MagnaChip Reports Fourth Quarter and Full Year 2012 Financial Results
(Logo: http://photos.prnewswire.com/prnh/20120305/NY61184LOGO )
Revenue for the fourth quarter of 2012 was
Gross margin was
Net income, on a GAAP basis, for the fourth quarter of 2012 totaled
"I am very pleased that we ended 2012 with revenue of
Adjusted net income, a non-GAAP measurement, for the fourth quarter of 2012 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, 2012 |
September 30, 2012 |
December 31, 2011 |
December 31, 2012 |
December 31, 2011 |
|
Semiconductor Manufacturing Services |
$ 112,654 |
$ 117,978 |
$ 67,973 |
$ 389,812 |
$ 338,268 |
Display Solutions |
72,806 |
69,415 |
90,045 |
302,230 |
338,995 |
Power Solutions |
31,949 |
33,849 |
22,039 |
124,750 |
92,547 |
Other |
675 |
630 |
769 |
2,800 |
3,021 |
Total Revenue |
$ 218,084 |
$ 221,872 |
$ 180,826 |
$ 819,592 |
$ 772,831 |
Fourth Quarter and Recent Company Highlights
Power Solutions 2012 Revenue Grew 34.8% for the Full Year.- AMOLED 2012 Revenue from Smartphones Grew 47.0% for the Full Year.
Eighth Consecutive Quarter of Achieving Financial Guidance.- Repurchased 406 Thousand Shares in Q4 under MagnaChip's 2011 Stock Repurchase Program.
Business Outlook
For the first quarter of 2013, MagnaChip expects:
- Revenue will be in the range of
$201 million to $209 million . - Gross margin will be 31.0% to 33.0% as a percent of revenue.
Non-GAAP Metrics
Adjusted EBITDA excludes charges related to depreciation and amortization, interest expense, net, income tax expense (benefit), restructuring and impairment charges, stock-based compensation expense, foreign currency loss (gain), net, derivative valuation loss (gain), net, secondary offering and others, special expense for an IPO employee incentive payment, and loss on early extinguishment of senior notes. Adjusted net income excludes charges related to restructuring and impairment, stock-based compensation expense, amortization of intangible assets associated with continuing operations, foreign currency loss (gain), net, derivative valuation loss (gain), net, secondary offering and others, GAAP and cash tax expense difference, 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.
Conference Call
MagnaChip will hold a conference call at
A replay of the conference call will be available the same day and will run for 72 hours. The replay access numbers are 1-855-859-2056 or 1-404-537-3406. The access code is 86473379.
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 2013 revenue and gross margin. 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. +1-408-625-1262 |
In Korea: Chankeun Park Senior Manager, Public Relations Tel. +82-2-6903-3195 |
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, 2012 |
September 30, 2012 |
December 31, 2011 |
December 31, 2012 |
December 31, 2011 |
|||||||||||
Net sales |
$ |
218,084 |
$ |
221,872 |
$ |
180,826 |
$ |
819,592 |
$ |
772,831 |
|||||
Cost of sales |
143,796 |
145,432 |
129,287 |
556,091 |
538,515 |
||||||||||
Gross profit |
74,288 |
76,440 |
51,539 |
263,501 |
234,316 |
||||||||||
Gross profit % |
34.1% |
34.5% |
28.5% |
32.2% |
30.3% |
||||||||||
Selling, general and administrative expenses |
19,281 |
21,388 |
17,627 |
78,971 |
68,367 |
||||||||||
Research and development expenses |
19,660 |
19,470 |
18,652 |
78,723 |
76,767 |
||||||||||
Restructuring and impairment charges |
— |
— |
— |
— |
4,096 |
||||||||||
Special expense for IPO incentive |
— |
— |
— |
— |
12,146 |
||||||||||
Operating income |
35,347 |
35,582 |
15,260 |
105,807 |
72,940 |
||||||||||
