MagnaChip Reports Third Quarter 2012 Financial Results
(Logo: http://photos.prnewswire.com/prnh/20120305/NY61184LOGO )
Revenue for the third quarter of 2012 was
Gross margin was
Net income, on a GAAP basis, for the third quarter of 2012 totaled
"Our sequential revenue growth of nearly 10% put us at the high end of the semiconductor group in terms of top line performance with smartphone and tablet PC demand remaining strong going into the fourth quarter. This smartphone and tablet PC demand is well diversified with MagnaChip supplying about 50 unique products to 26 different customers," said
Adjusted net income, a non-GAAP measurement, for the third 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 |
||
September 30, 2012 |
June 30, 2012 |
September 30, 2011 |
|
Semiconductor Manufacturing Services |
$ 117,978 |
$ 91,318 |
$ 81,571 |
Display Solutions |
69,415 |
76,784 |
91,767 |
Power Solutions |
33,849 |
33,699 |
26,358 |
Other |
630 |
833 |
709 |
Total Revenue |
$ 221,872 |
$ 202,634 |
$ 200,405 |
Third Quarter and Recent Company Highlights
- Seventh Consecutive Quarter of Achieving Financial Guidance.
- Expanded Gross Margins to
$76.4 million or 34.5%. - Achieved GAAP EPS of
$1.30 Per Diluted Share and Adjusted EPS of$0.81 Per Diluted Share. - Repurchased 444 Thousand Shares under MagnaChip's 2011 Stock Repurchase Program.
Business Outlook
For the fourth quarter of 2012, MagnaChip expects:
- Revenue will be in the range of
$213 million to $222 million . - Gross margin will be 33.5% to 34.5%.
Non-GAAP Metrics
Adjusted EBITDA excludes charges related to depreciation and amortization, interest expense, net, income tax expense, restructuring and impairment charges, stock-based compensation expense, foreign currency loss (gain), net, derivative valuation loss (gain), net, secondary offering and others, and loss on early extinguishment of senior notes. Adjusted net income (loss) excludes charges related to restructuring and impairment charges, 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, 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 fourth quarter 2012 revenue and gross margin. 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
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 |
||||||||||
September 30, 2012 |
June 30, 2012 |
September 30, 2011 |
||||||||
Net sales |
$ |
221,872 |
$ |
202,634 |
$ |
200,405 |
||||
Cost of sales |
145,432 |
139,776 |
140,284 |
|||||||
Gross profit |
76,440 |
62,858 |
60,121 |
|||||||
Gross profit % |
34.5% |
31.0% |
30.0% |
|||||||
Selling, general and administrative expenses |
21,388 |
20,093 |
17,881 |
|||||||
Research and development expenses |
19,470 |
19,762 |
19,003 |
|||||||
Restructuring and impairment charges |
— |
— |
1,621 |
|||||||
Operating income |
35,582 |
23,003 |
21,616 |
|||||||
Other income (expense) |
||||||||||
Interest expense, net |
(5,746) |
(5,619) |
(5,860) |
|||||||
Foreign currency gain (loss), net |
21,782 |
(10,586) |
(68,058) |
|||||||
Loss on early extinguishment of senior notes |
— |
— |
(1,357) |
|||||||
Other |
695 |
701 |
(558) |
|||||||
16,731 |
(15,504) |
(75,833) |
||||||||
Income (loss) before income taxes |
52,313 |
7,499 |
(54,217) |
|||||||
Income tax expense |
3,901 |
3,159 |
1,793 |
|||||||
Net income (loss) |
$ |
48,412 |
$ |
4,340 |
$ |
(56,010) |
||||
Earnings (loss) per common share : |
||||||||||
- Basic |
$ |
1.34 |
$ |
0.12 |
$ |
(1.43) |
||||
- Diluted |
$ |
1.30 |
$ |
0.12 |
$ |
(1.43) |
||||
Weighted average number of shares—Basic |
36,199,655 |
36,713,569 |
39,064,071 |
|||||||
Weighted average number of shares—Diluted |
37,324,787 |
37,566,699 |
39,064,071 |
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 |
||||||||||
September 30, 2012 |
June 30, 2012 |
September 30, 2011 |
||||||||
Net income (loss) |
$ |
48,412 |
$ |
4,340 |
$ |
(56,010) |
||||
