SEOUL, South Korea and SAN JOSE, Calif., July 30, 2018 /PRNewswire/ -- MagnaChip Semiconductor Corporation (NYSE: MX) today announced financial results
for the second quarter of 2018 ended June 30.
Q2 2018 Summary
- Revenue of $199.7 million exceeded high-end of guidance range of $182-188 million; revenue increased 19.8% Year-over-Year (YoY)
- Record OLED display driver revenue of $62.2 million quadrupled YoY and increased 81.3% from
Q1 2018
- Power products revenue increased 13.3% YoY; Foundry revenue decreased 0.8% YoY on a reported basis, but had better product
mix with 17% increase in new products YoY
- Gross profit margin of 27.0% in line with 26-28% guidance range; gross profit margin declined by one percentage point YoY
and gross profit dollars increased 15.4% YoY
- Operating income of $13.9 million increased 42.8% YoY
- Adjusted EBITDA of $23.5 million increased 15.7% YoY
- Cash flow from operations of $25.7 million up fivefold YoY; free cash flow, which represents
cash flow from operations less capital expenditures, totaled $17.3 million as compared with a
negative $0.2 million a year ago
CEO Comments from YJ Kim: "Revenue in the second quarter far exceeded previous guidance due to record demand for our
OLED display drivers coupled with a higher-than-expected number of launches of OLED smartphones, primarily in China. Our OLED revenue in Q2 quadrupled from the second quarter a year ago and increased 81.3%
sequentially. Given our current business visibility, OLED revenue in 2018 is expected to exceed the previous record of
$161.0 million set in 2016. Revenue in the Power standard products business increased by double
digits year-over-year, while new product revenue in our Foundry business increased by 17% year over year. Both Foundry and Power
businesses recorded a sequential increase in revenue in Q2 as compared to Q1 2018."
CFO Comments from Jonathan Kim:
"Key financial metrics showed continued improvement in the second quarter, driven primarily by higher-than-expected revenue.
Revenue, gross profit dollars, operating income and Adjusted EBITDA, all showed double-digit percentage gains year-over-year, as
well as sequentially. Operating income, Adjusted EBITDA and gross profit increased 88.6%, 51.7%, and 20.8% sequentially, and the
Company remains committed to show improvement in gross profit over time. Our improved financial performance helped MagnaChip
achieve positive free cash flow of $17.3 million in the second quarter as compared to negative free
cash flow in the same year-ago period. We anticipate that we will continue to generate positive free cash flow for the second
half of 2018."
Second Quarter Financial Review
Total Revenue
Total revenue in the second quarter of 2018 was $199.7 million, up 19.8% as compared to
reported revenue of $166.7 million from the second quarter of 2017, and up 20.4% from $165.8 million in the first quarter of 2018.
Segment Revenue and Segment Adjustments
In January 2018, as part of the Company's ongoing portfolio optimization effort to
realign business processes and streamline the organizational structure, the Company transferred a portion of the non-OLED Display
business, which was $4.4 million for Q1 2018 and $3.7 million for Q2
2018, from the Standard Products Group to the Foundry Services Group. As a result, the historical financial results below are
discussed both on an as reported and as adjusted basis for comparative purposes.
Foundry Services Group revenue in the second quarter was $80.9 million, down 0.8% from reported
revenue of $81.5 million from the second quarter of 2017, and up 4.5% from the first quarter of
2018 on an as reported basis; and down 7.6% from the second quarter of 2017, and down 3.2% from the first quarter of 2017 on an
as adjusted basis.
Following the strategic realignment and portfolio optimization discussed above, Standard Products Group revenue in the second
quarter of 2018 was $118.7 million, up 39.6% year-over-year on a reported basis and up 34.4%
sequentially; and up 50.2% year-over-year on an as adjusted basis. The improved results in the Standard Products Group reflected
a sharp improvement in mobile OLED driver revenue in connection with the introduction of new OLED smartphones from China manufacturers, and higher demand for premium Power products.
Total Gross Profit and Gross Profit Margin
Total gross profit in the second quarter of 2018 was $53.9 million or 27.0% as a
percentage of sales as compared with gross profit of $46.7 million or 28.0% gross profit margin in
the second quarter of 2017, and $44.6 million or 26.9% gross profit margin for the first quarter of
2018.
