MagnaChip Reports Fourth Quarter and Full Year 2011 Financial Results
Revenue for the fourth quarter of 2011 was
Gross profit was
"I am very pleased that for the fourth consecutive quarter we again met our quarterly revenue guidance in what has been a challenging year for the semiconductor industry. Our successful track record is a result of outstanding relationships with major blue chip customers and a growing list of design-wins targeted at high-growth, high-margin applications," said
Net income, on a GAAP basis, for the fourth quarter of 2011 totaled
Adjusted net income, a non-GAAP measurement, for the fourth quarter of 2011 totaled
Management believes that non-GAAP financial measures, when viewed in conjunction with GAAP results, can provide a more meaningful understanding of the factors and trends affecting MagnaChip's business and operations. 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.
Combined cash balances (cash and cash equivalents plus restricted cash) totaled
Revenue by Segment
In thousands of US dollars |
Three Months Ended |
Year Ended |
||||
December 31, |
September 30, |
December 31, |
December 31, |
December 31, |
||
Semiconductor Manufacturing Services |
$ 67,973 |
$ 81,571 |
$ 97,261 |
$ 338,268 |
$ 405,197 |
|
Display Solutions |
90,045 |
91,767 |
70,581 |
338,995 |
305,884 |
|
Power Solutions |
22,039 |
26,358 |
18,398 |
92,547 |
57,273 |
|
Other |
769 |
709 |
532 |
3,021 |
2,051 |
|
Total Revenue |
$ 180,826 |
$ 200,405 |
$ 186,772 |
$ 772,831 |
$ 770,405 |
|
Fourth Quarter and Recent Company Highlights
- Signed a Definitive Agreement to
Acquire Dawin Electronics Co. Ltd. , a Provider of High-Power Semiconductor Modules. - Repurchased 1.53 Million Shares under MagnaChip's Stock Repurchase Program Announced
October 11, 2011 . - Announced the Supply of AMOLED Display Driver ICs for Microsoft Windows-Based Smartphones.
- Expanded the LED Driver Product Portfolio to Notebook and Tablet PCs.
- Launched Module Based Process Design Kits for Power and Display Driver Applications.
Non-GAAP Metrics
Adjusted EBITDA excludes charges related to depreciation and amortization, interest expense, net, income tax expense, restructuring and impairment charges, inventory step-up, stock-based compensation expense, foreign currency loss (gain), net, derivative valuation loss, net, special expense for an IPO employee incentive payment, and loss on early extinguishment of senior notes. Adjusted net income (loss) excludes charges related to restructuring and impairment, inventory step-up, stock-based compensation expense, amortization of intangible assets associated with continuing operations, foreign currency loss (gain), net, derivative valuation loss, net, special expense for an IPO employee incentive payment, and loss on early extinguishment of senior notes. A reconciliation of GAAP results to non-GAAP results is included following the financial statements.
