Non-GAAP Financial Measures Reconciliation: | ||||||||||||||||||||
Q4 2015 | Q3 2015 | Q4 2014 | 2015 | 2014 | ||||||||||||||||
(in millions) | ||||||||||||||||||||
Free Cash Flow Data: | ||||||||||||||||||||
Net cash provided by operating activities | $ | 154 | $ | 195 | $ | 208 | $ | 578 | $ | 614 | ||||||||||
Less purchases of property, plant and equipment | (185 | ) | (158 | ) | (239 | ) | (538 | ) | (681 | ) | ||||||||||
Free cash flow |
$ | (31 | ) | $ | 37 | $ | (31 | ) | $ | 40 | $ | (67 | ) | |||||||
AMKOR TECHNOLOGY, INC. CONSOLIDATED STATEMENTS OF INCOME (Unaudited) |
||||||||||||||||
For the Three Months Ended | For the Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(In thousands, except per share data) | ||||||||||||||||
Net sales | $ | 670,644 | $ | 853,113 | $ | 2,884,603 | $ | 3,129,440 | ||||||||
Cost of sales | 568,024 | 733,042 | 2,405,338 | 2,576,618 | ||||||||||||
Gross profit | 102,620 | 120,071 | 479,265 | 552,822 | ||||||||||||
Selling, general and administrative | 58,045 | 62,800 | 231,654 | 254,498 | ||||||||||||
Research and development | 22,898 | 17,303 | 82,017 | 76,864 | ||||||||||||
Total operating expenses | 80,943 | 80,103 | 313,671 | 331,362 | ||||||||||||
Operating income | 21,677 | 39,968 | 165,594 | 221,460 | ||||||||||||
Interest expense | 17,090 | 34,917 | 81,407 | 104,956 | ||||||||||||
Interest expense, related party | 1,242 | 1,242 | 4,969 | 4,969 | ||||||||||||
Other (income) expense, net | 15,712 | (9,254 | ) | 10,928 | (24,543 | ) | ||||||||||
Total other expense, net | 34,044 | 26,905 | 97,304 | 85,382 | ||||||||||||
(Loss) income before taxes and equity in earnings of unconsolidated affiliate | (12,367 | ) | 13,063 | 68,290 | 136,078 | |||||||||||
Income tax expense | 837 | 1,420 | 28,035 | 33,845 | ||||||||||||
(Loss) income before equity in earnings of unconsolidated affiliate |
(13,204 | ) | 11,643 | 40,255 | 102,233 | |||||||||||
Equity in earnings of J-Devices | 4,647 | 2,485 | 20,107 | 31,654 | ||||||||||||
Net (loss) income | (8,557 | ) | 14,128 | 60,362 | 133,887 | |||||||||||
Net income attributable to noncontrolling interests | (409 | ) | (993 | ) | (2,795 | ) | (3,501 | ) | ||||||||
Net (loss) income attributable to Amkor | $ | (8,966 | ) | $ | 13,135 | $ | 57,567 | $ | 130,386 | |||||||
Net (loss)income attributable to Amkor per common share: | ||||||||||||||||
Basic | $ | (0.04 | ) | $ | 0.06 | $ | 0.24 | $ | 0.56 | |||||||
Diluted | $ | (0.04 | ) | $ | 0.06 | $ | 0.24 | $ | 0.55 | |||||||
Shares used in computing per common share amounts: | ||||||||||||||||
Basic | 236,961 | 236,578 | 236,850 | 230,710 | ||||||||||||
Diluted | 236,961 | 236,937 | 237,170 | 236,731 | ||||||||||||
AMKOR TECHNOLOGY, INC. CONSOLIDATED BALANCE SHEETS (Unaudited) |
||||||||
December 31, | ||||||||
2015 | 2014 | |||||||
(In thousands) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 523,172 | $ | 449,946 | ||||
Restricted cash | 2,000 | 2,681 | ||||||
Accounts receivable, net of allowances | 526,143 | 469,683 | ||||||
Inventories | 238,205 | 223,379 | ||||||
Other current assets | 27,960 | 52,259 | ||||||
Total current assets | 1,317,480 | 1,197,948 | ||||||
Property, plant and equipment, net | 2,579,017 | 2,206,476 | ||||||
Goodwill | 19,443 | — | ||||||
Investments | — | 117,733 | ||||||
Restricted cash | 2,176 | 2,123 | ||||||
Other assets | 113,184 | 111,125 | ||||||
Total assets | $ | 4,031,300 | $ | 3,635,405 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Short-term borrowings and current portion of long-term debt | $ | 76,770 | $ | 5,000 | ||||
