8-K
MAGNACHIP SEMICONDUCTOR Corp false 0001325702 0001325702 2021-02-17 2021-02-17

 

 

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): February 17, 2021

 

 

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 fourth quarter and full year ended December 31, 2020, as presented in a press release dated February 17, 2021.

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 February 17, 2021, announcing the results for the fourth quarter and full year ended December 31, 2020.
 104    Cover Page Interactive Data File (embedded within the Inline XBRL document)


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: February 17, 2021     By:  

/s/ Theodore Kim

      Theodore Kim
      Chief Compliance Officer, General Counsel and Secretary
EX-99.1

Exhibit 99.1

 

LOGO

Magnachip Reports Results for Fourth Quarter and Year 2020

 

   

Fourth quarter revenue of $142.9 million was up 14.5% sequentially and up 15.9% year-over-year (YoY). It surpassed the midpoint of October guidance by $10.9 million; Full-year revenue of $507.1 million decreased 2.6% YoY due mainly to the exit from the non-automotive LCD business.

 

   

Fourth quarter OLED DDIC revenue of $80.4 million set a new quarterly record, representing a 19.0% sequential increase and a 19.4% increase YoY; Full-year OLED revenue of $284.6 million increased 6.5% YoY.

 

   

Gross profit margin for the fourth quarter was 26.9%, up 400 bps sequentially and up 220 bps YoY; Full-year gross profit margin of 25.3% was an increase of 290 bps YoY due mainly to product mix improvement.

 

   

GAAP diluted earnings per share (EPS) for the fourth quarter was $1.45; Full-year GAAP EPS was $7.54.

 

   

Non-GAAP diluted EPS from continuing operations was 40 cents; Full-year non-GAAP EPS from continuing operations was 73 cents.

 

   

Cash use of $227.4 million to fully redeem the 6.625% Senior Notes due 2021; Stockholder’s equity turned positive to reach $345.6 million at the end of 2020 versus negative $15 million in 2019.

SEOUL, South Korea, February 17, 2021 — Magnachip Semiconductor Corporation (NYSE: MX) (“Magnachip” or the “Company”) today announced financial results for the fourth quarter and full-year 2020.

Commenting on the results for the fourth quarter of 2020, YJ Kim, Magnachip’s chief executive officer stated, “Magnachip’s Q4 results exceeded our expectations, capping off one of the most challenging years for any of us. Our Q4 results demonstrated counter-seasonal strength with a 14.5% sequential revenue growth and GAAP operating income margin of 6.4%, and Non-GAAP adjusted operating income margin of 10.7% driven by a strong ramp-up in 5G as well as effective cost management.”

Commenting on the full-year, YJ stated, “2020 was an exceptional year for Magnachip, despite the challenges presented by the pandemic. We entered MX 3.0, the exciting new chapter of growth, with a sharpened focus as a pure-play standard products company, renewed energy, and a clear mission of empowering our customers. Under MX 3.0, we set long-term financial targets that we would like to achieve by 2023. While we recognize the path will not always be a straight line, the exciting opportunities ahead of us only reinforce our confidence in our growth outlook. I am proud of and thankful for our amazing group of dedicated employees who continued to deliver extraordinary results in 2020.”


LOGO

 

Q4 and 2020 Financial Highlights

 

     In thousands of US dollars, except share data  
     GAAP  
     Q4 2020     Q3 2020     Q/Q change     Q4 2019     Y/Y change  

Revenues

                

Standard Products Business

                

Display Solutions

     82,705       69,583       up        18.9     75,490       up        9.6

Power Solutions

     46,861       46,679       up        0.4     37,814       up        23.9

Transitional Fab 3 foundry services(1)

     13,379       8,551       up        56.5     10,048       up        33.2

Gross Profit Margin

     26.9     22.9     up        4.0 %pts      24.7     up        2.2 %pts 

Operating Income

     9,206       3,223       up        185.6     5,691       up        61.8

Net Income (2)

     66,581       272,962       down        75.6     23,426       up        184.2

Basic Earnings per Common Share

     1.87       7.74       down        75.8     0.68       up        175.0

Diluted Earnings per Common Share

     1.45       5.89       down        75.4     0.54       up        168.5
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 
     In thousands of US dollars, except share data  
     Non-GAAP(3)  
     Q4 2020     Q3 2020     Q/Q change     Q4 2019     Y/Y change  