Other income (expenses) |
|||||||||||||||
Interest expense, net |
(5,655) |
(5,746) |
(5,644) |
(22,600) |
(24,984) |
||||||||||
Foreign currency gain (loss), net |
33,656 |
21,782 |
16,832 |
55,961 |
(11,633) |
||||||||||
Loss on early extinguishment of senior notes |
— |
— |
— |
— |
(5,459) |
||||||||||
Other |
634 |
695 |
(862) |
2,119 |
(1,052) |
||||||||||
28,635 |
16,731 |
10,326 |
35,480 |
(43,128) |
|||||||||||
Income before income taxes |
63,982 |
52,313 |
25,586 |
141,287 |
29,812 |
||||||||||
Income tax expense (benefit) |
(61,304) |
3,901 |
1,881 |
(52,014) |
8,019 |
||||||||||
Net income |
$ |
125,286 |
$ |
48,412 |
$ |
23,705 |
$ |
193,301 |
$ |
21,793 |
|||||
Earnings per common share : |
|||||||||||||||
- Basic |
$ |
3.50 |
$ |
1.34 |
$ |
0.61 |
$ |
5.29 |
$ |
0.56 |
|||||
- Diluted |
$ |
3.38 |
$ |
1.30 |
$ |
0.61 |
$ |
5.16 |
$ |
0.55 |
|||||
Weighted average number of shares—Basic |
35,845,367 |
36,199,655 |
38,632,975 |
36,567,684 |
38,775,642 |
||||||||||
Weighted average number of shares—Diluted |
37,074,657 |
37,324,787 |
39,110,759 |
37,496,965 |
39,774,898 |
||||||||||
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, 2012 |
September 30, 2012 |
December 31, 2011 |
December 31, 2012 |
December 31, 2011 |
|||||||||||
Net income |
$ |
125,286 |
$ |
48,412 |
$ |
23,705 |
$ |
193,301 |
$ |
21,793 |
|||||
Adjustments: |
|||||||||||||||
Depreciation and amortization |
8,550 |
8,443 |
8,856 |
32,390 |
51,224 |
||||||||||
Interest expense, net |
5,655 |
5,746 |
5,644 |
22,600 |
24,984 |
||||||||||
Income tax expense (benefit) |
(61,304) |
3,901 |
1,881 |
(52,014) |
8,019 |
||||||||||
Restructuring and impairment charges |
— |
— |
— |
— |
4,096 |
||||||||||
Stock-based compensation expense |
546 |
535 |
287 |
1,996 |
2,085 |
||||||||||
Foreign currency loss (gain), net |
(33,656) |
(21,782) |
(16,832) |
(55,961) |
11,633 |
||||||||||
Derivative valuation loss (gain), net |
(634) |
(695) |
862 |
(2,115) |
1,059 |
||||||||||
Secondary offering and others |
— |
2,119 |
— |
3,335 |
— |
||||||||||
Special expense for IPO incentive |
— |
— |
— |
— |
12,146 |
||||||||||
Loss on early extinguishment of senior notes |
— |
— |
— |
— |
5,459 |
||||||||||
Adjusted EBITDA |
$ |
44,443 |
$ |
46,679 |
$ |
24,403 |
$ |
143,532 |
$ |
142,498 |
|||||
Adjusted EBITDA per common share: |
|||||||||||||||
- Diluted |
$ |
1.20 |
$ |
1.25 |
$ |
0.62 |
$ |
3.83 |
$ |
3.58 |
|||||
Weighted average number of shares - Diluted |
37,074,657 |
37,324,787 |
39,110,759 |
37,496,965 |
39,774,898 |
||||||||||
Net income |
$ |
125,286 |
$ |
48,412 |
$ |
23,705 |
$ |
193,301 |
$ |
21,793 |
|||||
Adjustments: |
|||||||||||||||
Restructuring and impairment charges |
— |
— |
— |
— |
4,096 |
||||||||||
Stock-based compensation expense |
546 |
535 |
287 |
1,996 |
2,085 |
||||||||||
Amortization of intangibles |
1,893 |
1,829 |
1,985 |
7,695 |
8,147 |
||||||||||
Foreign currency loss (gain), net |
(33,656) |
(21,782) |
(16,832) |
(55,961) |
11,633 |
||||||||||
Derivative valuation loss (gain), net |
(634) |
(695) |
862 |
(2,115) |
1,059 |
||||||||||
Secondary offering and others |
— |
2,119 |
— |
3,335 |
— |
||||||||||
GAAP and cash tax expense difference |
(64,749) |
— |
— |
(64,749) |
— |
||||||||||
Special expense for IPO incentive |
— |
— |
— |
— |
12,146 |
||||||||||
Loss on early extinguishment of senior notes |
— |
— |
— |
— |
5,459 |
||||||||||
Adjusted net income |
$ |
28,686 |
$ |
30,418 |
$ |
10,007 |
$ |
83,502 |
$ |
66,418 |
|||||
Adjusted net income per common share: |
|||||||||||||||
- Diluted |
$ |
0.77 |
