profit and Gross Profit Margin

Gross profit from continuing operations was $29.1 million or 24.2% as a percentage of revenue from continuing operations, as compare with $19.0 million or 17.7% in the first quarter of 2019.

Gross profit from the standard products business was $29.1 million or 26.3% as a percentage of revenue from the standard products business, as compared with $19.0 million or 19.0% in the first quarter of 2019. The YoY improvement in gross profit margin was due primarily to an improved product mix and a decrease in inventory reserve related to a legacy display product.

Gross profit from the Foundry Services Group was $20.7 million or 24.0% as a percentage of revenue from revenue from the Foundry Services Group, as compared with $3.7 million or 6.4% in the first quarter of 2019. The YoY improvement in gross profit and gross profit margin was primarily due to a higher utilization rate stemmed from a recovery from a global customer inventory correction and an improved product mix.


Operating Income, Net Income, Adjusted Net Income, Adjusted EBITDA

Operating income from continuing operations for the first quarter was $6.0 million as compared to operating loss from continuing operations of $5.1 million in the first quarter of 2019.

Net loss from continuing operations, on a GAAP basis, was $31.1 million or $0.89 per basic and diluted share in the first quarter of 2020 as compared with net loss from continuing operations of $21.6 million or $0.63 per basic and diluted share in the first quarter of 2019.

Adjusted net income from continuing operations, a non-GAAP financial measure, totaled $1.1 million or $0.03 per basic share and diluted share in the first quarter of 2020 as compared to adjusted net loss from continuing operations of $9.7 million or $0.28 per basic and diluted share in the first quarter of 2019.

Adjusted EBITDA from continuing operations, a non-GAAP financial measure, was $9.9 million or 8.9% of revenue from the standard products business in the first quarter of 2020, as compared to negative $1.3 million in the first quarter of 2019.

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, as well as providing a meaningful comparison to previous information provided on a basis prior to the discontinued operations classification of the Foundry Services Group. However, such non-GAAP financial measures have limitations and should not be considered as a substitute for net income from continuing operations 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 $157.3 million in the first quarter, up from $151.7 million in the fourth quarter of 2019.

Note: The following table sets forth supplemental information relating to the continuing and discontinued operations (in thousands). Upon the execution of the definitive agreement to sell the Foundry business and Fab 4, the Foundry Services Group is accounted for as a discontinued operation.

 

     Three Months Ended  
     March 31,
2020
     March 31,
2019
 

Revenues

     

Net sales – standard products business

   $ 110,736      $ 100,264  

Net sales – transitional Fab 3 foundry services(1)

     9,737        7,003  

Total revenues

   $ 120,473      $ 107,267  

 

    

Three Months Ended

March 31, 2020

   

Three Months Ended

March 31, 2019

 
     Amount      % of
Net Sales
    Amount      % of
Net Sales
 

Gross Profit

          

Gross profit – standard products business

   $ 29,130        26.3   $ 19,023        19.0

Gross profit – transitional Fab 3 foundry services(1)

     —          —         —          —    

Total gross profit

   $ 29,130        24.2   $ 19,023        17.7


     Three Months Ended  
     March 31,
2020
    March 31,
2019
 

Discontinued Operation

    

Net sales – Foundry Services Group

   $ 86,279     $ 57,116  

Net sales – transitional Fab 3 foundry services(1)

     (9,737     (7,003

Total net sales

   $ 76,542     $ 50,113  

Gross profit – Foundry Services Group

   $ 20,696     $ 3,678  

Gross profit – transitional Fab 3 foundry services(1)

     —         —    

Gross profit margin – Foundry Services Group

     24.0     6.4

 

 

(1)

Following the consummation of the sale of the Foundry business and Fab 4, and for a period up to three years, the Company will provide transitional foundry services to the buyer for Foundry products manufactured in the Company’s fabrication facility located in Gumi (“Fab 3”). For the periods prior to the disposal of the Foundry business and Fab 4, revenue from Fab 3 transitional foundry services by the Company to the Foundry Services Group (i.e., discontinued operation) is recorded at cost in both of the Company’s continuing and discontinued operations for accounting purposes only.

