Non-GAAP Financial Measures Reconciliation: | ||||||||||||
Q1 2017 | Q4 2016 | Q1 2016 | ||||||||||
(in millions) | ||||||||||||
Free Cash Flow Data: | ||||||||||||
Net cash provided by operating activities | $ | 103 | $ | 238 | $ | 138 | ||||||
Less: Purchases of property, plant and equipment | (88 | ) | (168 | ) | (199 | ) | ||||||
Plus: Proceeds from sale of and insurance recovery for property, plant and equipment | 2 | 47 | — | |||||||||
Free cash flow | $ | 17 | $ | 117 | $ | (61 | ) | |||||
AMKOR TECHNOLOGY, INC. CONSOLIDATED STATEMENTS OF INCOME (Unaudited) |
||||||||
|
||||||||
For the Three Months Ended
March 31, |
||||||||
2017 | 2016 | |||||||
(In thousands, except per share data) | ||||||||
Net sales | $ | 913,600 | $ | 868,682 | ||||
Cost of sales | 770,694 | 745,798 | ||||||
Gross profit | 142,906 | 122,884 | ||||||
Selling, general and administrative | 76,695 | 73,635 | ||||||
Research and development | 41,556 | 27,155 | ||||||
Total operating expenses | 118,251 | 100,790 | ||||||
Operating income | 24,655 | 22,094 | ||||||
Interest expense | 21,254 | 16,192 | ||||||
Interest expense, related party | 1,242 | 1,242 | ||||||
Other (income) expense, net | 10,864 | 3,192 | ||||||
Total other expense, net | 33,360 | 20,626 | ||||||
Income (loss) before taxes | (8,705 | ) | 1,468 | |||||
Income tax expense | 439 | 1,873 | ||||||
Net income (loss) | (9,144 | ) | (405 | ) | ||||
Net income attributable to non-controlling interests | (862 | ) | (470 | ) | ||||
Net income (loss) attributable to Amkor | $ | (10,006 | ) | $ | (875 | ) | ||
Net income (loss) attributable to Amkor per common share: | ||||||||
Basic | $ | (0.04 | ) | $ | — | |||
Diluted | $ | (0.04 | ) | $ | — | |||
Shares used in computing per common share amounts: | ||||||||
Basic | 238,685 | 237,025 | ||||||
Diluted | 238,685 | 237,025 | ||||||
AMKOR TECHNOLOGY, INC. CONSOLIDATED BALANCE SHEETS (Unaudited) |
||||||||
|
||||||||
March 31,
2017 |
December 31,
2016 |
|||||||
(In thousands) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 613,974 | $ | 549,518 | ||||
Restricted cash | 2,000 | 2,000 | ||||||
Accounts receivable, net of allowances | 545,794 | 563,107 | ||||||
Inventories | 267,208 | 267,990 | ||||||
Other current assets | 70,722 | 27,081 | ||||||
Total current assets | 1,499,698 | 1,409,696 | ||||||
Property, plant and equipment, net | 2,551,706 | 2,564,648 | ||||||
Goodwill | 25,228 | 24,122 | ||||||
Restricted cash | 4,263 | 3,977 | ||||||
Other assets | 97,426 | 89,643 | ||||||
Total assets | $ | 4,178,321 | $ | 4,092,086 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Short-term borrowings and current portion of long-term debt | $ | 36,927 | $ | 35,192 | ||||
Trade accounts payable | 453,686 | 487,430 | ||||||
Capital expenditures payable | 209,831 | 144,370 | ||||||
Accrued expenses | 338,663 | 338,669 | ||||||
Total current liabilities | 1,039,107 | 1,005,661 | ||||||
Long-term debt | 1,450,737 | 1,364,638 | ||||||
Long-term debt, related party | 35,000 | 75,000 | ||||||
Pension and severance obligations | 177,374 | 166,701 | ||||||
Other non-current liabilities | 67,174 | 76,682 | ||||||
Total liabilities | 2,769,392 | 2,688,682 | ||||||
Stockholders’ equity: | ||||||||
Preferred stock | — | — | ||||||
Common stock | 285 | 284 | ||||||
Additional paid-in capital | 1,896,286 | 1,895,089 | ||||||
Accumulated deficit | (313,563 | ) | (303,557 | ) | ||||
Accumulated other comprehensive income (loss) | 20,078 | 6,262 | ||||||
Treasury stock | (214,700 | ) | (214,490 | ) | ||||
Total Amkor stockholders’ equity | 1,388,386 | 1,383,588 | ||||||
Non-controlling interests in subsidiaries | 20,543 | 19,816 | ||||||
Total equity | 1,408,929 | 1,403,404 | ||||||
Total liabilities and equity | $ | 4,178,321 | $ | 4,092,086 | ||||
AMKOR TECHNOLOGY, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
||||||||
For the Three Months Ended
March 31, |
||||||||
2017 | 2016 | |||||||
(In thousands) | ||||||||
Cash flows from operating activities: | ||||||||
Net income (loss) | $ | (9,144 | ) | $ | (405 | ) | ||
Depreciation and amortization | 141,816 | 137,136 | ||||||
Other operating activities and non-cash items | (7,890 | ) | (3,944 | ) | ||||
Changes in assets and liabilities | (22,105 | ) | 5,311 | |||||
Net cash provided by operating activities | 102,677 | 138,098 | ||||||
Cash flows from investing activities: | ||||||||
Payments for property, plant and equipment | (88,285 | ) | (198,788 | ) | ||||
Proceeds from sale of property, plant and equipment | 1,835 | 121 | ||||||
Other investing activities | (2,492 | ) | (426 | ) | ||||
Net cash used in investing activities | (88,942 | ) | (199,093 | ) | ||||
Cash flows from financing activities: | ||||||||
Payments under revolving credit facilities | — | (40,000 | ) | |||||
Borrowings under short-term debt | 13,275 | — | ||||||
Payments of short-term debt | (14,073 | ) | (11,901 | ) | ||||
Proceeds from issuance of long-term debt | 50,000 | — | ||||||
Payments of long-term debt | (3,295 | ) | (4,204 | ) | ||||
Payments for debt issuance costs | (156 | ) | (156 | ) | ||||
Payment of deferred consideration for purchase of facility | (3,890 | ) | — | |||||
Payments for capital lease obligations | (913 | ) | (401 | ) | ||||
Proceeds from the issuance of stock through share-based compensation plans | 145 | — | ||||||
Payments of tax withholding for restricted shares | (210 | ) | (119 | ) | ||||
Payments of subsidiary dividends to non-controlling interests | (135 | ) | (135 | ) | ||||
Net cash provided by (used in) financing activities | 40,748 | (56,916 | ) | |||||
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash | 10,259 | 8,250 | ||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | 64,742 | (109,661 | ) | |||||
Cash, cash equivalents and restricted cash, beginning of period | 555,495 | 527,348 | ||||||
Cash, cash equivalents and restricted cash, end of period | $ | 620,237 | $ | 417,687 | ||||