Non-GAAP Financial Measures Reconciliation: |
|
|
|
||||||
|
2020 |
|
|
2019 |
|
||||
|
(in millions) |
||||||||
Free Cash Flow Data: |
|
|
|
||||||
Net cash provided by operating activities |
$ |
770 |
|
|
|
$ |
564 |
|
|
Less: Purchases of property, plant and equipment |
(553 |
) |
|
|
(472 |
) |
|
||
Plus: Proceeds from sale of and insurance recovery for property, plant and equipment |
4 |
|
|
|
12 |
|
|
||
Free cash flow |
$ |
221 |
|
|
|
$ |
104 |
|
|
AMKOR TECHNOLOGY, INC.
Selected Operating Data
This press release also includes net debt, which is not defined by U.S. GAAP. We define net debt as total debt as reported on the consolidated balance sheet less the sum of cash and cash equivalents, and short term investments. We believe net debt to be relevant and useful information to our investors because it provides them with additional information in assessing our capital structure, financial leverage, and our ability to reduce debt and to fund investing and financing activities. This measure should be considered in addition to, and not as a substitute for, or superior to, total debt, prepared in accordance with U.S. GAAP. Furthermore, our definition of net debt may not be comparable to similarly titled measures reported by other companies.
Non-GAAP Financial Measure Reconciliation: |
|
|
|
||||||
|
2020 |
|
|
2019 |
|
||||
|
(in millions) |
||||||||
Net Debt Data: |
|
|
|
||||||
Total Debt |
$ |
1,154 |
|
|
|
$ |
1,450 |
|
|
Less: Cash and Cash Equivalents |
(698 |
) |
|
|
(895 |
) |
|
||
Less: Short-term Investments |
(134 |
) |
|
|
(6 |
) |
|
||
Net Debt |
$ |
322 |
|
|
|
$ |
549 |
|
|
AMKOR TECHNOLOGY, INC. CONSOLIDATED STATEMENTS OF INCOME (Unaudited) |
|||||||||||||||||||
|
For the Three Months Ended
|
|
For the Year Ended
|
||||||||||||||||
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||||||
|
(In thousands, except per share data) |
||||||||||||||||||
Net sales |
$ |
1,371,041 |
|
|
|
$ |
1,178,464 |
|
|
|
$ |
5,050,589 |
|
|
|
$ |
4,052,650 |
|
|
Cost of sales |
1,092,540 |
|
|
|
955,480 |
|
|
|
4,149,775 |
|
|
|
3,403,211 |
|
|
||||
Gross profit |
278,501 |
|
|
|
222,984 |
|
|
|
900,814 |
|
|
|
649,439 |
|
|
||||
Selling, general and administrative |
78,219 |
|
|
|
71,828 |
|
|
|
302,842 |
|
|
|
278,631 |
|
|
||||
Research and development |
41,103 |
|
|
|
32,771 |
|
|
|
140,727 |
|
|
|
137,638 |
|
|
||||
Total operating expenses |
119,322 |
|
|
|
104,599 |
|
|
|
443,569 |
|
|
|
416,269 |
|
|
||||
Operating income |
159,179 |
|
|
|
118,385 |
|
|
|
457,245 |
|
|
|
233,170 |
|
|
||||
Interest expense |
14,707 |
|
|
|
16,673 |
|
|
|
64,168 |
|
|
|
71,587 |
|
|
||||
Other (income) expense, net |
4,828 |
|
|
|
1,132 |
|
|
|
6,395 |
|
|
|
1,773 |
|
|
||||
Total other expense, net |
19,535 |
|
|
|
17,805 |
|
|
|
70,563 |
|
|
|
73,360 |
|
|
||||
Income before taxes |
139,644 |
|
|
|
100,580 |