Trade accounts payable | 434,222 | 309,025 | ||||||
Capital expenditures payable | 242,980 | 127,568 | ||||||
Accrued expenses | 263,457 | 258,997 | ||||||
Total current liabilities | 1,017,429 | 700,590 | ||||||
Long-term debt | 1,444,107 | 1,450,824 | ||||||
Long-term debt, related party | 75,000 | 75,000 | ||||||
Pension and severance obligations | 167,197 | 152,673 | ||||||
Other non-current liabilities | 101,679 | 125,382 | ||||||
Total liabilities | 2,805,412 | 2,504,469 | ||||||
Amkor stockholders’ equity: | ||||||||
Preferred stock | — | — | ||||||
Common stock | 283 | 282 | ||||||
Additional paid-in capital | 1,883,592 | 1,878,810 | ||||||
Accumulated deficit | (459,395 | ) | (516,962 | ) | ||||
Accumulated other comprehensive loss | (2,084 | ) | (32,867 | ) | ||||
Treasury stock | (213,758 | ) | (213,028 | ) | ||||
Total Amkor stockholders’ equity | 1,208,638 | 1,116,235 | ||||||
Noncontrolling interests in subsidiaries | 17,250 | 14,701 | ||||||
Total equity | 1,225,888 | 1,130,936 | ||||||
Total liabilities and equity | $ | 4,031,300 | $ | 3,635,405 | ||||
AMKOR TECHNOLOGY, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
||||||||
For the Year Ended | ||||||||
December 31, | ||||||||
2015 | 2014 | |||||||
(In thousands) | ||||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 60,362 | $ | 133,887 | ||||
Depreciation and amortization | 494,200 | 464,706 | ||||||
Loss on debt retirement | 2,530 | — | ||||||
Loss from acquisition of J-Devices | 13,878 | — | ||||||
Gain on sale of subsidiary to J-Devices | — | (9,155 | ) | |||||
Other operating activities and non-cash items | (10,083 | ) | (40,762 | ) | ||||
Changes in assets and liabilities | 17,058 | 65,233 | ||||||
Net cash provided by operating activities | 577,945 | 613,909 | ||||||
Cash flows from investing activities: | ||||||||
Payments for property, plant and equipment | (537,975 | ) | (681,120 | ) | ||||
Proceeds from sale of property, plant and equipment | 6,945 | 2,815 | ||||||
Cash received from business acquisition of J-Devices, net |
22,577 | — | ||||||
Cash received (transferred) on sale of subsidiary to J-Devices, net | 8,355 | (15,774 | ) | |||||
Investment in J-Devices | (12,908 | ) | — | |||||
Other investing activities | (1,356 | ) | (399 | ) | ||||
Net cash used in investing activities | (514,362 | ) | (694,478 | ) | ||||
Cash flows from financing activities: | ||||||||
Borrowings under revolving credit facilities | 290,000 | — | ||||||
Payments under revolving credit facilities | (150,000 | ) | — | |||||
Proceeds from issuance of long-term debt | 400,000 | 80,000 | ||||||
Payments of long-term debt | (530,000 | ) | (145,000 | ) | ||||
Payments for debt issuance costs | (312 | ) | (903 | ) | ||||
Payment of deferred consideration for an acquisition | — | (18,763 | ) | |||||
Proceeds from issuance of stock through share-based compensation plans | 931 | 6,250 | ||||||
Payments of tax withholding for restricted shares | (730 | ) | (1,579 | ) | ||||
Payments of subsidiary dividends to noncontrolling interests | (246 | ) | — | |||||
Net cash provided by (used in) financing activities | 9,643 | (79,995 | ) | |||||
Effect of exchange rate fluctuations on cash and cash equivalents | — | 68 | ||||||
Net increase (decrease) in cash and cash equivalents | 73,226 | (160,496 | ) | |||||
Cash and cash equivalents, beginning of period | 449,946 | 610,442 | ||||||
Cash and cash equivalents, end of period | $ | 523,172 | $ | 449,946 | ||||