Segment Gross Profit Margin
Foundry Services Group gross profit margin was 27.4% in the second quarter of 2018 as compared with, on an as reported
basis, 28.7% in the second quarter of 2017 and 26.7% in the first quarter of 2018. The Foundry Services Group gross profit margin
was, on an as adjusted basis, 28.2% in the second quarter of 2017 and 27.9% in the first quarter of 2017. The Standard Products
Group gross profit margin was 26.6% in the second quarter of 2018 as compared with, on an as reported basis, 27.2% in the second
quarter of 2017, and 27.2% in the first quarter of 2018. The Standard Products Group gross profit margin was, on an adjusted
basis, 27.7% in the second quarter of 2017, and 23.3% in the first quarter of 2017.
Operating Income, Net Income, Adjusted Net Income, Adjusted EBITDA
Operating income, on a GAAP basis, for the second quarter was $13.9 million as compared
with $9.7 million in the second quarter of 2017 and $7.4 million in
the first quarter of 2018.
Net loss on a GAAP basis, for the second quarter was $21.5 million or $0.62 per basic and diluted share as compared with a net loss of $8.1 million or
$0.24 per basic and diluted share in the second quarter of 2017, and net income of $2.8 million or $0.08 per basic and diluted share in the first quarter of 2018.
The net loss in the second quarter of 2018 was attributable primarily to a non-cash foreign exchange loss on the Company's
intercompany loans.
Adjusted Net Income, a non-GAAP financial measure, for the second quarter of 2018 totaled $8.9
million or $0.26 per basic share and $0.23 per diluted share,
as compared with Adjusted Net Income of $7.8 million or $0.23 per
basic share and $0.21 per diluted share in the second quarter of 2017, and compared with Adjusted
Net Income of $1.4 million or $0.04 per basic and diluted share in
the first quarter of 2018.
Adjusted EBITDA, a non-GAAP financial measure, in the second quarter was $23.5 million or 11.8%
of revenue, as compared with Adjusted EBITDA of $20.3 million or 12.2% of revenue in the second
quarter of 2017, and compared with Adjusted EBITDA of $15.5 million or 9.3% of revenue in the first
quarter of 2018.
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 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.
Cash and cash equivalents totaled $131.7 million at the end of the second quarter, up from
$123.1 million at the end of the first quarter of 2018.
Note: The following table sets forth information relating to our operating segments (in thousands). The historical
amounts below are presented both on an as reported and as adjusted basis to show the impact of the strategic realignment and
transfer of a portion of the non-OLED Display business from the Standard Products Group to the Foundry Services Group beginning
in the first quarter of 2018:
|
|
Three Months Ended
|
|
|
|
June 30,
2018
|
|
|
June 30,
2017
As Reported
|
|
|
June 30,
2017
As Adjusted
|
|
|
Net Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foundry Services Group
|
|
$
|
80,907
|
|
|
$
|
81,528
|
|
|
$
|
87,549
|
|
|
Standard Products Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Display Solutions
|
|
|
78,712
|
|
|
|
49,753
|
|
|
|
43,732
|
|
|
Power Solutions
|
|
|
40,028
|
|
|
|
35,314
|
|
|
|
35,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Standard Products Group
|
|
$
|
118,740
|
|
|
$
|
85,067
|
|
|
$
|
79,046
|
|
|
All other
|
|
|
38
|
|
|
|
90
|
|
|
|
90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net sales
|
|
$
|
199,685
|
|
|
$
|
166,685
|
|
|
$
|
166,685
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
June 30,
2018
|
|
|
June 30,
2017
As Reported
|
|
|
June 30,
2017
As Adjusted
|
|
|
Net Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foundry Services Group