About MagnaChip Semiconductor Corporation
Headquartered in
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 ability to capitalize on improving market dynamics and future operating and financial performance including first quarter 2012 revenue. All forward-looking statements included in this release are based upon information available to
CONTACTS: |
||
In the United States: Robert Pursel Director of Investor Relations Tel. 408-625-1262 robert.pursel@magnachip.com |
In Korea: Chankeun Park Senior Manager, Public Relations Tel. +82-2-6903-3195 chankeun.park@magnachip.com |
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands of US dollars, except share data) (Unaudited) |
|||||||||||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||||||||||
December 31, |
September 30, 2011 |
December 31, 2010 |
December 31, |
December 31, |
|||||||||||||||||||
Net sales |
$ |
180,826 |
$ |
200,405 |
$ |
186,772 |
$ |
772,831 |
$ |
770,405 |
|||||||||||||
Cost of sales |
129,287 |
140,284 |
126,421 |
538,515 |
526,847 |
||||||||||||||||||
Gross profit |
51,539 |
60,121 |
60,351 |
234,316 |
243,558 |
||||||||||||||||||
Gross profit % |
28.5% |
30.0% |
32.3% |
30.3% |
31.6% |
||||||||||||||||||
Selling, general and administrative expense |
17,627 |
17,881 |
16,566 |
68,367 |
66,640 |
||||||||||||||||||
Research and development expense |
18,652 |
19,003 |
19,331 |
76,767 |
83,524 |
||||||||||||||||||
Restructuring and impairment charges |
— |
1,621 |
958 |
4,096 |
2,003 |
||||||||||||||||||
Special expense for IPO incentive |
— |
— |
— |
12,146 |
— |
||||||||||||||||||
Operating income |
15,260 |
21,616 |
23,496 |
72,940 |
91,391 |
||||||||||||||||||
Other income (expense) |
|||||||||||||||||||||||
Interest expense, net |
(5,644) |
(5,860) |
(6,981) |
(24,984) |
(22,899) |
||||||||||||||||||
Foreign currency gain (loss), net |
16,832 |
(68,058) |
(19) |
(11,633) |
14,724 |
||||||||||||||||||
Loss on early extinguishment of senior notes |
— |
(1,357) |
— |
(5,459) |
— |
||||||||||||||||||
Other |
(862) |
(558) |
(16) |
(1,052) |
(706) |
||||||||||||||||||
10,326 |
(75,833) |
(7,016) |
(43,128) |
(8,881) |
|||||||||||||||||||
Income (loss) before income taxes |
25,586 |
(54,217) |
16,480 |
29,812 |
82,510 |
||||||||||||||||||
Income tax expense |
1,881 |
1,793 |
4,209 |
8,019 |
8,390 |
||||||||||||||||||
Net income (loss) |
$ |
23,705 |
$ |
(56,010) |
$ |
12,271 |
$ |
21,793 |
$ |
74,120 |
|||||||||||||
Earnings (loss) per common share : |
|||||||||||||||||||||||
- Basic |
$ |
0.61 |
$ |
(1.43) |
$ |
0.32 |
$ |
0.56 |
$ |
1,96 |
|||||||||||||
- Diluted |
$ |
0.61 |
$ |
(1.43) |
$ |
0.31 |
$ |
0.55 |
$ |
1.89 |
|||||||||||||
Weighted average number of shares—Basic |
38,632,975 |
39,064,071 |
37,898,912 |
38,775,642 |
37,836,256 |
||||||||||||||||||
Weighted average number of shares—Diluted |
39,110,759 |
39,064,071 |
39,269,465 |
39,774,898 |
39,144,287 |
||||||||||||||||||
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, 2011 |
September 30, |
December 31, 2010 |
December 31, 2011 |
December 31, 2010 |
|||||||||||||||||||
Net income (loss) |
$ |
23,705 |
$ |
(56,010) |
$ |
12,271 |
$ |
21,793 |
$ |
74,120 |
|||||||||||||
Adjustments: |
|||||||||||||||||||||||
Depreciation and amortization |
8,856 |
13,053 |
14,063 |
51,224 |
58,395 |
||||||||||||||||||
Interest expense, net |
5,644 |
5,861 |
6,981 |
