– Power Solutions Revenue Grew 14.6% Sequentially and 23.7% Year-over-Year
– Achieved GAAP EPS of $0.40 and Adjusted EPS of $0.17
– Expects Q2 Revenue to Increase 11% to 15% on a Sequential Basis
SEOUL, South Korea and CUPERTINO, Calif., April 25, 2012 /PRNewswire via COMTEX/ –MagnaChip Semiconductor Corporation (“MagnaChip”) (NYSE: MX), a Korea-based designer and manufacturer of analog and mixed-signal semiconductor products, today announced financial results for the first quarter ended March 31, 2012.
(Logo: http://photos.prnewswire.com/prnh/20120305/NY61184LOGO )
Revenue for the first quarter of 2012 was $177.0 million, a 2.1% decrease compared to $180.8 million for the fourth quarter of 2011, and a 5.8% decrease compared to $187.9 million for the first quarter of 2011.
Gross profit was $49.9 million or 28.2%, as a percent of revenue, for the first quarter of 2012. This compares to gross profit of $51.5 million or 28.5 % for the fourth quarter of 2011 and $56.5 million or 30.1% for the first quarter of 2011.
“I am very pleased that since going public in March 2011, we have met our revenue and gross margin guidance each quarter for 5 consecutive quarters in what has been a very challenging period for the industry,” said Sang Park, MagnaChip’s Chairman and Chief Executive Officer. “As our Q2 guidance suggests, the first quarter of 2012 was indeed our bottom during this current semiconductor downturn. We have been seeing renewed customer order strength and wafer loading since early March as a result of increased demand from smartphone and tablet PC customers and expect this trend to continue into the second half of this year. In anticipation of this growing demand, we have allocated additional fab capacity to support expansion.”
Net income, on a GAAP basis, for the first quarter of 2012 totaled $15.3 million or $0.40 per diluted share. This compares to net income of $23.7 million or $0.61 per diluted share for the fourth quarter of 2011 and a net income of $22.5 million or $0.57 per diluted share for the first quarter of 2011. Net income was impacted primarily by a foreign currency gain of $11.1 million during the quarter which was primarily related to non-cash translation gains for intercompany balances that were denominated in U.S. dollars.
Adjusted net income, a non-GAAP measurement, for the first quarter of 2012 totaled $6.5 million or $0.17 per diluted share compared to $10.0 million or $0.26 per diluted share for the fourth quarter of 2011 and $15.7 million or $0.40 per diluted share for the first quarter of 2011.
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 $160.6 million at the end of the first quarter of 2012, a decrease of $8.4 million from the end of the prior quarter. Cash provided from operations totaled approximately $39.9 million for the first quarter of 2012.
|
|
Revenue by Segment
|
|
In thousands of US dollars
|
Three Months Ended
|
|
March 31, 2012
|
December 31, 2011
|
March 31, 2011
|
Semiconductor
Manufacturing Services
|
$ 67,863
|
$ 67,973
|
$ 92,266
|
Display Solutions
|
83,225
|
90,045
|
74,464
|
Power Solutions
|
25,253
|
22,039
|
20,412
|
Other
|
661
|
769
|
779
|
|
|
|
|
Total Revenue
|
$ 177,002
|
$ 180,826
|
$ 187,921
|
|
|
|
|
First Quarter and Recent Company Highlights
- Power Solutions Revenue Grew 14.6% Sequentially and 23.7% Year-over-Year.
- Fab loading rate exceeded 90% in March 2012.
- Achieved GAAP EPS of $0.40 and Adjusted EPS of $0.17.
- Repurchased 1.04 Million Shares under MagnaChip’s Stock Repurchase Program Announced October 11, 2011.
Business Outlook For the second quarter of 2012, MagnaChip expects:
- Revenue will increase 11% to 15% ($197 million to $203 million) on a sequential basis.
- Gross Profit, as a percent of revenue, will be in the range of 29.5% to 30.5%.
