TowerJazz Reports Increase in Revenue, EBITDA and Net Profit for the First Quarter of 2016

 

TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
UNAUDITED RECONCILIATION OF ADJUSTED FINANCIAL DATA AND ADJUSTED EBITDA CALCULATION
(dollars and share count in thousands, except per share data)
               
         Three months ended
         March 31,     December 31,   March 31,  
          2016     2015     2015 
               
RECONCILIATION FROM GAAP NET PROFIT TO ADJUSTED NET PROFIT      
               
  GAAP NET PROFIT (LOSS)  $  65,944    $  22,079    $  (73,064 )
   Stock based compensation    2,156      1,975      1,310  
   Amortization of acquired intangible assets      2,241      2,374      2,082  
   Other non-cash financing expense, net associated with Bonds Series F accelerated conversion       --     6,998      73,121  
   Gain from acquisition, net    (41,140 )     --     -- 
   Other non-recurring items, see (1) below      2,378         (7,380 )       (11,000 )
  ADJUSTED NET PROFIT (LOSS)   $   31,579     $   26,046     $   (7,551 )
                             
  ADJUSTED NET PROFIT (LOSS) PER SHARE                  
    Basic       $   0.37     $   0.33     $   (0.12 )
    Diluted     $   0.34     $   0.29     $   (0.03 )
    Fully diluted, see (2) below   $   0.31     $   0.27     $   (0.03 )
                             
  Number of shares and other securities used for the above calculation:                
    Basic             84,521           79,607           63,581  
    Diluted           92,902           91,086           96,173  
    Fully diluted, see (2) below       106,865         103,477         104,511  
                             
       
EBITDA CALCULATION:                  
                             
  GAAP OPERATING PROFIT     $   30,814     $   34,339     $   1,994  
    Depreciation of fixed assets         40,064         37,841         45,950  
    Stock based compensation         2,156         1,975         1,310  
    Amortization of acquired intangible assets         2,241         2,374         2,082  
    Other non-recurring items, see (3) below       2,378         (991 )       --  
  EBITDA       $   77,653     $   75,538     $   51,336  
                             
  (1 ) Q1 2016 includes mainly acquisition related costs; Q4 2015 includes mainly impact of Japanese income tax rate reduction; Q1 2015 includes Jazz income tax benefit resulting from expiration of statute of limitations.
  (2 ) Fully diluted share count includes all issued and outstanding securities as of end of the applicable period.
  (3 ) Q1 2016 includes mainly acquisition related costs; Q4 2015 includes mainly Nishiwaki Fab cessation impact, net.

« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7  Next Page »



Review Article Be the first to review this article
Featured Video
Jobs
Development Engineer-WEB SKILLS +++ for EDA Careers at North Valley, CA
Principal Engineer FPGA Design for Intevac at Santa Clara, CA
ASIC FPGA Verification Engineer for General Dynamics Mission Systems at Bloomington, MN
Technical Support Engineer for EDA Careers at Freemont, CA
Technical Marketing Manager Valley for EDA Careers at San Jose, CA
FAE FIELD APPLICATIONS SAN DIEGO for EDA Careers at San Diego, CA
Upcoming Events
DVCon 2017 Conference at DoubleTree Hotel San Jose CA - Feb 27 - 2, 2017
IoT Summit 2017 at Great America ballroom, Santa Clara Convention Center Santa Clara CA - Mar 16 - 17, 2017
SNUG Silicon Valley 2017 at Santa Clara Convention Center Santa Clara CA - Mar 22 - 23, 2017
CDNLive Silicon Valley 2017 at Santa Clara Convention Center Santa Clara CA - Apr 11 - 12, 2017



Internet Business Systems © 2017 Internet Business Systems, Inc.
595 Millich Dr., Suite 216, Campbell, CA 95008
+1 (408)-337-6870 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering TechJobsCafe - Technical Jobs and Resumes GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy Policy