$ |
0.81 |
$ |
0.26 |
$ |
2.23 |
$ |
1.67 |
|||||
Weighted average number of shares - Diluted |
37,074,657 |
37,324,787 |
39,110,759 |
37,496,965 |
39,774,898 |
||||||||||
We define Adjusted EBITDA as net income adjusted to exclude (i) depreciation and amortization, (ii) interest expense, net, (iii) income tax expense (benefit), (iv) restructuring and impairment charges, (v) stock-based compensation expense, (vi) foreign currency loss (gain), net, (vii) derivative valuation loss (gain), net, (viii) secondary offering and others, (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 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 adjusted to exclude (i) restructuring and impairment charges, (ii) stock-based compensation expense, (iii) amortization of intangibles, (iv) foreign currency loss (gain), net, (v) derivative valuation loss (gain), net, (vi) secondary offering and others, (vii) GAAP and cash tax expense difference, (viii) Special expense for IPO incentive, and (ix) 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, 2012 |
December 31, |
||||||||||
Assets |
|||||||||||
Current assets |
|||||||||||
Cash and cash equivalents |
$ |
182,238 |
$ |
162,111 |
|||||||
Restricted cash |
133 |
6,830 |
|||||||||
Accounts receivable, net |
143,331 |
125,922 |
|||||||||
Inventories, net |
89,363 |
62,836 |
|||||||||
Other receivables |
1,429 |
256 |
|||||||||
Prepaid expenses |
7,884 |
6,032 |
|||||||||
Current deferred income tax assets |
22,768 |
3,406 |
|||||||||
Other current assets |
9,680 |
12,503 |
|||||||||
Total current assets |
456,826 |
379,896 |
|||||||||
Property, plant and equipment, net |
238,256 |
182,663 |
|||||||||
Intangible assets, net |
15,260 |
16,787 |
|||||||||
Long-term prepaid expenses |
18,048 |
4,790 |
|||||||||
Deferred income tax assets |
46,710 |
3,537 |
|||||||||
Other non-current assets |
14,866 |
15,002 |
|||||||||
Total assets |
$ |
789,966 |
$ |
602,675 |
|||||||
Liabilities and Stockholders' Equity |
|||||||||||
Current liabilities |
|||||||||||
Accounts payable |
$ |
79,236 |
$ |
77,848 |
|||||||
Other accounts payable |
15,600 |
13,452 |
|||||||||
Accrued expenses |
43,486 |
31,723 |
|||||||||
Current portion of capital lease obligations |
— |
2,852 |
|||||||||
Derivative liabilities |
— |
9,757 |
|||||||||
Other current liabilities |
9,973 |
2,007 |
|||||||||
Total current liabilities |
148,295 |
137,639 |
|||||||||
Long-term borrowings, net |
201,653 |
201,389 |
|||||||||
Accrued severance benefits, net |
112,446 |
90,755 |
|||||||||
Other non-current liabilities |
17,263 |
6,222 |
|||||||||
Total liabilities |
479,657 |
436,005 |
|||||||||
Stockholders' equity |
|||||||||||
Common stock, $0.01 par value, 150,000,000 shares authorized, 39,599,374 shares issued and 35,635,357 shares outstanding at December 31, 2012 and 39,439,115 shares issued and 37,907,575 shares outstanding at December 31, 2011 |
396 |
394 |
|||||||||
Additional paid-in capital |
101,885 |
98,929 |
|||||||||
Retained earnings |
287,251 |
93,950 |
|||||||||
Treasury stock, 3,964,017 shares at December 31, 2012 and 1,531,540 shares at December 31, 2011 |
(39,918) |
(11,793) |
|||||||||
Accumulated other comprehensive loss |
(39,305) |
(14,810) |
|||||||||
Total stockholders' equity |
310,309 |
166,670 |
|||||||||
Total liabilities and stockholders' equity |
$ |
789,966 |
$ |
602,675 |
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES |
|||||||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||||||
December 31, 2012 |
December 31, 2012 |
December 31, 2011 |
|||||||||||||||||