|
|
$
|
158,336
|
|
|
$
|
159,056
|
|
|
$
|
171,091
|
|
|
Standard Products Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Display Solutions
|
|
|
128,408
|
|
|
|
98,632
|
|
|
|
86,597
|
|
|
Power Solutions
|
|
|
78,695
|
|
|
|
70,594
|
|
|
|
70,594
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Standard Products Group
|
|
$
|
207,103
|
|
|
$
|
169,226
|
|
|
$
|
157,191
|
|
|
All other
|
|
|
65
|
|
|
|
113
|
|
|
|
113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net sales
|
|
$
|
365,504
|
|
|
$
|
328,395
|
|
|
$
|
328,395
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
June 30, 2018
|
|
|
June 30, 2017
As Reported
|
|
|
June 30, 2017
As Adjusted
|
|
|
|
|
Amount
|
|
|
% of
Net Sales
|
|
|
Amount
|
|
|
% of
Net Sales
|
|
|
Amount
|
|
|
% of
Net Sales
|
|
|
|
Gross Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foundry Services Group
|
|
$
|
22,185
|
|
|
|
27.4
|
%
|
|
$
|
23,433
|
|
|
|
28.7
|
%
|
|
$
|
24,670
|
|
|
|
28.2
|
%
|
|
|
Standard Products Group
|
|
|
31,631
|
|
|
|
26.6
|
|
|
|
23,139
|
|
|
|
27.2
|
|
|
|
21,902
|
|
|
|
27.7
|
|
|
|
All other
|
|
|
38
|
|
|
|
100.0
|
|
|
|
90
|
|
|
|
100.0
|
|
|
|
90
|
|
|
|
100.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross profit
|
|
$
|
53,854
|
|
|
|
27.0
|
%
|
|
$
|
46,662
|
|
|
|
28.0
|
%
|
|
$
|
46,662
|
|
|
|
28.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
June 30, 2018
|
|
|
June 30, 2017
As Reported
|
|
|
June 30, 2017
As Adjusted
|
|
|
|
|
Amount
|
|
|
% of
Net Sales
|
|
|
Amount
|
|
|
% of
Net Sales
|
|
|
Amount
|
|
|
% of
Net Sales
|
|
|
|
Gross Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foundry Services Group
|
|
$
|
42,849
|
|
|
|
27.1
|
%
|
|
$
|
45,520
|
|
|
|
28.6
|
%
|
|
$
|
47,982
|
|
|
|
28.0
|
%
|
|
|
Standard Products Group
|
|
|
55,670
|
|
|
|
26.9
|
|
|
|
42,599
|
|
|
|
25.2
|
|
|
|
40,137
|
|
|
|
25.5
|
|
|
|
All other
|
|
|
(84)
|
|
|
|
(129.2)
|
|
|
|
|
113
|
|
|
|
100.0
|
|
|
|
113
|
|
|
|
100.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross profit
|
|
$
|
98,435
|
|
|
|
26.9
|
%
|
|
$
|
88,232
|
|
|
|
26.9
|
%
|
|
$
|
88,232
|
|
|
|
26.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter 2018 and Recent Company Highlights
MagnaChip:
Third Quarter 2018 Business Outlook
For the third quarter of 2018, MagnaChip anticipates:
- Revenue to be in the range of $200 million to $210 million, up
sequentially about 2.7% at the mid-point of the projected range. The guidance for the third quarter compares with higher-than-
expected revenue of $199.7 million in the second quarter of 2018 and $176.7 million in the third quarter of 2017.
- Gross profit margin to be in the range of 26% to 28%. This compares to 27.0% in the second quarter of 2018, and 28.5% in
the third quarter of 2017.
Second Quarter 2018 Conference Call
The conference call will be webcast live today at 5 p.m. ET and is available by dialing
toll-free at 1-844 536-5472. International call-in participants can dial toll-free at 1-614 -
999-9318. The conference ID number is 8082947. Participants are encouraged to initiate their calls at least 10
minutes in advance of the 5 p.m. EST 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 8082947.
About MagnaChip Semiconductor Corporation
MagnaChip is a designer and manufacturer of analog and mixed-signal semiconductor platform solutions for
communications, IoT, consumer, industrial and automotive applications. The Company's Standard Products Group and Foundry Services
Group provide a broad range of standard products and manufacturing services to customers worldwide. MagnaChip, with over 30 years
of operating history, owns a portfolio of approximately 3,100 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.