Adjusted Operating Income

     15,355       8,823       up        74.0     10,136       up        51.5

Adjusted EBITDA

     18,582       11,731       up        58.4     12,794       up        45.2

Adjusted Net Income

     17,268       5,147       up        235.5     6,620       up        160.8

Adjusted Earnings per Common Share—Diluted

     0.40       0.14       up        185.7     0.17       up        135.3
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

 

     In thousands of US dollars, except share data  
     GAAP  
     2020     2019     Y/Y Change  

Revenues

         

Standard Products Business

         

Display Solutions

     299,057       308,531       down        3.1

Power Solutions

     166,462       176,316       down        5.6

Transitional Fab 3 foundry services(1)

     41,540       35,824       up        16.0

Gross Profit Margin

     25.3     22.4     up        2.9 %pts 

Operating Income

     27,016       23,725       up        13.9

Net Income (Loss) (2)

     344,965       (21,826     up        1680.5

Basic Earnings (Loss) per Common Share

     9.80       (0.64     up        1631.3

Diluted Earnings (Loss) per Common Share

     7.54       (0.64     up        1278.1
  

 

 

   

 

 

   

 

 

    

 

 

 
     In thousands of US dollars, except share data  
     Non-GAAP(3)  
     2020     2019     Y/Y Change  

Adjusted Operating Income

     41,584       30,416       up        36.7

Adjusted EBITDA

     52,919       40,923       up        29.3

Adjusted Net Income

     28,260       8,954       up        215.6

Adjusted Earnings per Common Share—Diluted

     0.73       0.25       up        192.0
  

 

 

   

 

 

   

 

 

    

 

 

 

 

(1)

Following the consummation of the sale of the Foundry Services Group business and Fab 4 in Q3 2020, and for a period of 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 (“Transitional Fab 3 Foundry Services”). Management believes that disclosing revenue of Transitional Fab 3 Foundry Services separately from the standard products business allows investors to better understand the results of our core standard products display solutions and power solutions businesses.

 

2


LOGO

 

(2)

In Q4 2020, total net income of $66.6 million included one-time recognition of deferred tax benefits of $43.9 million. In Q3 2020, total net income of $273.0 million included income from discontinued operations, net of tax, of $264.5 million, primarily attributable to the recognition of $287.1 million as gain on sale of the Foundry Services Group business and Fab 4.

(3)

Non-GAAP financial measures are calculated based on the results from continuing operations. 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. 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.

Q1 2021 Financial Guidance

The COVID-19 global pandemic is not behind us and continues to reduce our forward visibility. Q1 is our seasonally low quarter, but the demand in most of our end markets remains very healthy. Currently, the industry is going through severe supply constraints. While we are leaving some demand unmet in Q1 due to supply constraints, we are working closely with our strategic customer and our foundry partners to address supply constraints, and we expect the supply situation to improve later in the quarter. While actual results may vary, Magnachip currently anticipates for Q1 2021:

 

   

Revenue to be in the range of $119 million to $124 million, including about $10 million of the Transitional Fab 3 Foundry Services.

 

   

Gross profit margin to be in the range of 25% to 27%.

Q4 2020 Earnings Conference Call

Magnachip will host a conference call at 5 p.m. Eastern Time on February 17, 2021. 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 6298187. Participants are encouraged to initiate their calls at least 10 minutes in advance of the 5 p.m. Eastern Time 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 6298187.

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 first quarter 2021 revenue and gross profit margin expectations, and the impact of the COVID-19 pandemic, escalated trade tensions and supply constraints on Magnachip’s first quarter 2021 and future operating results. All forward-looking statements included in this release are based upon information available to Magnachip as of the date of

 

3


LOGO

 

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; change or ratification of local or international laws and regulations, including those related to environment, health and safety; 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, our Form 10-Qs filed on May 11, 2020, August 7, 2020 and November 6, 2020 (including that the impact of the COVID-19 pandemic, trade tensions and supply constraints 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.

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 provides a broad range of standard products to customers worldwide. Magnachip, with more than 40 years of operating history, owns a portfolio of approximately 1,200 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.