24,984 |
22,899 |
||||||||||||||||||
Income tax expense |
1,881 |
1,793 |
4,209 |
8,019 |
8,390 |
||||||||||||||||||
Restructuring and impairment charges |
— |
1,621 |
958 |
4,096 |
2,003 |
||||||||||||||||||
Inventory step-up |
— |
— |
— |
— |
867 |
||||||||||||||||||
Stock-based compensation expense |
287 |
552 |
1,167 |
2,085 |
5,239 |
||||||||||||||||||
Foreign currency loss (gain), net |
(16,832) |
68,058 |
19 |
11,633 |
(14,724) |
||||||||||||||||||
Derivative valuation loss, net |
862 |
558 |
16 |
1,059 |
711 |
||||||||||||||||||
Special expense for IPO incentive |
— |
— |
— |
12,146 |
— |
||||||||||||||||||
Loss on early extinguishment of senior notes |
— |
1,357 |
— |
5,459 |
— |
||||||||||||||||||
Adjusted EBITDA |
$ |
24,403 |
$ |
36,843 |
$ |
39,684 |
$ |
142,498 |
$ |
157,900 |
|||||||||||||
Adjusted EBITDA per common share: |
|||||||||||||||||||||||
- Diluted |
$ |
0.62 |
$ |
0.92 |
$ |
1.01 |
$ |
3.58 |
$ |
4.03 |
|||||||||||||
Weighted average number of shares - Diluted |
39,110,759 |
39,973,691 |
39,269,465 |
39,774,898 |
39,144,287 |
||||||||||||||||||
Net income (loss) |
$ |
23,705 |
$ |
(56,010) |
$ |
12,271 |
$ |
21,793 |
$ |
74,120 |
|||||||||||||
Adjustments: |
|||||||||||||||||||||||
Restructuring and impairment charges |
— |
1,621 |
958 |
4,096 |
2,003 |
||||||||||||||||||
Inventory step-up |
— |
— |
— |
— |
867 |
||||||||||||||||||
Stock-based compensation expense |
287 |
552 |
1,167 |
2,085 |
5,239 |
||||||||||||||||||
Amortization of intangibles |
1,985 |
2,092 |
2,937 |
8,147 |
21,033 |
||||||||||||||||||
Foreign currency loss (gain), net |
(16,832) |
68,058 |
19 |
11,633 |
(14,724) |
||||||||||||||||||
Derivative valuation loss , net |
862 |
558 |
16 |
1,059 |
711 |
||||||||||||||||||
Special expense for IPO incentive |
— |
— |
— |
12,146 |
— |
||||||||||||||||||
Loss on early extinguishment of senior notes |
— |
1,357 |
— |
5,459 |
— |
||||||||||||||||||
Adjusted net income |
$ |
10,007 |
$ |
18,228 |
$ |
17,368 |
$ |
66,418 |
$ |
89,249 |
|||||||||||||
Adjusted net income per common share: |
|||||||||||||||||||||||
- Diluted |
$ |
0.26 |
$ |
0.46 |
$ |
0.44 |
$ |
1.67 |
$ |
2.28 |
|||||||||||||
Weighted average number of shares - Diluted |
39,110,759 |
39,973,691 |
39,269,465 |
39,774,898 |
39,144,287 |
||||||||||||||||||
We define Adjusted EBITDA as net income (loss) adjusted to exclude (i) depreciation and amortization (ii) interest expense, net, (iii) income tax expense, (iv) restructuring and impairment charges, (v) the increase in cost of sales resulting from the fresh-start accounting inventory step-up, (vi) stock-based compensation expense, (vii) foreign currency loss (gain), net, (viii) derivative valuation loss, net, (ix) Special expense for IPO incentive, and (x) loss on early extinguishment of senior notes.
We present Adjusted Net Income as a further supplemental measure of our performance. 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 as net income (loss) adjusted to exclude (i) restructuring and impairment charges, (ii) the increase in cost of sales resulting from the fresh-start accounting inventory step-up, (iii) stock-based compensation expense, (iv) amortization of intangibles, (v) foreign currency loss (gain), net, (vi) derivative valuation loss, net, (vii) Special expense for IPO incentive and (viii) loss on early extinguishment of senior notes.