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 future operating and financial performance, including third quarter
2018 revenue and gross profit expectations. 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 February 22, 2018 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
|
|
June 30,
2018
|
|
March 31,
2018
|
|
June 30,
2017
|
|
Net
sales
|
$ 199,685
|
|
$ 165,819
|
|
$ 166,685
|
|
Cost of sales
|
145,831
|
|
121,238
|
|
120,023
|
|
Gross
profit
|
53,854
|
|
44,581
|
|
46,662
|
|
Gross profit %
|
27.0 %
|
|
26.9 %
|
|
28.0 %
|
|
Operating
expenses
|
|
|
|
|
|
|
Selling, general and administrative
expenses
|
18,935
|
|
17,622
|
|
17,730
|
|
Research and development expenses
|
21,005
|
|
19,580
|
|
16,928
|
|
Early termination charges
|
—
|
|
—
|
|
2,262
|
|
Total operating
expenses
|
39,940
|
|
37,202
|
|
36,920
|
|
Operating income
|
13,914
|
|
7,379
|
|
9,742
|
|
Interest expense
|
(5,489 )
|
|
(5,463 )
|
|
(5,441 )
|
|
Foreign currency gain (loss),
net
|
(27,449 )
|
|
1,318
|
|
(11,905 )
|
|
Other income (expense), net
|
(960 )
|
|
519
|
|
83
|
|
Income (loss) before income taxes
|
(19,984 )
|
|
3,753
|
|
(7,521 )
|
|
Income tax
expenses
|
1,521
|
|
990
|
|
538
|
|
Net income (loss)
|
$ (21,505 )
|
|
$ 2,763
|
|
$ (8,059 )
|
|
Earnings (loss) per common
share—
|
|
|
|
|
|
|
Basic
|
$ (0.62 )
|
|
$ 0.08
|
|
$ (0.24 )
|
|
Diluted
|
$ (0.62 )
|
|
$ 0.08
|
|
$ (0.24 )
|
|
Weighted average number of
shares—
|
|
|
|
|
|
|
Basic
|
34,420,654
|
|
34,253,111
|
|
33,952,574
|
|
Diluted
|
34,420,654
|
|
35,154,693
|
|
33,952,574
|
|
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,
2018
|
|
|
March 31,
2018
|
|
|
June 30,
2017
|
|
|
Net income (loss)
|
|
$
|
(21,505)
|
|
|
$
|
2,763
|
|
|
$
|
(8,059)
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
5,059
|
|
|
|
5,123
|
|
|
|
5,187
|
|
|
Income tax expenses
|
|
|
1,521
|
|
|
|
990
|
|
|
|
538
|
|
|
Depreciation and amortization
|
|
|
8,012
|
|
|
|
7,958
|
|
|
|
6,773
|
|
|
EBITDA
|
|
|
(6,913)
|
|
|
|
16,834
|
|
|
|
4,439
|
|
|
Early termination charges
|
|
|
—
|
|
|
|
—
|
|
|
|
2,262
|
|
|
Equity-based compensation expense
|
|
|
1,341
|
|
|
|
665
|
|
|
|
349
|
|
|
Foreign currency loss (gain), net
|
|
|
27,449
|
|
|
|
(1,318)
|
|
|
|
11,905
|
|
|
Derivative valuation loss, net
|
|
|
1,632
|
|
|
|
76
|
|
|
|
467
|
|
|
Restatement related expenses (gain), net
|
|
|
—
|
|
|
|
(765)
|
|
|
|
900
|
|
|
Adjusted EBITDA
|
|
$
|
23,509
|
|
|
$
|
15,492
|
|
|
$
|
20,322
|
|
|
Net income (loss)
|
|
$
|
(21,505)
|
|
|
$
|
2,763
|
|
|
$
|
(8,059)
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Early termination charges
|
|
|
—
|
|
|
|
—
|
|
|
|
2,262
|
|
|
Equity-based compensation expense
|
|
|
1,341
|
|
|
|
665
|
|
|
|
349
|
|
|
Foreign currency loss (gain), net
|
|
|
27,449
|
|
|
|
(1,318)
|
|
|
|
11,905
|
|
|
Derivative valuation loss, net
|
|
|
1,632
|
|
|
|
76
|
|
|
|
467
|
|
|
Restatement related expenses (gain), net
|
|
|
—
|
|
|
|
(765)
|
|
|
|
900
|
|
|
Adjusted Net Income
|
|
$
|
8,917
|
|
|
$
|
1,421
|
|
|
$
|
7,824
|
|
|
Adjusted Net Income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
– Basic
|
|
$
|
0.26
|
|
|
$
|
0.04
|
|
|
$
|
0.23
|
|
|
– Diluted
|
|
$
|
0.23
|
|
|
$
|
0.04
|
|
|
$
|
0.21
|
|
|
Weighted average number of shares – Basic
|
|
|
34,420,654
|
|
|
|
34,253,111
|
|
|
|
33,952,574
|
|
|
Weighted average number of shares – Diluted
|
|
|
45,735,521
|
|
|
|
35,154,693
|
|
|
|
44,974,577
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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) early termination charges, (ii) equity-based compensation expense, (iii) foreign currency loss (gain),
net, (iv) derivative valuation loss, net and (v) restatement related expenses (gain), net. EBITDA for the
periods indicated is defined as net income (loss) before interest expense, net, income tax expenses and depreciation and
amortization. We prepare Adjusted Net Income by adjusting net income (loss) 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 net income (loss), adjusted to exclude (i) early termination charges, (ii) equity-based compensation
expense, (iii) foreign currency loss (gain), net, (iv) derivative valuation loss, net and (v) restatement
related expenses (gain), net.