Adjustments: |
||||||||||
Depreciation and amortization |
8,443 |
7,923 |
13,053 |
|||||||
Interest expense, net |
5,746 |
5,619 |
5,861 |
|||||||
Income tax expense |
3,901 |
3,159 |
1,793 |
|||||||
Restructuring and impairment charges |
— |
— |
1,621 |
|||||||
Stock-based compensation expense |
535 |
457 |
552 |
|||||||
Foreign currency loss (gain), net |
(21,782) |
10,586 |
68,058 |
|||||||
Derivative valuation loss (gain), net |
(695) |
(701) |
558 |
|||||||
Secondary offering and others |
2,119 |
1,216 |
— |
|||||||
Loss on early extinguishment of senior notes |
— |
— |
1,357 |
|||||||
Adjusted EBITDA |
$ |
46,679 |
$ |
32,599 |
$ |
36,843 |
||||
Adjusted EBITDA per common share: |
||||||||||
- Diluted |
$ |
1.25 |
$ |
0.87 |
$ |
0.92 |
||||
Weighted average number of shares - Diluted |
37,324,787 |
37,566,699 |
39,973,691 |
|||||||
Net income (loss) |
$ |
48,412 |
$ |
4,340 |
$ |
(56,010) |
||||
Adjustments: |
||||||||||
Restructuring and impairment charges |
— |
— |
1,621 |
|||||||
Stock-based compensation expense |
535 |
457 |
552 |
|||||||
Amortization of intangibles |
1,829 |
1,980 |
2,092 |
|||||||
Foreign currency loss (gain), net |
(21,782) |
10,586 |
68,058 |
|||||||
Derivative valuation loss (gain), net |
(695) |
(701) |
558 |
|||||||
Secondary offering and others |
2,119 |
1,216 |
— |
|||||||
Loss on early extinguishment of senior notes |
— |
— |
1,357 |
|||||||
Adjusted net income |
$ |
30,418 |
$ |
17,878 |
$ |
18,228 |
||||
Adjusted net income per common share: |
||||||||||
- Diluted |
$ |
0.81 |
$ |
0.48 |
$ |
0.46 |
||||
Weighted average number of shares - Diluted |
37,324,787 |
37,566,699 |
39,973,691 |
We define Adjusted EBITDA as net income adjusted to exclude (i) depreciation and amortization, (ii) interest expense, net, (iii) income tax expense, (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, and (ix) 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, and (vii) loss on early extinguishment of senior notes.
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (In thousands of US dollars, except share data) (Unaudited) |
|||||||||||
September 30, 2012 |
December 31, |
||||||||||
Assets |
|||||||||||
Current assets |
|||||||||||
Cash and cash equivalents |
$ |
165,658 |
$ |
162,111 |
|||||||
Restricted cash |
136 |
6,830 |
|||||||||
Accounts receivable, net |
148,537 |
125,922 |
|||||||||
Inventories, net |
75,020 |
62,836 |
|||||||||
Other receivables |
2,097 |
256 |
|||||||||
Prepaid expenses |
9,120 |
6,032 |
|||||||||
Other current assets |
19,270 |
15,909 |
|||||||||
Total current assets |
419,838 |
379,896 |
|||||||||
Property, plant and equipment, net |
229,632 |
182,663 |
|||||||||
Intangible assets, net |
16,684 |
16,787 |
|||||||||
Long-term prepaid expenses |
9,575 |
4,790 |
|||||||||
Other non-current assets |
17,044 |
18,539 |
|||||||||
Total assets |
$ |
692,773 |
$ |
602,675 |
|||||||
Liabilities and Stockholders' Equity |
|||||||||||
Current liabilities |
|||||||||||
Accounts payable |
$ |
97,386 |
$ |
77,848 |
|||||||
Other accounts payable |
19,049 |
13,452 |
|||||||||
Accrued expenses |
40,483 |
31,723 |
|||||||||
Current portion of capital lease obligations |
— |
2,852 |
|||||||||
Derivative liabilities |
1,818 |
9,757 |
|||||||||
Other current liabilities |
8,460 |
2,007 |
|||||||||
Total current liabilities |
167,196 |
137,639 |
|||||||||
Long-term borrowings, net |
201,586 |
201,389 |
|||||||||
Accrued severance benefits, net |
105,051 |
90,755 |
|||||||||
Other non-current liabilities |
11,556 |
6,222 |
|||||||||
Total liabilities |
485,389 |
436,005 |
|||||||||
Stockholders' equity |
|||||||||||
Common stock, $0.01 par value, 150,000,000 shares authorized, 39,513,351 shares issued and 35,954,925 outstanding at September 30, 2012 and 39,439,115 shares issued and 37,907,575 outstanding at December 31, 2011 |
395 |
394 |