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (In thousands of US dollars, except share data) (Unaudited) |
|||||||||||||||||
December 31, |
December 31, |
||||||||||||||||
Assets |
|||||||||||||||||
Current assets |
|||||||||||||||||
Cash and cash equivalents |
$ |
162,111 |
$ |
172,172 |
|||||||||||||
Restricted cash |
6,830 |
— |
|||||||||||||||
Accounts receivable, net |
125,922 |
119,054 |
|||||||||||||||
Inventories, net |
62,836 |
68,435 |
|||||||||||||||
Other receivables |
256 |
2,919 |
|||||||||||||||
Prepaid expenses |
6,032 |
8,207 |
|||||||||||||||
Other current assets |
15,909 |
18,920 |
|||||||||||||||
Total current assets |
379,896 |
389,707 |
|||||||||||||||
Property, plant and equipment, net |
182,663 |
179,012 |
|||||||||||||||
Intangible assets, net |
16,787 |
27,538 |
|||||||||||||||
Long-term prepaid expenses |
4,790 |
8,235 |
|||||||||||||||
Other non-current assets |
18,539 |
21,252 |
|||||||||||||||
Total assets |
$ |
602,675 |
$ |
625,744 |
|||||||||||||
Liabilities and Stockholders' Equity |
|||||||||||||||||
Current liabilities |
|||||||||||||||||
Accounts payable |
$ |
77,848 |
$ |
58,264 |
|||||||||||||
Other accounts payable |
13,452 |
14,645 |
|||||||||||||||
Accrued expenses |
31,723 |
32,635 |
|||||||||||||||
Current portion of capital lease obligations |
2,852 |
5,557 |
|||||||||||||||
Other current liabilities |
11,764 |
5,048 |
|||||||||||||||
Total current liabilities |
137,639 |
116,149 |
|||||||||||||||
Long-term borrowings, net |
201,389 |
246,882 |
|||||||||||||||
Long-term obligations under capital lease |
— |
3,105 |
|||||||||||||||
Accrued severance benefits, net |
90,755 |
87,778 |
|||||||||||||||
Other non-current liabilities |
6,222 |
8,979 |
|||||||||||||||
Total liabilities |
436,005 |
462,893 |
|||||||||||||||
Commitments and contingencies |
|||||||||||||||||
Stockholder' equity |
|||||||||||||||||
Common stock, $0.01 par value, 150,000,000 shares authorized, 39,439,115 shares issued and 37,907,575 outstanding at December 31, 2011 and 38,401,989 shares issued and outstanding at December 31, 2010 |
394 |
384 |
|||||||||||||||
Additional paid-in capital |
98,929 |
95,585 |
|||||||||||||||
Retained earnings |
93,950 |
72,157 |
|||||||||||||||
Treasury stock |
(11,793) |
— |
|||||||||||||||
Accumulated other comprehensive loss |
(14,810) |
(5,275) |
|||||||||||||||
Total stockholders' equity |
166,670 |
162,851 |
|||||||||||||||
Total liabilities and stockholders' equity |
$ |
602,675 |
$ |
625,744 |
|||||||||||||
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands of US dollars) (Unaudited) |
|||||||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||||||
December 31, |
December 31, |
December 31, |
|||||||||||||||||
Cash flows from operating activities |
|||||||||||||||||||
Net income |
$ |
23,705 |
$ |
21,793 |
$ |
74,120 |
|||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities |
|||||||||||||||||||
Depreciation and amortization |
8,856 |
51,224 |
58,395 |
||||||||||||||||
Provision for severance benefits |
1,561 |
14,698 |
19,684 |
||||||||||||||||
Amortization of debt issuance costs and original issue discount |
242 |
970 |
925 |
||||||||||||||||
Loss (gain) on foreign currency translation, net |
(18,080) |
15,140 |
(17,084) |
||||||||||||||||
Loss (gain) on disposal of property, plant and equipment, net |
(107) |
(122) |
39 |
||||||||||||||||
