MagnaChip Reports First Quarter 2012 Financial Results

- 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

News provided by

Apr 25, 2012, 04:00 ET

SEOUL, South Korea and CUPERTINO, Calif., April 25, 2012 /PRNewswire/ -- 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.

CONTACTS:

In the United States:

Robert Pursel

Director of Investor Relations

Tel. 408-625-1262

[email protected]

In Korea:

Chankeun Park

Senior Manager, Public Relations

Tel. +82-2-6903-3195

[email protected]


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