Cash flow from operating activities |
|||||||||||||||||||
Net income |
$ |
125,286 |
$ |
193,301 |
$ |
21,793 |
|||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities |
|||||||||||||||||||
Depreciation and amortization |
8,550 |
32,390 |
51,224 |
||||||||||||||||
Provision for severance benefits |
4,158 |
20,937 |
14,698 |
||||||||||||||||
Amortization of debt issuance costs and original issue discount |
256 |
1,009 |
970 |
||||||||||||||||
Loss (gain) on foreign currency translation, net |
(38,263) |
(63,567) |
15,140 |
||||||||||||||||
Loss (gain) on disposal of property, plant and equipment, net |
2 |
(172) |
(122) |
||||||||||||||||
Loss on disposal of intangible assets, net |
1 |
27 |
25 |
||||||||||||||||
Restructuring and impairment charges |
— |
— |
2,499 |
||||||||||||||||
Stock-based compensation |
546 |
1,996 |
2,085 |
||||||||||||||||
Loss on early extinguishment of senior notes |
— |
— |
5,459 |
||||||||||||||||
Other |
(138) |
(470) |
1,682 |
||||||||||||||||
Changes in operating assets and liabilities |
|||||||||||||||||||
Accounts receivable |
10,634 |
(7,534) |
(6,234) |
||||||||||||||||
Inventories |
(10,540) |
(19,066) |
4,274 |
||||||||||||||||
Other receivables |
1,329 |
(458) |
2,657 |
||||||||||||||||
Other current assets |
11,606 |
10,944 |
(5,081) |
||||||||||||||||
Deferred tax assets |
(64,257) |
(62,743) |
1,412 |
||||||||||||||||
Accounts payable |
(19,310) |
(1,838) |
18,084 |
||||||||||||||||
Other accounts payable |
(8,485) |
(9,185) |
(6,891) |
||||||||||||||||
Accrued expenses |
10,651 |
24,412 |
(5,577) |
||||||||||||||||
Other current liabilities |
2,407 |
11,857 |
(3,050) |
||||||||||||||||
Payment of severance benefits |
(1,428) |
(6,997) |
(10,478) |
||||||||||||||||
Other |
(1,501) |
(3,740) |
(38) |
||||||||||||||||
Net cash provided by operating activities |
31,504 |
121,103 |
104,531 |
||||||||||||||||
Cash flow from investing activities |
|||||||||||||||||||
Decrease (increase) in restricted cash |
9 |
6,783 |
(7,199) |
||||||||||||||||
Proceeds from disposal of plant, property and equipment |
— |
937 |
219 |
||||||||||||||||
Purchase of plant, property and equipment |
(4,777) |
(61,522) |
(48,173) |
||||||||||||||||
Payment for intellectual property registration |
(130) |
(882) |
(696) |
||||||||||||||||
Payment for acquisition |
— |
(8,642) |
— |
||||||||||||||||
Decrease in short-term financial instruments |
— |
173 |
— |
||||||||||||||||
Collection of guarantee deposits |
9 |
81 |
1,544 |
||||||||||||||||
Payment of guarantee deposits |
(9) |
(320) |
(2,482) |
||||||||||||||||
Other |
(86) |
(136) |
(371) |
||||||||||||||||
Net cash used in investing activities |
(4,984) |
(63,528) |
(57,158) |
||||||||||||||||
Cash flow from financing activities |
|||||||||||||||||||
Proceeds from issuance of common stock |
526 |
962 |
9,336 |
||||||||||||||||
Repurchase of senior notes |
— |
— |
(50,307) |
||||||||||||||||
Repayment of obligations under capital lease |
— |
(2,968) |
(6,312) |
||||||||||||||||
Acquisition of treasury stock |
(5,188) |
(28,125) |
(11,793) |
||||||||||||||||
Net cash used in financing activities |
(4,662) |
(30,131) |
(59,076) |
||||||||||||||||
Effect of exchange rates on cash and cash equivalents |
(5,278) |
(7,317) |
1,642 |
||||||||||||||||
Net increase (decrease) in cash and cash equivalents |
16,580 |
20,127 |
(10,061) |
||||||||||||||||
Cash and cash equivalents |
|||||||||||||||||||
Beginning of the period |
165,658 |
162,111 |
172,172 |
||||||||||||||||
End of the period |
$ |
182,238 |
$ |
182,238 |
$ |
162,111 |
SOURCE