|
|
|
386,682 |
|
|
|
159,810 |
|
|
||||
Income tax expense |
12,679 |
|
|
|
764 |
|
|
|
46,183 |
|
|
|
37,182 |
|
|
||||
Net income |
126,965 |
|
|
|
99,816 |
|
|
|
340,499 |
|
|
|
122,628 |
|
|
||||
Net income attributable to noncontrolling interests |
(291 |
) |
|
|
(669 |
) |
|
|
(2,361 |
) |
|
|
(1,740 |
) |
|
||||
Net income attributable to Amkor |
$ |
126,674 |
|
|
|
$ |
99,147 |
|
|
|
$ |
338,138 |
|
|
|
$ |
120,888 |
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income attributable to Amkor per common share: |
|
|
|
|
|
|
|
||||||||||||
Basic |
$ |
0.52 |
|
|
|
$ |
0.41 |
|
|
|
$ |
1.40 |
|
|
|
$ |
0.50 |
|
|
Diluted |
$ |
0.52 |
|
|
|
$ |
0.41 |
|
|
|
$ |
1.40 |
|
|
|
$ |
0.50 |
|
|
Shares used in computing per common share amounts: |
|
|
|
|
|
|
|
||||||||||||
Basic |
242,333 |
|
|
|
240,384 |
|
|
|
241,509 |
|
|
|
239,725 |
|
|
||||
Diluted |
243,356 |
|
|
|
241,146 |
|
|
|
242,248 |
|
|
|
240,122 |
|
|
AMKOR TECHNOLOGY, INC. CONSOLIDATED BALANCE SHEETS (Unaudited) |
|||||||||
|
December 31, |
||||||||
|
2020 |
|
|
2019 |
|
||||
|
(In thousands) |
||||||||
ASSETS |
|
|
|
||||||
Current assets: |
|
|
|
||||||
Cash and cash equivalents |
$ |
698,002 |
|
|
|
$ |
894,948 |
|
|
Restricted cash |
1,007 |
|
|
|
610 |
|
|
||
Short-term investments |
133,769 |
|
|
|
6,348 |
|
|
||
Accounts receivable, net of allowances |
962,643 |
|
|
|
850,753 |
|
|
||
Inventories |
297,293 |
|
|
|
220,602 |
|
|
||
Other current assets |
40,218 |
|
|
|
28,272 |
|
|
||
Total current assets |
2,132,932 |
|
|
|
2,001,533 |
|
|
||
Property, plant and equipment, net |
2,566,002 |
|
|
|
2,404,850 |
|
|
||
Operating lease right of use assets |
147,236 |
|
|
|
148,549 |
|
|
||
Goodwill |
27,325 |
|
|
|
25,976 |
|
|
||
Restricted cash |
3,188 |
|
|
|
2,974 |
|
|
||
Other assets |
145,628 |
|
|
|
111,733 |
|
|
||
Total assets |
$ |
5,022,311 |
|
|
|
$ |
4,695,615 |
|
|
|
|
|
|
||||||
LIABILITIES AND EQUITY |
|
|
|
||||||
Current liabilities: |
|
|
|
||||||
Short-term borrowings and current portion of long-term debt |
$ |
149,007 |
|
|
|
$ |
144,479 |
|
|
Trade accounts payable |
636,434 |
|
|
|
571,054 |
|
|
||
Capital expenditures payable |
181,339 |
|
|
|
77,044 |
|
|
||
Accrued expenses |
349,207 |
|
|
|
267,226 |
|
|
||
Total current liabilities |
1,315,987 |
|
|
|
1,059,803 |
|
|
||
Long-term debt |
1,005,339 |
|
|
|
1,305,755 |
|
|
||
Pension and severance obligations |
159,610 |
|
|
|
176,971 |
|
|
||
Long-term operating lease liabilities |
84,420 |
|
|
|
91,107 |
|
|
||
Other non-current liabilities |
102,996 |
|
|
|
71,740 |
|
|
||
Total liabilities |
2,668,352 |
|
|
|
2,705,376 |
|
|
||
|
|
|
|
||||||
Amkor stockholders’ equity: |
|
|
|
||||||
Preferred stock |
— |
|
|
|
— |
|
|
||
Common stock |
289 |
|
|
|
287 |
|
|
||
Additional paid-in capital |
1,953,378 |
|
|
|
1,927,739 |
|
|
||
Retained earnings |
