Amkor Technology Reports Financial Results for the Fourth Quarter and Full Year 2016
In the press release above we refer to free cash flow, which is not
defined by U.S. GAAP. We define free cash flow as net cash provided by
operating activities less payments for property, plant and equipment,
plus proceeds from the sale of and insurance recovery for property,
plant and equipment. We believe free cash flow to be relevant and useful
information to our investors because it provides them with additional
information in assessing our liquidity, capital resources and financial
operating results. Our management uses free cash flow in evaluating our
liquidity, our ability to service debt and our ability to fund capital
expenditures. However, free cash flow has certain limitations, including
that it does not represent the residual cash flow available for
discretionary expenditures since other, non-discretionary expenditures,
such as mandatory debt service, are not deducted from the measure. The
amount of mandatory versus discretionary expenditures can vary
significantly between periods. This measure should be considered in
addition to, and not as a substitute for, or superior to, other measures
of liquidity or financial performance prepared in accordance with U.S.
GAAP, such as net cash provided by operating activities. Furthermore,
our definition of free cash flow may not be comparable to similarly
titled measures reported by other companies. Below is our reconciliation
of free cash flow to U.S. GAAP net cash provided by operating activities.
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures Reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 2016
|
|
Q3 2016
|
|
Q4 2015
|
|
2016
|
|
2015
|
|
|
(in millions)
|
Free Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
238
|
|
|
$
|
219
|
|
|
$
|
154
|
|
|
$
|
729
|
|
|
$
|
585
|
|
Less: Purchases of property, plant and equipment
|
|
|
(168
|
)
|
|
|
(126
|
)
|
|
|
(185
|
)
|
|
|
(650
|
)
|
|
|
(538
|
)
|
Plus: Proceeds from sale of and insurance recovery for property,
plant and equipment
|
|
|
47
|
|
|
|
13
|
|
|
|
2
|
|
|
|
61
|
|
|
|
7
|
|
Free cash flow
|
|
$
|
117
|
|
|
$
|
106
|
|
|
$
|
(29
|
)
|
|
$
|
140
|
|
|
$
|
54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AMKOR TECHNOLOGY, INC.
|
CONSOLIDATED STATEMENTS OF INCOME
|
(Unaudited)
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Year Ended
|
|
|
December 31,
|
|
December 31,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
(In thousands, except per share data)
|
Net sales
|
|
$
|
1,021,613
|
|
|
$
|
670,644
|
|
|
$
|
3,893,635
|
|
|
$
|
2,884,603
|
|
Cost of sales
|
|
|
794,426
|
|
|
|
568,024
|
|
|
|
3,198,158
|
|
|
|
2,405,338
|
|
Gross profit
|
|
|
227,187
|
|
|
|
102,620
|
|
|
|
695,477
|
|
|
|
479,265
|
|
Selling, general and administrative
|
|
|
67,437
|
|
|
|
58,800
|
|
|
|
284,331
|
|
|
|
232,409
|
|
Research and development
|
|
|
33,061
|
|
|
|
22,898
|
|
|
|
117,206
|
|
|
|
82,017
|
|
Total operating expenses
|
|
|
100,498
|
|
|
|
81,698
|
|
|
|
401,537
|
|
|
|
314,426
|
|
Operating income
|
|
|
126,689
|
|
|
|
20,922
|
|
|
|
293,940
|
|
|
|
164,839
|
|
Interest expense
|
|
|
21,172
|
|
|
|
17,090
|
|
|
|
79,668
|
|
|
|
81,407
|
|
Interest expense, related party
|
|
|
1,242
|
|
|
|
1,242
|
|
|
|
4,969
|
|
|
|
4,969
|
|
Other (income) expense, net
|
|
|
(15,461
|
)
|
|
|
15,335
|
|
|
|
(5,854
|
)
|
|
|
10,551
|
|
Total other expense, net
|
|
|
6,953
|
|
|
|
33,667
|
|
|
|
78,783
|
|
|
|
96,927
|
|
Income (loss) before taxes and equity in earnings of unconsolidated
affiliate
|
|
|
119,736
|
|
|
|
(12,745
|
)
|
|
|
215,157
|
|
|
|
67,912
|
|
Income tax expense
|
|
|
18,534
|
|
|
|
837
|
|
|
|
47,853
|
|
|
|
28,035
|
|
Income (loss) before equity in earnings of unconsolidated affiliate
|
|
|
101,202
|
|
|
|
(13,582
|
)
|
|
|
167,304
|
|
|
|
39,877
|
|
Equity in earnings of J-Devices
|
|
|
—
|
|
|
|
3,429
|
|
|
|
—
|
|
|
|
14,016
|
|
Net income (loss)
|
|
|
101,202
|
|
|
|
(10,153
|
)
|
|
|
167,304
|
|
|
|
53,893
|
|
Net income attributable to noncontrolling interests
|
|
|
(939
|
)
|
|
|
(409
|
)
|
|
|
(3,114
|
)
|
|
|
(2,795
|
)
|
Net income (loss) attributable to Amkor
|
|
$
|
100,263
|
|
|
$
|
(10,562
|
)
|
|
$
|
164,190
|
|
|
$
|
51,098
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Amkor per common share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.42
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.69
|
|
|
$
|
0.22
|
|
Diluted
|
|
$
|
0.42
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.69
|
|
|
$
|
0.22
|
|
Shares used in computing per common share amounts:
|
|
|
|
|
|
|
|
|
Basic
|
|
|
238,190
|
|
|
|
236,961
|
|
|
|
237,416
|
|
|
|
236,850
|
|
Diluted
|
|
|
239,187
|
|
|
|
236,961
|
|
|
|
238,034
|
|
|
|
237,170
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AMKOR TECHNOLOGY, INC.