|
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(In thousands of US dollars, except share data)
|
|
(Unaudited)
|
|
|
June 30,
2018
|
|
December 31,
2017
|
|
(In thousands of US dollars,
except share data)
|
|
Assets
|
|
|
|
|
Current assets
|
|
|
|
|
Cash and cash equivalents
|
$ 131,682
|
|
$ 128,575
|
|
Accounts receivable,
net
|
85,570
|
|
92,026
|
|
Unbilled accounts receivable
|
35,857
|
|
—
|
|
Inventories, net
|
57,456
|
|
73,073
|
|
Other receivables
|
8,468
|
|
4,292
|
|
Prepaid expenses
|
10,227
|
|
9,250
|
|
Hedge collateral
|
10,100
|
|
7,600
|
|
Other current assets
|
11,023
|
|
15,444
|
|
Total current assets
|
350,383
|
|
330,260
|
|
Property, plant and equipment, net
|
197,034
|
|
205,903
|
|
Intangible assets,
net
|
3,966
|
|
4,061
|
|
Long-term prepaid
expenses
|
13,858
|
|
12,791
|
|
Other non-current assets
|
5,851
|
|
5,774
|
|
Total assets
|
$ 571,092
|
|
$ 558,789
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
Current liabilities
|
|
|
|
|
Accounts payable
|
$ 60,742
|
|
$ 65,940
|
|
Other accounts
payable
|
11,123
|
|
10,261
|
|
Accrued expenses
|
49,506
|
|
51,746
|
|
Deferred revenue
|
13,440
|
|
8,335
|
|
Other current
liabilities
|
5,149
|
|
1,860
|
|
Total current liabilities
|
139,960
|
|
138,142
|
|
Long-term borrowings, net
|
304,489
|
|
303,416
|
|
Accrued severance benefits,
net
|
145,542
|
|
148,905
|
|
Other non-current
liabilities
|
14,894
|
|
7,963
|
|
Total liabilities
|
604,885
|
|
598,426
|
|
Stockholders'
equity
|
|
|
|
|
Common stock, $0.01 par value, 150,000,000 shares authorized, 42,877,395
shares issued and
34,483,754 outstanding at June 30, 2018 and 42,563,808 shares issued and 34,189,599
outstanding
at December 31, 2017
|
429
|
|
426
|
|
Additional paid-in capital
|
139,502
|
|
136,259
|
|
Accumulated deficit
|
(51,147 )
|
|
(40,889 )
|
|
Treasury stock, 8,393,641 shares at June 30, 2018 and 8,374,209 shares
at December 31, 2017
|
(102,518 )
|
|
(102,319 )
|
|
Accumulated other comprehensive
loss
|
(20,059 )
|
|
(33,114 )
|
|
Total stockholders'
deficit
|
(33,793 )
|
|
(39,637)
|
|
Total liabilities and stockholders' equity
|
$ 571,092
|
|
$ 558,789
|
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(In thousands of US dollars)
|
|
(Unaudited)
|
|
|
|
Three Months
Ended
|
|
|
Six Months
Ended
|
|
|
|
June 30,
2018
|
|
|
June 30,
2018
|
|
|
June 30,
2017
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(21,505)
|
|
|
$
|
(18,742)
|
|
|
$
|
35,679
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used
in)
operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
8,012
|
|
|
|
15,970
|
|
|
|
13,531
|
|
|
Provision for severance benefits
|
|
|
4,653
|
|
|
|
9,165
|
|
|
|
10,776
|
|
|
Amortization of debt issuance costs and original issue discount
|
|
|
541
|
|
|
|
1,073
|
|
|
|
950
|
|
|
Loss (gain) on foreign currency, net
|
|
|
34,051
|
|
|
|
32,369
|
|
|
|
(35,813)
|
|
|
Restructuring gain and other
|
|
|
—
|
|
|
|
—
|
|
|
|
(17,010)
|
|
|
Stock-based compensation
|
|
|
1,341
|
|
|
|
2,810
|
|
|
|
1,179
|
|
|
Other
|
|
|
1,390
|
|
|
|
1,053
|
|
|
