MagnaChip Reports Second Quarter 2013 Financial Results
(Logo: http://photos.prnewswire.com/prnh/20120305/NY61184LOGO )
Revenue for the second quarter of 2013 was
Gross margin was
Net income, on a GAAP basis, for the second quarter of 2013 totaled
"We delivered solid results in the second quarter. Revenue of
Adjusted net income, a non-GAAP measurement, for the second quarter of 2013 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. A reconciliation of GAAP results to non-GAAP results is included following the financial statements.
Combined cash balances (cash and cash equivalents plus restricted cash) totaled
Revenue by Segment |
|||
In thousands of US dollars |
Three Months Ended |
||
June 30, 2013 |
March 31, 2013 |
June 30, 2012 |
|
Semiconductor Manufacturing Services (Foundry) |
$ 109,751 |
$ 104,138 |
$ 91,318 |
Display Solutions |
68,867 |
70,323 |
76,784 |
Power Solutions |
35,959 |
30,184 |
33,699 |
Other |
712 |
653 |
833 |
Total Revenue |
$ 215,289 |
$ 205,298 |
$ 202,634 |
Second Quarter and Recent Company Highlights
- Completed Private Offering of
$225 Million of Senior Notes. - Lowered Cash Interest Expense by 30.3% or
$6.5 Million Annually. - Corporate Credit and Debt Rating Upgraded by
Moody's Investors Service . Tenth Consecutive Quarter of Meeting or Exceeding Financial Guidance.
Business Outlook
For the third quarter of 2013, MagnaChip expects:
- Revenue will be in the range of
$215 million to $225 million . - Gross margin will be 33.0% to 34.0% as a percent of revenue.
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 18170301.
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 third 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 |
||||||||||||||||
June 30, 2013 |
March 31, 2013 |
June 30, 2012 |
||||||||||||||
Net sales |
$ |
215,289 |
$ |
205,298 |
$ |
202,634 |
||||||||||
Cost of sales |
144,241 |
139,555 |
139,776 |
|||||||||||||
Gross profit |
71,048 |
65,743 |
62,858 |
|||||||||||||
Gross profit % |
33.0% |
32.0% |
31.0% |
|||||||||||||
Selling, general and administrative expenses |
19,709 |
19,791 |
20,093 |
|||||||||||||
Research and development expenses |
21,131 |
20,582 |
19,762 |
|||||||||||||
Restructuring and impairment charges |
— |
2,446 |
— |
|||||||||||||
Operating income |
30,208 |
22,924 |
23,003 |
|||||||||||||
Other income (expenses) |
||||||||||||||||
Interest expense, net |
(5,879) |
(5,849) |
(5,619) |
|||||||||||||
Foreign currency loss, net |
(20,978) |
(22,558) |
(10,586) |
|||||||||||||
Other |
(230) |
(260) |
701 |
|||||||||||||
(27,087) |
(28,667) |
(15,504) |
||||||||||||||
Income (loss) before income taxes |
3,121 |
(5,743) |
7,499 |
|||||||||||||
Income tax expense (benefit) |
(1,315) |
1,662 |
3,159 |
|||||||||||||
Net income (loss) |
$ |
4,436 |
$ |
(7,405) |
$ |
4,340 |
||||||||||
Earnings (loss) per common share : |
||||||||||||||||
- Basic |
$ |
0.13 |
$ |
(0.21) |
$ |
0.12 |
||||||||||
- Diluted |
$ |
0.12 |
$ |
(0.21) |
$ |
0.12 |
||||||||||
Weighted average number of shares—Basic |
35,474,001 |
35,539,413 |
36,713,569 |
|||||||||||||
Weighted average number of shares—Diluted |
37,125,005 |
35,539,413 |
37,566,699 |
|||||||||||||
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 |
||||||||||||||||
June 30, 2013 |
March 31, 2013 |
June 30, 2012 |
||||||||||||||
Net income (loss) |
$ |
4,436 |
$ |
(7,405) |
$ |
4,340 |
||||||||||
Adjustments: |
||||||||||||||||
Depreciation and amortization |
8,359 |
8,522 |
7,923 |
|||||||||||||
Interest expense, net |
5,879 |
5,849 |
5,619 |
|||||||||||||
Income tax expense (benefit) |
(1,315) |
1,662 |
3,159 |
|||||||||||||
Restructuring and impairment charges |
— |
2,446 |
— |
|||||||||||||
Stock-based compensation expense |
493 |
420 |
457 |
|||||||||||||
Foreign currency loss, net |
20,978 |
22,558 |
10,586 |
|||||||||||||
Derivative valuation loss (gain), net |
230 |
267 |
(701) |
|||||||||||||