562,502 |
|
|
|
234,077 |
|
|
||
Accumulated other comprehensive income |
27,270 |
|
|
|
19,115 |
|
|
||
Treasury stock |
(217,740 |
) |
|
|
(217,479 |
) |
|
||
Total Amkor stockholders’ equity |
2,325,699 |
|
|
|
1,963,739 |
|
|
||
Noncontrolling interests in subsidiaries |
28,260 |
|
|
|
26,500 |
|
|
||
Total equity |
2,353,959 |
|
|
|
1,990,239 |
|
|
||
Total liabilities and equity |
$ |
5,022,311 |
|
|
|
$ |
4,695,615 |
|
|
AMKOR TECHNOLOGY, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
|||||||||
|
For the Year Ended December 31, |
||||||||
|
2020 |
|
|
2019 |
|
||||
|
(In thousands) |
||||||||
Cash flows from operating activities: |
|
|
|
||||||
Net income |
$ |
340,499 |
|
|
|
$ |
122,628 |
|
|
Depreciation and amortization |
510,396 |
|
|
|
524,177 |
|
|
||
Other operating activities and non-cash items |
12,594 |
|
|
|
42,935 |
|
|
||
Changes in assets and liabilities |
(93,456 |
) |
|
|
(125,890 |
) |
|
||
Net cash provided by operating activities |
770,033 |
|
|
|
563,850 |
|
|
||
|
|
|
|
||||||
Cash flows from investing activities: |
|
|
|
||||||
Payments for property, plant and equipment |
(553,021 |
) |
|
|
(472,433 |
) |
|
||
Proceeds from sale of property, plant and equipment |
3,819 |
|
|
|
10,117 |
|
|
||
Proceeds from insurance recovery for property, plant and equipment |
— |
|
|
|
1,538 |
|
|
||
Payments for short-term investments |
(535,368 |
) |
|
|
(5,935 |
) |
|
||
Proceeds from sale of short-term investments |
247,081 |
|
|
|
— |
|
|
||
Proceeds from maturities of short-term investments |
159,015 |
|
|
|
6,469 |
|
|
||
Other investing activities |
39,769 |
|
|
|
(2,245 |
) |
|
||
Net cash used in investing activities |
(638,705 |
) |
|
|
(462,489 |
) |
|
||
|
|
|
|
||||||
Cash flows from financing activities: |
|
|
|
||||||
Proceeds from revolving credit facilities |
312,000 |
|
|
|
272,700 |
|
|
||
Payments of revolving credit facilities |
(332,000 |
) |
|
|
(272,700 |
) |
|
||
Proceeds from short-term debt |
86,769 |
|
|
|
51,434 |
|
|
||
Payments of short-term debt |
(87,353 |
) |
|
|
(52,635 |
) |
|
||
Proceeds from issuance of long-term debt |
331,033 |
|
|
|
975,575 |
|
|
||
Payments of long-term debt |
(648,514 |
) |
|
|
(862,927 |
) |
|
||
Payments of finance lease obligations |
(9,851 |
) |
|
|
(6,574 |
) |
|
||
Other financing activities |
14,197 |
|
|
|
3,377 |
|
|
||
Net cash (used in) provided by financing activities |
(333,719 |
) |
|
|
108,250 |
|
|
||
|
|
|
|
||||||
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash |
6,056 |
|
|
|
870 |
|
|
||
|
|
|
|
||||||
Net (decrease) increase in cash, cash equivalents and restricted cash |
(196,335 |
) |
|
|
210,481 |
|
|
||
Cash, cash equivalents and restricted cash, beginning of period |
898,532 |
|
|
|
688,051 |
|
|
||
Cash, cash equivalents and restricted cash, end of period |
$ |
702,197 |
|
|
|
$ |
898,532 |
|
|