First Quarter 2020 and Recent Company Highlights

MagnaChip:

 

   

Entered into a definitive agreement (the “Agreement”) by certain of its wholly owned subsidiaries to sell the Company’s Foundry Services Group and the factory in Cheongju, the larger of the Company’s two 8” manufacturing facilities, to a special purpose company in South Korea established by Alchemist Capital Partners Korea Co., Ltd. and Credian Partners, Inc. Under the terms of the Agreement, the total transaction value is approximately $435 million.

http://investors.magnachip.com/news-releases/news-release-details/magnachip-semiconductor-announces-definitive-agreement-sell

 

   

Announced its offering of a 0.13 micron BCD process with improved performance to help automotive power semiconductor designers build more competitive products. BCD (Bipolar-CMOS-DMOS) is a process technology that combines three different process technologies onto a single chip: Bipolar for analog signal control and CMOS (Complementary Metal Oxide Semiconductor) and DMOS (Double Diffused Metal Oxide Semiconductor) for digital signal control and high-power handling, used primarily for power semiconductors.

http://investors.magnachip.com/news-releases/news-release-details/magnachip-offers-013-micron-bcd-process-enhanced-performance

 

   

Launched a new MOSFET for wireless earphones for preventing the battery from overcharging and entered to the wireless earphone market. This MOSFET is designed to control excessive current flowing into wireless earphones while recharging the battery in order to protect wireless earphones from being damaged. Since 2010, MagnaChip has been providing the world’s highest volume of MOSFETs for smartphone battery charging protection.

http://investors.magnachip.com/news-releases/news-release-details/magnachip-launches-new-mosfet-enhance-protection-wireless


First Quarter 2020 Earnings Conference Call

The conference call will be webcast live 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 4448257. Participants are encouraged to initiate their calls at least 10 minutes in advance of the 5 p.m. ET 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 4448257.

About MagnaChip Semiconductor

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 the standard products business and Foundry Services Group provide a broad range of standard products and manufacturing services to customers worldwide. MagnaChip, with more than 40 years of operating history, owns a portfolio of approximately 2,950 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 MagnaChip’s future operating and financial performance, outlook and business plans, including second quarter 2020 revenue and gross profit margin expectations, and the impact of the COVID-19 pandemic on MagnaChip’s second quarter 2020 and future operating results. 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 the impact of changes in macroeconomic and/or general economic conditions, including those caused by or related to the COVID-19 outbreak, recessions, economic instability and the outbreak of disease; 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; the risk that the pending sale of our Foundry Services Group business and the Fab 4 facility to Magnus Semiconductor, LLC or one of its wholly owned subsidiaries is not consummated according to our current expectations or at all; public health issues, including the COVID-19 pandemic; other business interruptions that could disrupt supply or delivery of, or demand for, MagnaChip’s products, including uncertainties regarding the impacts of the COVID-19 pandemic that may result in factory closures, reduced workforces, scarcity of raw materials and goods produced in infected areas, as well as reduced consumer and business spending affecting demand for MagnaChip’s products due to government and private sector mandatory business closures, travel restrictions or the like to prevent the spread of disease; and other risks detailed from time to time in MagnaChip’s filings with the SEC, including our Form 10-K filed on February 21, 2020 (including that the impact of the COVID-19 pandemic may also exacerbate the risks discussed therein) and subsequent registration statements, amendments or other reports that we may file from time to time with the Securities and Exchange Commission 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

 

So-Yeon Jeong

Investor Relations

Tel. +1-408-712-6151

soyeon.jeong@magnachip.com

  

In Korea:

Chankeun Park

Director, Public Relations

Tel. +82-2-6903-5223

chankeun.park@magnachip.com


 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands of US dollars, except share data)

(Unaudited)

 

     March 31,
2020
    December 31,
2019
 

Assets

    

Current assets

    

Cash and cash equivalents

   $ 157,293     $ 151,657  

Accounts receivable, net

     60,688       47,447  

Inventories, net

     37,130       41,404  

Other receivables

     8,297       10,200  

Prepaid expenses

     11,148       9,003  

Hedge collateral

     13,270       9,820  

Other current assets

     6,762       10,013  

Current assets held for sale

     201,619       99,821  

Total current assets

     496,207       379,365  

Property, plant and equipment, net

     67,201       73,068  

Operating lease right-of-use assets

     1,413       1,876  

Intangible assets, net

     2,583       2,769  

Long-term prepaid expenses

     4,117       5,757  

Other non-current assets

     8,439       9,059  

Non-current assets held for sale

     —         123,434  

Total assets

   $ 579,960     $ 595,328  

Liabilities and Stockholders’ Equity

    

Current liabilities

    