 

CONTACTS:   

 

In the United States:

So-Yeon Jeong

Head of Investor Relations

Tel. +1-408-712-6151

Investor.relations@magnachip.com

  

 

In Korea:

Chankeun Park

Director of Public Relations

Tel. +82-2-6903-5223

chankeun.park@magnachip.com

 

4


LOGO

 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars, except share data) (Unaudited)

 

     Three Months Ended     Year Ended  
     December 31,     September 30,     December 31,     December 31,     December 31,  
     2020     2020     2019     2020     2019  

Revenues:

          

Net sales – standard products business

   $ 129,566     $ 116,262     $ 113,304     $ 465,519     $ 484,847  

Net sales – transitional Fab 3 foundry services

     13,379       8,551       10,048       41,540       35,824  

Total revenues

     142,945       124,813       123,352       507,059       520,671  

Cost of sales:

          

Cost of sales – standard products business

     92,503       87,494       82,807       338,420       368,450  

Cost of sales – transitional Fab 3 foundry services

     11,981       8,731       10,048       40,322       35,824  

Total cost of sales

     104,484       96,225       92,855       378,742       404,274  

Gross profit

     38,461       28,588       30,497       128,317       116,397  

Gross profit as a percentage of standard products business net sales

     28.6     24.7     26.9     27.3     24.0

Gross profit as a percentage of total revenues

     26.9     22.9     24.7     25.3     22.4

Operating expenses:

          

Selling, general and administrative expenses

     12,576       12,888       13,778       49,974       47,595  

Research and development expenses

     11,604       12,477       10,975       45,698       45,024  

Early termination and other charges

     5,075       —         53       5,629       53  

Total operating expenses

     29,255       25,365       24,806       101,301       92,672  

Operating income:

     9,206       3,223       5,691       27,016       23,725  

Interest expense

     (1,625     (5,485     (5,542     (18,147     (22,157

Foreign currency gain (loss), net

     13,256       8,864       21,850       (382     (22,316

Loss on early extinguishment of borrowings, net

     (766     —         —         (766     (42

Other income, net

     767       714       761       3,110       2,577  

Income (loss) from continuing operations before income tax expense

     20,838       7,316       22,760       10,831       (18,213

Income tax expense (benefit)

     (47,064     (1,145     (1,116     (46,228     2,200  

Income (loss) from continuing operations

     67,902       8,461       23,876       57,059       (20,413

Income (loss) from discontinued operations, net of tax

     (1,321     264,501       (450     287,906       (1,413

Net income (loss)

   $ 66,581     $ 272,962     $ 23,426     $ 344,965     $ (21,826

Basic earnings (loss) per common share—

          

Continuing operations

   $ 1.91     $ 0.24     $ 0.69     $ 1.62     $ (0.59

Discontinued operations

     (0.04     7.50       (0.01     8.18       (0.05

Total

   $ 1.87     $ 7.74     $ 0.68     $ 9.80     $ (0.64

Diluted earnings (loss) per common share—

          

Continuing operations

   $ 1.47     $ 0.21     $ 0.55     $ 1.35     $ (0.59

Discontinued operations

     (0.02     5.68       (0.01     6.19       (0.05

Total

   $ 1.45     $ 5.89     $ 0.54     $ 7.54     $ (0.64

Weighted average number of shares—

          

Basic

     35,582,966       35,280,864       34,542,415       35,213,525       34,321,888  

Diluted

     47,062,903       46,581,788       46,078,768       46,503,586       34,321,888  

 

5


LOGO

 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars, except share data)

(Unaudited)

 

     December 31,
2020
    December 31,
2019
 

Assets

    

Current assets

    

Cash and cash equivalents

   $ 279,940     $ 151,657  

Accounts receivable, net

     64,390       47,447  

Inventories, net

     39,039       41,404  

Other receivables

     4,338       10,200  

Prepaid expenses

     7,332       9,003  

Hedge collateral

     5,250       9,820  

Other current assets

     9,321       10,013  

Current assets held for sale

     —         99,821  
  

 

 

   

 

 

 

Total current assets

     409,610       379,365  
  

 

 

   

 

 

 

Property, plant and equipment, net

     96,383       73,068  

Operating lease right-of-use assets

     4,632       1,876  

Intangible assets, net

     2,727       2,769  

Long-term prepaid expenses

     4,058       5,757  

Deferred income taxes

     44,541       155  

Other non-current assets

     9,739       8,904  

Non-current assets held for sale

     —         123,434  
  

 

 

   

 

 

 