|||||||||
Additional paid-in capital |
100,834 |
98,929 |
|||||||||
Retained earnings |
161,965 |
93,950 |
|||||||||
Treasury stock, 3,558,426 shares at September 30, 2012 |
(34,730) |
(11,793) |
|||||||||
Accumulated other comprehensive loss |
(21,080) |
(14,810) |
|||||||||
Total stockholders' equity |
207,384 |
166,670 |
|||||||||
Total liabilities and stockholders' equity |
$ |
692,773 |
$ |
602,675 |
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands of US dollars) (Unaudited) |
||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||
September 30, 2012 |
September 30, 2012 |
September 30, 2011 |
||||||||||
Cash flows from operating activities |
||||||||||||
Net income (loss) |
$ |
48,412 |
$ |
68,015 |
$ |
(1,912) |
||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities |
||||||||||||
Depreciation and amortization |
8,443 |
23,840 |
42,368 |
|||||||||
Provision for severance benefits |
5,804 |
16,779 |
13,137 |
|||||||||
Amortization of debt issuance costs and original issue discount |
256 |
753 |
728 |
|||||||||
Loss (gain) on foreign currency translation, net |
(25,359) |
(25,304) |
33,220 |
|||||||||
Loss (gain) on disposal of property, plant and equipment, net |
16 |
(174) |
(15) |
|||||||||
Loss on disposal of intangible assets, net |
11 |
26 |
17 |
|||||||||
Restructuring and impairment charges |
— |
— |
4,096 |
|||||||||
Stock-based compensation |
535 |
1,450 |
1,798 |
|||||||||
Loss on early extinguishment of senior notes |
— |
— |
5,460 |
|||||||||
Other |
16 |
(332) |
651 |
|||||||||
Changes in operating assets and liabilities |
||||||||||||
Accounts receivable |
(9,872) |
(18,168) |
(4,400) |
|||||||||
Inventories |
2,972 |
(8,526) |
(4,400) |
|||||||||
Other receivables |
793 |
(1,787) |
836 |
|||||||||
Other current assets |
(9,513) |
(662) |
(3,196) |
|||||||||
Deferred tax assets |
368 |
1,514 |
1,483 |
|||||||||
Accounts payable |
2,818 |
17,472 |
15,072 |
|||||||||
Other accounts payable |
(10,377) |
(700) |
7,157 |
|||||||||
Accrued expenses |
5,871 |
13,761 |
(18,278) |
|||||||||
Other current liabilities |
2,839 |
9,450 |
(1,209) |
|||||||||
Payment of severance benefits |
(753) |
(5,569) |
(6,549) |
|||||||||
Other |
(243) |
(2,239) |
141 |
|||||||||
Net cash provided by operating activities |
23,037 |
89,599 |
86,205 |
|||||||||
Cash flows from investing activities |
||||||||||||
Decrease (increase) in restricted cash |
5,140 |
6,774 |
(9,711) |
|||||||||
Proceeds from disposal of plant, property and equipment |
46 |
937 |
29 |
|||||||||
Purchase of plant, property and equipment |
(10,017) |
(56,745) |
(42,945) |
|||||||||
Payment for intellectual property registration |
(187) |
(752) |
(521) |
|||||||||
Payment for acquisition |
— |
(8,642) |
— |
|||||||||
Decrease in short-term financial instruments |
— |
173 |
— |
|||||||||
Collection of guarantee deposits |
2 |
72 |
984 |
|||||||||
Payment of guarantee deposits |
(135) |
(311) |
(2,489) |
|||||||||
Other |
3 |
(50) |
(625) |
|||||||||
Net cash used in investing activities |
(5,148) |
(58,544) |
(55,278) |
|||||||||
Cash flows from financing activities |
||||||||||||
Proceeds from issuance of common stock |
253 |
436 |
8,835 |
|||||||||
Repurchase of senior notes |
— |
— |
(50,307) |
|||||||||
Repayment of obligations under capital lease |
— |
(2,968) |
(4,831) |
|||||||||
Acquisition of treasury stock |
(6,002) |
(22,937) |
— |
|||||||||
Net cash used in financing activities |
(5,749) |
(25,469) |
(46,303) |
|||||||||
Effect of exchange rates on cash and cash equivalents |
(2,246) |
(2,039) |
2,672 |
|||||||||
Net increase (decrease) in cash and cash equivalents |
9,894 |
3,547 |
(12,704) |
|||||||||
Cash and cash equivalents |
||||||||||||
Beginning of the period |
155,764 |
162,111 |
172,172 |
|||||||||
End of the period |
$ |
165,658 |
$ |
165,658 |
$ |
159,468 |
||||||
SOURCE