Non-GAAP Metrics Adjusted EBITDA excludes charges related to depreciation and amortization, interest expense, net, income tax expense, stock-based compensation expense, foreign currency gain, net, derivative valuation loss (gain), net, and special expense for an IPO employee incentive payment. Adjusted net income (loss) excludes charges related to, stock-based compensation expense, amortization of intangible assets associated with continuing operations, foreign currency gain, net, derivative valuation loss (gain), net, and special expense for an IPO employee incentive payment. A reconciliation of GAAP results to non-GAAP results is included following the financial statements.
About MagnaChip Semiconductor Corporation Headquartered in South Korea, MagnaChip is a Korea-based designer and manufacturer of analog and mixed-signal semiconductor products for high-volume consumer applications. MagnaChip believes it has one of the broadest and deepest ranges of analog and mixed-signal semiconductor platforms in the industry, supported by its 30-year operating history, a large portfolio of registered and pending patents, and extensive engineering 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.
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 second quarter 2012 revenue and gross profit. 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 SEC, including our Form 10-K filed on March 8, 2012 and subsequent registration statements, amendments or other reports that we may file from time to time with the SEC 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.
|
|
|
|
|
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands of US dollars, except share data)
(Unaudited)
|
|
|
|
|
|
|
|
Three Months Ended
|
|
March 31,
2012
|
|
December 31,
2011
|
|
March 31,
2011
|
Net sales
|
$
|
177,002
|
|
$
|
180,826
|
|
$
|
187,921
|
Cost of sales
|
|
127,087
|
|
|
129,287
|
|
|
131,447
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
49,915
|
|
|
51,539
|
|
|
56,474
|
Gross profit %
|
|
28.2%
|
|
|
28.5%
|
|
|
30.1%
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
18,209
|
|
|
17,627
|
|
|
15,401
|
Research and development expenses
|
|
19,831
|
|
|
18,652
|
|
|
18,498
|
Special expense for IPO incentive
|
|
—
|
|
|
—
|
|
|
12,146
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
11,875
|
|
|
15,260
|
|
|
10,429
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
(5,580)
|
|
|
(5,644)
|
|
|
(7,111)
|
Foreign currency gain, net
|
|
11,109
|
|
|
16,832
|
|
|
21,359
|
Other
|
|
89
|
|
|
(862)
|
|
|
166
|
|
|
|
|
|
|
|
|
|
|
|
5,618
|
|
|
10,326
|
|
|
14,414
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
17,493
|
|
|
25,586
|
|
|
24,843
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
2,230
|
|
|
1,881
|
|
|
2,375
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
15,263
|
|
$
|
23,705
|
|
$
|
22,468
|
|
|
|
|
|
|
|
|
|
Earnings per common share :
|
|
|
|
|
|
|
|
|
– Basic
|
$
|
0.41
|
|
$
|
0.61
|
|
$
|
0.59
|
– Diluted
|
$
|
0.40
|
|
$
|
0.61
|
|
$
|
0.57
|
Weighted average number of shares–Basic
|
|
37,524,127
|
|
|
38,632,975
|
|
|
38,332,750
|
Weighted average number of shares–Diluted
|
|
38,298,336
|
|
|
39,110,759
|
|
|
39,570,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
March 31,
|
|
December 31,
|
|
March 31,
|
|
|
2012
|
|
2011
|
|
2011
|
|
Net income
|
$
|
15,263
|
|
$
|
23,705
|
|
$
|
22,468
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
7,474
|
|
|
8,856
|
|
|
13,903
|
|
Interest expense, net
|
|
5,580
|
|
|
5,644