Total assets

   $ 571,690     $ 595,328  
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Current liabilities

    

Accounts payable

   $ 52,164     $ 40,376  

Other accounts payable

     2,531       6,410  

Accrued expenses

     16,241       44,799  

Accrued income taxes

     12,398       1,569  

Operating lease liabilities

     2,210       1,625  

Current portion of long-term borrowings, net

     83,479       —    

Other current liabilities

     4,595       2,014  

Current liabilities held for sale

     —         37,040  
  

 

 

   

 

 

 

Total current liabilities

     173,618       133,833  
  

 

 

   

 

 

 

Long-term borrowings, net

     —         304,743  

Accrued severance benefits, net

     40,462       51,181  

Non-current operating lease liabilities

     2,422       251  

Other non-current liabilities

     9,588       9,420  

Non-current liabilities held for sale

     —         110,881  
  

 

 

   

 

 

 

Total liabilities

     226,090       610,309  
  

 

 

   

 

 

 

Commitments and contingencies

    

Stockholders’ equity

    

Common stock, $0.01 par value, 150,000,000 shares authorized, 44,943,854 shares issued and 35,783,347 outstanding at December 31, 2020 and 43,851,991 shares issued and 34,800,312 outstanding at December 31, 2019

     450       439  

Additional paid-in capital

     163,010       152,404  

Retained earnings (deficit)

     286,834       (58,131

Treasury stock, 9,160,507 shares at December 31, 2020 and 9,051,679 shares at December 31, 2019, respectively

     (108,397     (107,033

Accumulated other comprehensive income (loss)

     3,703       (2,660
  

 

 

   

 

 

 

Total stockholders’ equity (deficit)

     345,600       (14,981
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 571,690     $ 595,328  
  

 

 

   

 

 

 

 

6


LOGO

 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of U.S. dollars)

(Unaudited)

 

     Three Months Ended     Year Ended  
     December 31,     December 31,     December 31,  
     2020     2020     2019  

Cash flows from operating activities

      

Net income (loss)

   $ 66,581     $ 344,965     $ (21,826

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

      

Depreciation and amortization

     3,148       16,481       32,729  

Provision for severance benefits

     2,593       16,743       17,139  

Amortization of debt issuance costs and original issue discount

     396       2,220       2,299  

Loss (gain) on foreign currency, net

     (29,842     (23,233     24,692  

Restructuring and other charges

     3,502       3,502       3,598  

Provision for inventory reserves

     (384     3,695       10,468  

Stock-based compensation

     1,945       6,699       6,952  

Loss on early extinguishment of borrowings, net

     766       766       42  

Gain on sale of discontinued operations

     —         (287,117     —    

Others, net

     132       217       247  

Changes in operating assets and liabilities

      

Accounts receivable, net

     (2,685     (19,268     (19,824

Unbilled accounts receivable, net

     —         14,260       19,274  

Inventories

     (2,206     (816     (14,678

Other receivables

     843       6,954       (6,200

Deferred income tax assets

     (44,440     (44,441     35  

Other current assets

     4,418       13,561       11,984  

Accounts payable

     8,626       3,960       7,375  

Other accounts payable

     (3,966     (12,000     (8,518

Accrued expenses

     (30,747     (28,756     5,279  

Accrued income taxes

     (1,721     10,825       267  

Deferred revenue

     (478     2,174       (4,768

Other current liabilities

     688       279       (4,727

Other non-current liabilities

     653       3,521       (306

Contributions to severance insurance deposit accounts

     (11,885     (11,921     (2,262

Payment of severance benefits

     (6,188     (12,076     (9,288

Others, net

     (3,820     (3,724     514  

Net cash provided by (used in) operating activities

     (44,071     7,470       50,497  

Cash flows from investing activities

      

Proceeds from settlement of hedge collateral

     5,733       13,762       13,583  

Payment of hedge collateral

     (998     (8,839     (17,833

Proceeds from disposal of plant, property and equipment

     59       65       202  

Purchase of property, plant and equipment

     (19,747     (36,100     (22,955

Payment for intellectual property registration

     (77     (741     (1,103

Collection of guarantee deposits

     133       1,024       549  

Payment of guarantee deposits

     (625     (1,236     (1,349

Proceeds from sale of discontinued operations

     —         350,553       —    

Other, net

     (26     (6     9  

Net cash provided by (used in) investing activities

     (15,548     318,482       (28,897

Cash flows from financing activities

      