Secondary offering expense |
— |
669 |
1,216 |
|||||||||||||
Adjusted EBITDA |
$ |
39,060 |
$ |
34,988 |
$ |
32,599 |
||||||||||
Adjusted EBITDA per common share: |
||||||||||||||||
- Diluted |
$ |
1.05 |
$ |
0.94 |
$ |
0.87 |
||||||||||
Weighted average number of shares - Diluted |
37,125,005 |
37,138,414 |
37,566,699 |
|||||||||||||
Net income (loss) |
$ |
4,436 |
$ |
(7,405) |
$ |
4,340 |
||||||||||
Adjustments: |
||||||||||||||||
Restructuring and impairment charges |
— |
2,446 |
— |
|||||||||||||
Stock-based compensation expense |
493 |
420 |
457 |
|||||||||||||
Amortization of intangibles |
1,492 |
1,749 |
1,980 |
|||||||||||||
Foreign currency loss, net |
20,978 |
22,558 |
10,586 |
|||||||||||||
Derivative valuation loss (gain), net |
230 |
267 |
(701) |
|||||||||||||
Secondary offering expense |
— |
669 |
1,216 |
|||||||||||||
GAAP and cash tax expense difference |
(1,452) |
(998) |
— |
|||||||||||||
Adjusted net income |
$ |
26,177 |
$ |
19,706 |
$ |
17,878 |
||||||||||
Adjusted net income per common share: |
||||||||||||||||
- Diluted |
$ |
0.71 |
$ |
0.53 |
$ |
0.48 |
||||||||||
Weighted average number of shares - Diluted |
37,125,005 |
37,138,414 |
37,566,699 |
|||||||||||||
We define Adjusted EBITDA as net income (loss) 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, net, (vii) derivative valuation loss (gain), net, and (viii) secondary offering expense.
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 (loss) adjusted to exclude (i) restructuring and impairment charges, (ii) stock-based compensation expense, (iii) amortization of intangibles, (iv) foreign currency loss, net, (v) derivative valuation loss (gain), net, (vi) secondary offering expense, and (vii) GAAP and cash tax expense difference.
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (In thousands of US dollars, except share data) (Unaudited)
|
|||||||||||||||
June 30, 2013 |
December 31, |
||||||||||||||
Assets |
|||||||||||||||
Current assets |
|||||||||||||||
Cash and cash equivalents |
$ |
192,641 |
$ |
182,238 |
|||||||||||
Restricted cash |
6 |
133 |
|||||||||||||
Accounts receivable, net |
165,181 |
143,331 |
|||||||||||||
Inventories, net |
76,342 |
89,363 |
|||||||||||||
Other receivables |
2,459 |
1,429 |
|||||||||||||
Prepaid expenses |
9,366 |
7,884 |
|||||||||||||
Current deferred income tax assets |
25,347 |
22,768 |
|||||||||||||
Other current assets |
3,695 |
9,680 |
|||||||||||||
Total current assets |
475,037 |
456,826 |
|||||||||||||
Property, plant and equipment, net |
247,242 |
238,256 |
|||||||||||||
Intangible assets, net |
10,068 |
15,260 |
|||||||||||||
Long-term prepaid expenses |
17,962 |
18,048 |
|||||||||||||
Deferred income tax assets |
42,631 |
46,710 |
|||||||||||||
Other non-current assets |
15,422 |
14,866 |
|||||||||||||
Total assets |
$ |
808,362 |
$ |
789,966 |
|||||||||||
Liabilities and Stockholders' Equity |
|||||||||||||||
Current liabilities |
|||||||||||||||
Accounts payable |
$ |
76,175 |
$ |
79,236 |
|||||||||||
Other accounts payable |
16,804 |
15,600 |
|||||||||||||
Accrued expenses |
49,918 |
43,486 |
|||||||||||||
Derivative liabilities |
10,247 |
— |
|||||||||||||
Other current liabilities |
6,912 |
9,973 |
|||||||||||||
Total current liabilities |
160,056 |
148,295 |
|||||||||||||
Long-term borrowings, net |
201,801 |
201,653 |
|||||||||||||
Accrued severance benefits, net |
112,198 |
112,446 |
|||||||||||||
Other non-current liabilities |
17,880 |
17,263 |
|||||||||||||
Total liabilities |
491,935 |
479,657 |
|||||||||||||
Stockholders' equity |
|||||||||||||||
Common stock, $0.01 par value, 150,000,000 shares authorized, 40,021,283 shares issued and 35,681,382 shares outstanding at June 30, 2013 and 39,599,374 shares issued and 35,635,357 shares outstanding at December 31, 2012 |
400 |
396 |
|||||||||||||
Additional paid-in capital |
107,375 |
101,885 |
|||||||||||||
Retained earnings |