Accounts payable

   $ 40,206     $ 40,376  

Other accounts payable

     6,379       6,410  

Accrued expenses

     41,489       44,799  

Operating lease liabilities

     1,301       1,625  

Current portion of long-term borrowings, net

     82,328       —    

Other current liabilities

     6,982       3,583  

Current liabilities held for sale

     142,013       37,040  

Total current liabilities

     320,698       133,833  

Long-term borrowings, net

     223,012       304,743  

Accrued severance benefits, net

     48,765       51,181  

Other non-current liabilities

     8,641       9,671  

Non-current liabilities held for sale

     —         110,881  

Total liabilities

     601,116       610,309  

Commitments and contingencies

    

Stockholders’ equity

    

Common stock, $0.01 par value, 150,000,000 shares authorized, 44,160,355 shares issued and 35,054,682 outstanding at March 31, 2020 and 43,851,991 shares issued and 34,800,312 outstanding at December 31, 2019

     442       439  

Additional paid-in capital

     153,286       152,404  

Accumulated deficit

     (81,880     (58,131

Treasury stock, 9,105,673 shares at March 31, 2020 and 9,051,679 shares at December 31, 2019, respectively

     (107,649     (107,033

Accumulated other comprehensive income (loss)

     14,645       (2,660

Total stockholders’ deficit

     (21,156     (14,981

Total liabilities and stockholders’ equity

   $ 579,960     $ 595,328  


 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of US dollars, except share data)

(Unaudited)

 

     Three Months Ended  
     March 31,
2020
    March 31,
2019
 

Revenues:

    

Net sales – standard products business

   $ 110,736     $ 100,264  

Net sales – transitional Fab 3 foundry services

     9,737       7,003  

Total revenues

     120,473       107,267  

Cost of sales:

    

Cost of sales – standard products business

     81,606       81,241  

Cost of sales – transitional Fab 3 foundry services

     9,737       7,003  

Total cost of sales

     91,343       88,244  

Gross profit

     29,130       19,023  

Gross profit as a percentage of standard products business net sales

     26.3     19.0

Gross profit as a percentage of total revenues

     24.2     17.7

Operating expenses:

    

Selling, general and administrative expenses

     12,102       12,036  

Research and development expenses

     10,509       12,044  

Other charges

     554       —    

Total operating expenses

     23,165       24,080  

Operating income (loss)

     5,965       (5,057

Interest expense

     (5,607     (5,637

Foreign currency loss, net

     (30,971     (10,610

Loss on early extinguishment of long-term borrowings, net

     —         (42

Other income, net

     838       587  

Loss from continuing operations before income tax expense

     (29,775     (20,759

Income tax expense

     1,303       796  

Loss from continuing operations

     (31,078     (21,555

Income (loss) from discontinued operations, net of tax

     7,329       (12,570

Net loss

   $ (23,749   $ (34,125

Basic and diluted earnings (loss) per common share –

    

Continuing operations

   $ (0.89   $ (0.63

Discontinued operations

     0.21       (0.37

Total

   $ (0.68   $ (1.00

Weighted average number of shares – basic and diluted

     34,893,157       34,194,878  


 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of US dollars)

(Unaudited)

 

     Year Ended  
     March 31,
2020
     March 31,
2019
 

Cash flows from operating activities

     

Net loss

   $ (23,749    $ (34,125

Adjustments to reconcile net loss to net cash provided by (used in) operating activities

     

Depreciation and amortization

     7,935        8,303  

Provision for severance benefits

     5,071        3,117  

Amortization of debt issuance costs and original issue discount

     598        571  

Loss on foreign currency, net

     38,480        11,720  

Restructuring gain and other

     2,138        2,822  

Provision for inventory reserves

     570        4,645  

Stock-based compensation

     885        669  

Loss on early extinguishment of long-term borrowings, net

     —          42  

Other

     107        96  

Changes in operating assets and liabilities

     

Accounts receivable, net

     (10,430      (12,844

Unbilled accounts receivable, net

     6,937        9,726  

Inventories

     (4,863      (15,230

Other receivables

     1,982        (4,205

Other current assets

     909        1,836  

Accounts payable

     1,988        20,874  

Other accounts payable

     (1,817      2,797  

Accrued expenses

     (6,611      (5,365

Other current liabilities

     1,062        (6,293

Other non-current liabilities

     1,808        1,085  

Payment of severance benefits

     (2,080      (2,263

Other

     148        347  

Net cash provided by (used in) operating activities

     21,068        (11,675

Cash flows from investing activities

     