|
|
|
7,111
|
|
Income tax expense
|
|
2,230
|
|
|
1,881
|
|
|
2,375
|
|
Stock-based compensation expense
|
|
458
|
|
|
287
|
|
|
641
|
|
Foreign currency gain, net
|
|
(11,109)
|
|
|
(16,832)
|
|
|
(21,359)
|
|
Derivative valuation loss (gain), net
|
|
(85)
|
|
|
862
|
|
|
(158)
|
|
Special expense for IPO incentive
|
|
—
|
|
—
|
|
|
12,146
|
|
Adjusted EBITDA
|
$
|
19,811
|
|
$
|
24,403
|
|
$
|
37,127
|
|
Adjusted EBITDA per common share:
|
|
|
|
|
|
|
|
|
|
– Diluted
|
$
|
0.52
|
|
$
|
0.62
|
|
$
|
0.94
|
|
Weighted average number of shares – Diluted
|
|
38,298,336
|
|
|
39,110,759
|
|
|
39,570,522
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
15,263
|
|
$
|
23,705
|
|
$
|
22,468
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
458
|
|
|
287
|
|
|
641
|
|
Amortization of intangibles
|
|
1,993
|
|
|
1,985
|
|
|
1,990
|
|
Foreign currency gain, net
|
|
(11,109)
|
|
|
(16,832)
|
|
|
(21,359)
|
|
Derivative valuation loss (gain), net
|
|
(85)
|
|
|
862
|
|
|
(158)
|
|
Special expense for IPO incentive
|
|
—
|
|
|
—
|
|
|
12,146
|
|
Adjusted net income
|
$
|
6,520
|
|
$
|
10,007
|
|
$
|
15,728
|
|
Adjusted net income per common share:
|
|
|
|
|
|
|
|
|
|
– Diluted
|
$
|
0.17
|
|
$
|
0.26
|
|
$
|
0.40
|
|
Weighted average number of shares – Diluted
|
|
38,298,336
|
|
|
39,110,759
|
|
|
39,570,522
|
|
|
|
|
|
|
|
|
|
|
|
|
We define Adjusted EBITDA as net income adjusted to exclude (i) depreciation and amortization, (ii) interest expense, net, (iii) income tax expense, (iv) stock-based compensation expense, (v) foreign currency gain, net, (vi) derivative valuation loss (gain), net, and (vii) special expense for IPO incentive.
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) stock-based compensation expense, (ii) amortization of intangibles, (iii) foreign currency gain, net, (iv) derivative valuation loss (gain), net, and (v) special expense for IPO incentive.
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands of US dollars, except share data)
(Unaudited)
|
|
|
|
March 31,
2012
|
|
December 31,
2011
|
Assets
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
156,623
|
|
$
|
162,111
|
Restricted cash
|
|
|
3,934
|
|
6,830
|
Accounts receivable, net
|
|
|
127,332
|
|
|
125,922
|
Inventories, net
|
|
|
68,105
|
|
|
62,836
|
Other receivables
|
|
|
4,343
|
|
|
256
|
Prepaid expenses
|
|
|
8,112
|
|
|
6,032
|
Other current assets
|
|
|
5,578
|
|
|
15,909
|
|
|
|
|
|
|
|
Total current assets
|
|
|
374,027
|
|
|
379,896
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
206,206
|
|
|
182,663
|
Intangible assets, net
|
|
|
20,348
|
|
|
16,787
|
Long-term prepaid expenses
|
|
|
4,107
|
|
|
4,790
|
Other non-current assets
|
|
|
17,972
|
|
|
18,539
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
622,660
|
|
$
|
602,675
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
90,902
|
|
$
|
77,848
|
Other accounts payable
|
|
|
13,772
|
|
|
13,452
|
Accrued expenses
|
|
|
39,649
|
|
|
31,723
|
Current portion of capital lease obligations
|
|
|
1,458
|
|
|
2,852
|
Derivative liabilities
|
|
|
8,308
|
|
|
9,757
|
Other current liabilities
|
|
|
3,266
|
|
|
2,007
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
157,355
|
|
|
137,639
|
|
|
|
|
|
|
|
Long-term borrowings, net
|
|
|
201,452
|
|
|
201,389
|
Accrued severance benefits, net
|
|
|
94,352
|
|
|
90,755
|
Other non-current liabilities
|
|
|
5,596
|
|
|
6,222
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
458,755
|
|
|
436,005
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholder’ equity