284,282 |
287,251 |
|||||||||||||
Treasury stock, 4,339,901 shares at June 30, 2013 and 3,964,017 shares at December 31, 2012 |
(45,918) |
(39,918) |
|||||||||||||
Accumulated other comprehensive loss |
(29,712) |
(39,305) |
|||||||||||||
Total stockholders' equity |
316,427 |
310,309 |
|||||||||||||
Total liabilities and stockholders' equity |
$ |
808,362 |
$ |
789,966 |
|||||||||||
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands of US dollars) (Unaudited)
|
|||||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||||
June 30, 2013 |
June 30, 2013 |
June 30, 2012 |
|||||||||||||||
Cash flows from operating activities |
|||||||||||||||||
Net income (loss) |
$ |
4,436 |
$ |
(2,969) |
$ |
19,603 |
|||||||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities |
|||||||||||||||||
Depreciation and amortization |
8,359 |
16,881 |
15,397 |
||||||||||||||
Provision for severance benefits |
6,457 |
10,686 |
10,975 |
||||||||||||||
Amortization of debt issuance costs and original issue discount |
285 |
568 |
497 |
||||||||||||||
Loss on foreign currency translation, net |
26,728 |
55,008 |
55 |
||||||||||||||
Gain on disposal of property, plant and equipment, net |
(26) |
(26) |
(190) |
||||||||||||||
Loss on disposal of intangible assets, net |
— |
1 |
15 |
||||||||||||||
Restructuring and impairment charges |
— |
618 |
— |
||||||||||||||
Stock-based compensation |
493 |
913 |
915 |
||||||||||||||
Other |
776 |
1,411 |
(348) |
||||||||||||||
Changes in operating assets and liabilities |
|||||||||||||||||
Accounts receivable |
(23,077) |
(29,486) |
(8,296) |
||||||||||||||
Inventories |
4,738 |
6,760 |
(11,498) |
||||||||||||||
Other receivables |
1,878 |
600 |
(2,580) |
||||||||||||||
Other current assets |
5,411 |
7,425 |
8,851 |
||||||||||||||
Deferred tax assets |
(3,177) |
(995) |
1,146 |
||||||||||||||
Accounts payable |
(1,437) |
853 |
14,654 |
||||||||||||||
Other accounts payable |
(17,256) |
(7,522) |
9,677 |
||||||||||||||
Accrued expenses |
(5,878) |
(7,003) |
7,890 |
||||||||||||||
Other current liabilities |
4,741 |
(1,097) |
6,611 |
||||||||||||||
Payment of severance benefits |
(2,312) |
(2,939) |
(4,816) |
||||||||||||||
Other |
(103) |
(1,107) |
(1,996) |
||||||||||||||
Net cash provided by operating activities |
11,036 |
48,580 |
66,562 |
||||||||||||||
Cash flows from investing activities |
|||||||||||||||||
Decrease in restricted cash |
30 |
122 |
1,634 |
||||||||||||||
Proceeds from disposal of plant, property and equipment |
27 |
27 |
891 |
||||||||||||||
Purchase of plant, property and equipment |
(6,963) |
(39,890) |
(46,728) |
||||||||||||||
Payment for intellectual property registration |
(101) |
(243) |
(565) |
||||||||||||||
Payment for acquisition |
— |
— |
(8,642) |
||||||||||||||
Decrease in short-term financial instruments |
— |
— |
173 |
||||||||||||||
Collection of guarantee deposits |
117 |
117 |
70 |
||||||||||||||
Payment of guarantee deposits |
(198) |
(939) |
(176) |
||||||||||||||
Other |
3 |
11 |
(53) |
||||||||||||||
Net cash used in investing activities |
(7,085) |
(40,795) |
(53,396) |
||||||||||||||
Cash flows from financing activities |
|||||||||||||||||
Proceeds from issuance of common stock |
3,575 |
4,581 |
183 |
||||||||||||||
Repayment of obligations under capital lease |
— |
— |
(2,968) |
||||||||||||||
Acquisition of treasury stock |
— |
(6,000) |
(16,935) |
||||||||||||||
Net cash provided by (used in) financing activities |
3,575 |
(1,419) |
(19,720) |
||||||||||||||
Effect of exchange rates on cash and cash equivalents |
2,128 |
4,037 |
207 |
||||||||||||||
Net increase (decrease) in cash and cash equivalents |
9,654 |
10,403 |
(6,347) |
||||||||||||||
Cash and cash equivalents |
|||||||||||||||||
Beginning of the period |
182,987 |
182,238 |
162,111 |
||||||||||||||
End of the period |
$ |
192,641 |
$ |
192,641 |
$ |
155,764 |
|||||||||||
SOURCE