Proceeds from settlement of hedge collateral

     4,239        2,242  

Payment of hedge collateral

     (7,841      —    

Purchase of property, plant and equipment

     (3,351      (11,207

Payment for intellectual property registration

     (229      (232

Collection of guarantee deposits

     47        298  

Payment of guarantee deposits

     —          (892

Other

     8        (10

Net cash used in investing activities

     (7,127      (9,801

Cash flows from financing activities

     

Repurchase of long-term borrowings

     —          (1,175

Proceeds from exercise of stock options

     —          48  

Acquisition of treasury stock

     (1,021      (2,353

Repayment of financing related to water treatment facility arrangement

     (135      (143

Repayment of principal portion of lease liabilities

     (60      (59

Net cash used in financing activities

     (1,216      (3,682

Effect of exchange rates on cash and cash equivalents

     (7,089      (1,468

Net increase (decrease) in cash and cash equivalents

     5,636        (26,626

Cash and cash equivalents

     

Beginning of the period

     151,657        132,438  

End of the period

   $ 157,293      $ 105,812  


 

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  
     March 31,
2020
     March 31,
2019
 

Loss from continuing operations

   $ (31,078    $ (21,555

Adjustments:

     

Interest expense, net

     4,930        5,059  

Income tax expense

     1,303        796  

Depreciation and amortization

     2,570        2,551  

EBITDA

     (22,275      (13,149

Equity-based compensation expense

     762        563  

Foreign currency loss, net

     30,971        10,610  

Derivative valuation loss (gain), net

     (117      56  

Loss on early extinguishment of long-term borrowings, net

     —          42  

Others

     554        585  

Adjusted EBITDA

   $ 9,895      $ (1,293

Loss from continuing operations

   $ (31,078    $ (21,555

Adjustments:

     

Equity-based compensation expense

     762        563  

Foreign currency loss, net

     30,971        10,610  

Derivative valuation loss (gain), net

     (117      56  

Loss on early extinguishment of long-term borrowings, net

     —          42  

Others

     554        585  

Adjusted Net Income (Loss)

   $ 1,092      $ (9,699

Adjusted Net Income (Loss) per common share—

     

- Basic

   $ 0.03      $ (0.28

- Diluted

   $ 0.03      $ (0.28

Weighted average number of shares – Basic

     34,893,157        34,194,878  

Weighted average number of shares – Diluted

     35,883,200        34,194,878  

We present Adjusted EBITDA and Adjusted Net Income (Loss) as supplemental measures of our performance. We define Adjusted EBITDA for the periods indicated as EBITDA (as defined below), adjusted to exclude (i) Equity-based compensation expense, (ii) Foreign currency loss, net, (iii) Derivative valuation gain (loss), net, (iv) Loss on early extinguishment of long-term borrowings, net and (v) Others. EBITDA for the periods indicated is defined as Loss from continuing operations before interest expense, net, income tax expense and depreciation and amortization. We prepare Adjusted Net Income (Loss) by adjusting loss from continuing operations 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 (Loss) is particularly useful because it reflects the impact of our asset base and capital structure on our operating performance. We define Adjusted Net Income (Loss) for the periods as loss from continuing operations, adjusted to exclude (i) Equity-based compensation expense, (ii) Foreign currency loss, net, (iii) Derivative valuation loss (gain), net, (iv) Loss on early extinguishment of long-term borrowings, net and (v) Others.


 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP COMBINED RESULTS OF OPERATIONS

(In thousands of US dollars, except share data)

(Unaudited)

 

     Three Months Ended March 31, 2020  
     Continuing Operations      Discontinued Operations     Combined  
Combined results of operations (non-GAAP):    Standard
products
business
    Transitional
Fab 3
foundry
services
    

Foundry
Services

Group

    Transitional
Fab 3
foundry
services
       

Net sales

   $ 110,736       9,737      $ 86,279     $ (9,737   $ 197,015  

Gross profit margin

     26.3     —          24.0     —         25.3

 

     Three Months Ended March 31, 2019  
     Continuing Operations      Discontinued Operations     Combined  
Combined results of operations (non-GAAP):    Standard
products
business
    Transitional
Fab 3
foundry
services
    

Foundry
Services

Group

    Transitional
Fab 3
foundry
services
       

Net sales

   $ 100,264       7,003      $ 57,116     $ (7,003   $ 157,380  

Gross profit margin

     19.0     —          6.4     —         14.4