Repurchase of long-term borrowings

     (224,250     (224,250     (1,175

Proceeds from exercise of stock options

     1,228       3,918       2,860  

Acquisition of treasury stock

     (104     (1,125     (2,702

Repayment of financing related to water treatment facility arrangement

     (144     (546     (552

Others

     (113     (278     (233

Net cash used in financing activities

     (223,383     (222,281     (1,802

Effect of exchange rates on cash and cash equivalents

     20,831       24,612       (579

Net increase (decrease) in cash and cash equivalents

     (262,171     128,283       19,219  

Cash and cash equivalents

      

Beginning of the period

     542,111       151,657       132,438  

End of the period

   $ 279,940     $ 279,940     $ 151,657  

 

7


LOGO

 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

RECONCILIATION OF OPERATING INCOME TO ADJUSTED OPERATING INCOME

(In thousands of U.S. dollars)

(Unaudited)

 

     Three Months Ended      Year Ended  
     December 31,     September 30,      December 31,      December 31,      December 31,  
     2020     2020      2019      2020      2019  

Operating income

   $ 9,206     $ 3,223      $ 5,691      $ 27,016      $ 23,725  

Adjustments:

             

Equity-based compensation expense

     1,945       2,101        4,392        6,311        6,053  

Early termination and other charges

     5,075       —          53        5,629        53  

Inventory reserve related to Huawei impact of downstream trade restrictions

     (871     2,331        —          1,460        —    

Expenses related to Fab 3 power outage

     —         1,168        —          1,168        —    

Others

     —         —          —          —          585  

Adjusted operating income

   $ 15,355     $ 8,823      $ 10,136      $ 41,584      $ 30,416  

We present Adjusted Operating Income as supplemental measures of our performance. We define Adjusted Operating Income for the periods indicated as operating income adjusted to exclude (i) Equity-based compensation expense, (ii) Early termination and other charges, (iii) Inventory reserve related to Huawei impact of downstream trade restrictions, (iv) Expenses related to Fab 3 power outage and (v) Others. For the year ended December 31, 2020, Early termination and other charges eliminate $5,629 thousand, of which $4,422 thousand related to the reduction of workforce under a voluntary resignation program and non-recurring professional service fees and expenses incurred in connection with certain treasury and finance initiatives. During the same period, inventory reserve related to Huawei eliminates a net charge of $1,460 thousand that we recorded in relation to the U.S. Government’s export restrictions on Huawei, and expenses related to Fab 3 power outage eliminate $1,168 thousand related to the write-off of the damaged work in process wafers and charges for facility recovery. For the year ended December 31, 2019, others eliminates a $585 thousand legal settlement charge related to dispute with a prior customer and a legal expense related to the indemnification of a former employee, which was borne by us under a negotiated separation agreement during the three months ended March 31, 2019.

 

8


LOGO

 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA AND ADJUSTED NET INCOME

(In thousands of U.S. dollars, except share data)

(Unaudited)

 

     Three Months Ended     Year Ended  
     December 31,     September 30,     December 31,     December 31,     December 31.  
     2020     2020     2019     2020     2019  

Income (loss) from continuing operations

   $ 67,902     $ 8,461     $ 23,876     $ 57,059     $ (20,413

Adjustments:

          

Interest expense, net

     863       4,875       4,675       15,404       19,451  

Income tax expense (benefit)

     (47,064     (1,145     (1,116     (46,228     2,200  

Depreciation and amortization

     3,148       2,854       2,615       11,116       10,318  

EBITDA

     24,849       15,045       30,050       37,351       11,556  

Equity-based compensation expense

     1,945       2,101       4,392       6,311       6,053  

Early termination and other charges

     5,075       —         53       5,629       53  

Foreign currency loss (gain), net

     (13,256     (8,864     (21,850     382       22,316  

Derivative valuation loss (gain), net

     74       (50     149       (148     318  

Loss on early extinguishment of borrowings, net

     766       —         —         766       42  

Inventory reserve related to Huawei impact of downstream trade restrictions

     (871     2,331       —         1,460       —    

Expenses related to Fab 3 power outage

     —         1,168       —         1,168       —    

Others

     —         —         —         —         585  

Adjusted EBITDA

     18,582       11,731       12,794       52,919       40,923  

Income (loss) from continuing operations

   $ 67,902     $ 8,461     $ 23,876     $ 57,059     $ (20,413

Adjustments:

          

Equity-based compensation expense

     1,945       2,101       4,392       6,311       6,053  

Early termination and other charges

     5,075       —         53       5,629       53  

Foreign currency loss (gain), net

     (13,256     (8,864     (21,850     382       22,316  

Derivative valuation loss (gain), net

     74       (50     149       (148     318  

Loss on early extinguishment of borrowings, net

     766       —         —         766       42  

Inventory reserve related to Huawei impact of downstream trade restrictions

     (871     2,331       —         1,460       —    

Expenses related to Fab 3 power outage

     —         1,168       —         1,168       —    

GAAP and cash tax expense difference

     (43,874     —         —         (43,874     —    

Others

     —         —         —         —         585  

Income tax effect on non-GAAP adjustments

     (493     —         —         (493     —    

Adjusted Net Income

   $ 17,268     $ 5,147     $ 6,620     $ 28,260     $ 8,954  

Adjusted Net Income per common share—

          

- Basic

   $ 0.49     $ 0.15     $ 0.19     $ 0.80     $ 0.26  

- Diluted

   $ 0.40     $ 0.14     $ 0.17     $ 0.73     $ 0.25  

Weighted average number of shares – basic

     35,582,966       35,280,864       34,542,415       35,213,525       34,321,888  

Weighted average number of shares – diluted

     47,062,903       46,581,788       46,078,768       46,503,586       35,405,077  

We present Adjusted EBITDA and Adjusted Net Income 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) Early termination and other charges, (iii) Foreign currency loss (gain), net, (iv) Derivative valuation loss (gain), net, (v) Loss on early extinguishment of borrowings, net, (vi) Inventory reserve related to Huawei impact of downstream trade restrictions, (vii) Expenses related to Fab 3 power outage and (viii) Others. For the year ended December 31, 2020, Early termination and other charges eliminate $5,629 thousand, of which $4,422 thousand related to the reduction of workforce under a voluntary resignation program and non-recurring professional service fees and expenses incurred in connection with certain treasury and finance initiatives. During the same period, inventory reserve related to Huawei eliminates a net charge of $1,460 thousand that we recorded in relation to the U.S. Government’s export restrictions on Huawei, and expenses related to Fab 3 power outage eliminate $1,168 thousand related to the write-off of the damaged work in process wafers and charges for facility recovery. For the year ended December 31, 2019, others eliminates a $585 thousand legal settlement charge related to dispute with a prior customer and a legal expense related to the indemnification of a former employee, which was borne by us under a negotiated separation agreement during the three months ended March 31, 2019.

 

9


LOGO

 

EBITDA for the periods indicated is defined as Income (loss) from continuing operations before interest expense, net, income tax expense (benefit) and depreciation and amortization. We prepare Adjusted Net Income by adjusting income (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 is particularly useful because it reflects the impact of our asset base and capital structure on our operating performance. We define Adjusted Net Income for the periods as income (loss) from continuing operations, adjusted to exclude (i) Equity-based compensation expense, (ii) Early termination and other charges, (iii) Foreign currency loss (gain), net, (iv) Derivative valuation loss (gain), net, (v) Loss on early extinguishment of borrowings, net, (vi) Inventory reserve related to Huawei impact of downstream trade restrictions, (vii) Expenses related to Fab 3 power outage, (viii) GAAP and cash tax expense difference, (ix) Others and (x) Income tax effect on non-GAAP adjustments. For the year ended December 31, 2020, Early termination and other charges eliminate $5,629 thousand, of which $4,422 thousand related to the reduction of workforce under a voluntary resignation program and non-recurring professional service fees and expenses incurred in connection with certain treasury and finance initiatives. During the same period, inventory reserve related to Huawei eliminates a net charge of $1,460 thousand that we recorded in relation to the U.S. Government’s export restrictions on Huawei, and expenses related to Fab 3 power outage eliminate $1,168 thousand related to the write-off of the damaged work in process wafers and charges for facility recovery. For the year ended December 31, 2019, others eliminates a $585 thousand legal settlement charge related to dispute with a prior customer and a legal expense related to the indemnification of a former employee, which was borne by us under a negotiated separation agreement during the three months ended March 31, 2019.

 

10