|
|
|
|
|
|
|
Common stock, $0.01 par value, 150,000,000 shares authorized, 39,457,063
shares issued and 36,880,879 outstanding at March 31, 2012 and 39,439,115
shares issued and 37,907,575 outstanding at December 31, 2011
|
|
|
394
|
|
|
394
|
Additional paid-in capital
|
|
|
99,495
|
|
|
98,929
|
Retained earnings
|
|
|
109,213
|
|
|
93,950
|
Treasury stock, 2,576,184 shares at March 31, 2012
|
|
|
(23,728)
|
|
|
(11,793)
|
Accumulated other comprehensive loss
|
|
|
(21,469)
|
|
|
(14,810)
|
|
|
|
|
|
|
|
Total stockholders’ equity
|
|
|
163,905
|
|
|
166,670
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
622,660
|
|
$
|
602,675
|
|
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of US dollars)
(Unaudited)
|
|
|
|
Three Months Ended
|
|
|
March 31,
2012
|
|
March 31,
2011
|
Cash flows from operating activities
|
|
|
|
|
|
|
Net income
|
|
$
|
15,263
|
|
$
|
22,468
|
Adjustments to reconcile net income to net cash provided by operating activities
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
7,474
|
|
|
13,903
|
Provision for severance benefits
|
|
|
4,703
|
|
|
2,854
|
Amortization of debt issuance costs and original issue discount
|
|
|
242
|
|
|
246
|
Gain on foreign currency translation, net
|
|
|
(12,824)
|
|
|
(23,684)
|
Gain on disposal of property, plant and equipment, net
|
|
|
(269)
|
|
|
—
|
Loss on disposal of intangible assets, net
|
|
|
11
|
|
|
4
|
Stock-based compensation
|
|
|
458
|
|
|
641
|
Other
|
|
|
123
|
|
|
549
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
Accounts receivable
|
|
|
1,339
|
|
|
(9,250)
|
Inventories
|
|
|
(2,860)
|
|
|
(3,467)
|
Other receivables
|
|
|
(4,024)
|
|
|
(1,041)
|
Other current assets
|
|
|
8,536
|
|
|
(1,449)
|
Deferred tax assets
|
|
|
871
|
|
|
548
|
Accounts payable
|
|
|
12,581
|
|
|
14,289
|
Other accounts payable
|
|
|
(298)
|
|
|
(1,348)
|
Accrued expenses
|
|
|
9,886
|
|
|
7,153
|
Other current liabilities
|
|
|
2,225
|
|
|
(1,518)
|
Payment of severance benefits
|
|
|
(2,323)
|
|
|
(1,610)
|
Other
|
|
|
(1,261)
|
|
|
(72)
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
39,853
|
|
|
19,216
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
Decrease in restricted cash
|
|
|
2,995
|
|
|
—
|
Proceeds from disposal of plant, property and equipment
|
|
|
273
|
|
|
—
|
Purchase of plant, property and equipment
|
|
|
(24,758)
|
|
|
(6,779)
|
Payment for intellectual property registration
|
|
|
(190)
|
|
|
(165)
|
Payment for acquisition
|
|
|
(8,642)
|
|
|
—
|
Decrease in short-term financial instruments
|
|
|
173
|
|
|
—
|
Collection of guarantee deposits
|
|
|
31
|
|
|
979
|
Payment of guarantee deposits
|
|
|
(178)
|
|
|
(1,004)
|
Other
|
|
|
(48)
|
|
|
(44)
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(30,344)
|
|
|
(7,013)
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
Proceeds from issuance of common stock
|
|
|
108
|
|
|
11,425
|
Repayment of obligation under capital lease
|
|
|
(1,510)
|
|
|
(1,562)
|
Acquisition of treasury stock
|
|
|
(11,935)
|
|
|
—
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
(13,337)
|
|
|
9,863
|
Effect of exchange rates on cash and cash equivalents
|
|
|
(1,660)
|
|
|
(59)
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(5,488)
|
|
|
22,007
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
Beginning of the period
|
|
|
162,111
|
|
|
172,172
|
|
|
|
|
|
|
|
End of the period
|
|
$
|
156,623
|
|
$
|
194,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE MagnaChip Semiconductor Corporation