Loss on disposal of intangible assets, net |
8 |
25 |
13 |
||||||||||||||||
Restructuring and impairment charges |
(1,597) |
2,499 |
2,003 |
||||||||||||||||
Stock-based compensation |
287 |
2,085 |
5,239 |
||||||||||||||||
Cash used for reorganization items |
— |
— |
1,573 |
||||||||||||||||
Loss on early extinguishment of senior notes |
— |
5,459 |
— |
||||||||||||||||
Other |
1,030 |
1,682 |
4,177 |
||||||||||||||||
Changes in operating assets and liabilities |
|||||||||||||||||||
Accounts receivable |
(1,834) |
(6,234) |
(41,370) |
||||||||||||||||
Inventories |
8,674 |
4,274 |
(3,172) |
||||||||||||||||
Other receivables |
1,821 |
2,657 |
297 |
||||||||||||||||
Other current assets |
(1,885) |
(5,081) |
2,997 |
||||||||||||||||
Deferred tax assets |
(71) |
1,412 |
1,543 |
||||||||||||||||
Accounts payable |
3,012 |
18,084 |
(5,049) |
||||||||||||||||
Other accounts payable |
9,396 |
16,553 |
8,483 |
||||||||||||||||
Accrued expenses |
(10,743) |
(29,021) |
3,992 |
||||||||||||||||
Other current liabilities |
(1,841) |
(3,050) |
962 |
||||||||||||||||
Payment of severance benefits |
(3,929) |
(10,478) |
(6,673) |
||||||||||||||||
Other |
(179) |
(38) |
(3,129) |
||||||||||||||||
Net cash provided by operating activities before reorganization items |
18,326 |
104,531 |
107,965 |
||||||||||||||||
Cash used for reorganization items |
— |
— |
(1,573) |
||||||||||||||||
Net cash provided by operating activities |
18,326 |
104,531 |
106,392 |
||||||||||||||||
Cash flows from investing activities |
|||||||||||||||||||
Decrease (increase) in restricted cash |
2,512 |
(7,199) |
— |
||||||||||||||||
Proceeds from disposal of plant, property and equipment |
190 |
219 |
10 |
||||||||||||||||
Purchase of plant, property and equipment |
(5,228) |
(48,173) |
(43,616) |
||||||||||||||||
Payment for intellectual property registration |
(175) |
(696) |
(553) |
||||||||||||||||
Decrease in short-term financial instruments |
— |
— |
329 |
||||||||||||||||
Collection of guarantee deposits |
567 |
1,544 |
1,198 |
||||||||||||||||
Payment of guarantee deposits |
— |
(2,482) |
(1,090) |
||||||||||||||||
Other |
254 |
(371) |
(6) |
||||||||||||||||
Net cash used in investing activities |
(1,880) |
(57,158) |
(43,728) |
||||||||||||||||
Cash flows from financing activities |
|||||||||||||||||||
Proceeds from issuance of common stock |
501 |
9,336 |
— |
||||||||||||||||
Proceeds from issuance of senior notes |
— |
— |
246,685 |
||||||||||||||||
Debt issuance costs paid |
— |
— |
(8,313) |
||||||||||||||||
Distribution to stockholders |
— |
— |
(130,689) |
||||||||||||||||
Repayment of long-term borrowings |
— |
— |
(61,750) |
||||||||||||||||
Repurchase of senior notes |
— |
(50,307) |
— |
||||||||||||||||
Repayment of obligations under capital lease |
(1,481) |
(6,312) |
(3,476) |
||||||||||||||||
Acquisition of treasury stock |
(11,793) |
(11,793) |
— |
||||||||||||||||
Net cash provided by (used in) financing activities |
(12,773) |
(59,076) |
42,457 |
||||||||||||||||
Effect of exchange rates on cash and cash equivalents |
(1,030) |
1,642 |
2,126 |
||||||||||||||||
Net increase (decrease) in cash and cash equivalents |
2,643 |
(10,061) |
107,247 |
||||||||||||||||
Cash and cash equivalents |
|||||||||||||||||||
Beginning of the period |
159,468 |
172,172 |
64,925 |
||||||||||||||||
End of the period |
$ |
162,111 |
$ |
162,111 |
$ |
172,172 |
|||||||||||||
SOURCE