|
220
|
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
|
2,190
|
|
|
|
5,305
|
|
|
|
(9,730)
|
|
|
Unbilled accounts receivable
|
|
|
1,526
|
|
|
|
887
|
|
|
|
—
|
|
|
Inventories, net
|
|
|
(3,647)
|
|
|
|
(16,797)
|
|
|
|
2,646
|
|
|
Other receivables
|
|
|
(762)
|
|
|
|
(4,508)
|
|
|
|
2,598
|
|
|
Other current assets
|
|
|
3,288
|
|
|
|
2,253
|
|
|
|
1,135
|
|
|
Accounts payable
|
|
|
(7,641)
|
|
|
|
(4,473)
|
|
|
|
(1,919)
|
|
|
Other accounts payable
|
|
|
(2,470)
|
|
|
|
(5,229)
|
|
|
|
(7,790)
|
|
|
Accrued expenses
|
|
|
5,694
|
|
|
|
(1,435)
|
|
|
|
(10,776)
|
|
|
Other current liabilities
|
|
|
1,330
|
|
|
|
760
|
|
|
|
(436)
|
|
|
Deferred revenue
|
|
|
604
|
|
|
|
5,413
|
|
|
|
(265)
|
|
|
Other non-current liabilities
|
|
|
498
|
|
|
|
1,116
|
|
|
|
(268)
|
|
|
Payment of severance benefits
|
|
|
(3,507)
|
|
|
|
(5,754)
|
|
|
|
(18,082)
|
|
|
Other
|
|
|
87
|
|
|
|
516
|
|
|
|
(107)
|
|
|
Net cash provided by (used in) operating activities
|
|
|
25,673
|
|
|
|
21,752
|
|
|
|
(33,482)
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from disposal of plant, property and equipment
|
|
|
13
|
|
|
|
13
|
|
|
|
1,125
|
|
|
Purchase of plant, property and equipment
|
|
|
(4,103)
|
|
|
|
(11,432)
|
|
|
|
(10,807)
|
|
|
Payment for property related to water treatment facility
arrangement
|
|
|
(4,283)
|
|
|
|
(4,283)
|
|
|
|
—
|
|
|
Payment for intellectual property registration
|
|
|
(165)
|
|
|
|
(574)
|
|
|
|
(566)
|
|
|
Proceeds from settlement of hedge collateral
|
|
|
—
|
|
|
|
4,863
|
|
|
|
6,781
|
|
|
Payment of hedge collateral
|
|
|
(7,490)
|
|
|
|
(7,490)
|
|
|
|
(10,036)
|
|
|
Collection of guarantee deposits
|
|
|
645
|
|
|
|
659
|
|
|
|
1,400
|
|
|
Payment of guarantee deposits
|
|
|
—
|
|
|
|
—
|
|
|
|
(41)
|
|
|
Other
|
|
|
(2)
|
|
|
|
(38)
|
|
|
|
22
|
|
|
Net cash used in investing activities
|
|
|
(15,385)
|
|
|
|
(18,282)
|
|
|
|
(12,122)
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of senior notes
|
|
|
—
|
|
|
|
—
|
|
|
|
86,250
|
|
|
Payment of debt issuance costs
|
|
|
—
|
|
|
|
—
|
|
|
|
(5,902)
|
|
|
Proceeds from exercise of stock options
|
|
|
293
|
|
|
|
435
|
|
|
|
2,525
|
|
|
Acquisition of treasury stock
|
|
|
—
|
|
|
|
—
|
|
|
|
(11,401)
|
|
|
Proceeds from property related to water treatment facility
arrangement
|
|
|
4,283
|
|
|
|
4,283
|
|
|
|
—
|
|
|
Net cash provided by financing activities
|
|
|
4,576
|
|
|
|
4,718
|
|
|
|
71,472
|
|
|
Effect of exchange rates on cash, cash equivalents and restricted
cash
|
|
|
(6,318)
|
|
|
|
(5,081)
|
|
|
|
4,049
|
|
|
Net increase in cash, cash equivalents and restricted cash
|
|
|
8,546
|
|
|
|
3,107
|
|
|
|
29,917
|
|
|
Cash, cash equivalents and restricted cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of the period
|
|
|
123,136
|
|
|
|
128,575
|
|
|
|
101,606
|
|
|
End of the period
|
|
$
|
131,682
|
|
|
$
|
131,682
|
|
|
$
|
131,523
|
|
View original content:http://www.prnewswire.com/news-releases/magnachip-reports-second-quarter-2018-financial-results-300688616.html
SOURCE MagnaChip Semiconductor Corporation