|
CONSOLIDATED BALANCE SHEETS
|
(Unaudited)
|
|
|
|
|
|
December 31,
|
|
|
2016
|
|
2015
|
|
|
(In thousands)
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
549,518
|
|
|
$
|
523,172
|
|
Restricted cash
|
|
|
2,000
|
|
|
|
2,000
|
|
Accounts receivable, net of allowances
|
|
|
563,107
|
|
|
|
526,143
|
|
Inventories
|
|
|
267,990
|
|
|
|
238,205
|
|
Other current assets
|
|
|
27,081
|
|
|
|
27,960
|
|
Total current assets
|
|
|
1,409,696
|
|
|
|
1,317,480
|
|
Property, plant and equipment, net
|
|
|
2,564,648
|
|
|
|
2,579,017
|
|
Goodwill
|
|
|
24,122
|
|
|
|
23,409
|
|
Restricted cash
|
|
|
3,977
|
|
|
|
2,176
|
|
Other assets
|
|
|
89,643
|
|
|
|
104,346
|
|
Total assets
|
|
$
|
4,092,086
|
|
|
$
|
4,026,428
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Short-term borrowings and current portion of long-term debt
|
|
$
|
35,192
|
|
|
$
|
76,770
|
|
Trade accounts payable
|
|
|
487,430
|
|
|
|
434,222
|
|
Capital expenditures payable
|
|
|
144,370
|
|
|
|
242,980
|
|
Accrued expenses
|
|
|
338,669
|
|
|
|
264,212
|
|
Total current liabilities
|
|
|
1,005,661
|
|
|
|
1,018,184
|
|
Long-term debt
|
|
|
1,364,638
|
|
|
|
1,435,269
|
|
Long-term debt, related party
|
|
|
75,000
|
|
|
|
75,000
|
|
Pension and severance obligations
|
|
|
166,701
|
|
|
|
167,197
|
|
Other non-current liabilities
|
|
|
76,682
|
|
|
|
113,242
|
|
Total liabilities
|
|
|
2,688,682
|
|
|
|
2,808,892
|
|
|
|
|
|
|
Amkor stockholders’ equity:
|
|
|
|
|
Preferred stock
|
|
|
—
|
|
|
|
—
|
|
Common stock
|
|
|
284
|
|
|
|
283
|
|
Additional paid-in capital
|
|
|
1,895,089
|
|
|
|
1,883,592
|
|
Accumulated deficit
|
|
|
(303,557
|
)
|
|
|
(467,747
|
)
|
Accumulated other comprehensive income (loss)
|
|
|
6,262
|
|
|
|
(2,084
|
)
|
Treasury stock
|
|
|
(214,490
|
)
|
|
|
(213,758
|
)
|
Total Amkor stockholders’ equity
|
|
|
1,383,588
|
|
|
|
1,200,286
|
|
Noncontrolling interests in subsidiaries
|
|
|
19,816
|
|
|
|
17,250
|
|
Total equity
|
|
|
1,403,404
|
|
|
|
1,217,536
|
|
Total liabilities and equity
|
|
$
|
4,092,086
|
|
|
$
|
4,026,428
|
|
|
|
|
|
|
|
|
|
|
|
AMKOR TECHNOLOGY, INC.
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
|
|
|
|
|
For the Year Ended
|
|
|
December 31,
|
|
|
2016
|
|
2015
|
|
|
(In thousands)
|
Cash flows from operating activities:
|
|
|
|
|
Net income
|
|
$
|
167,304
|
|
|
$
|
53,893
|
|
Depreciation and amortization
|
|
|
555,186
|
|
|
|
494,200
|
|
Loss on debt retirement
|
|
|
—
|
|
|
|
9,560
|
|
Loss from acquisition of J-Devices
|
|
|
—
|
|
|
|
13,501
|
|
Proceeds from insurance recovery for property, plant and equipment
|
|
|
(15,166
|
)
|
|
|
—
|
|
Other operating activities and non-cash items
|
|
|
7,156
|
|
|
|
(3,992
|
)
|
Changes in assets and liabilities
|
|
|
14,922
|
|
|
|
17,813
|
|
Net cash provided by (used in) operating activities
|
|
|
729,402
|
|
|
|
584,975
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
Payments for property, plant and equipment
|
|
|
(650,038
|
)
|
|
|
(537,975
|
)
|
Proceeds from sale of property, plant and equipment
|
|
|
45,635
|
|
|
|
6,945
|
|
Proceeds from insurance recovery for property, plant and equipment
|
|
|
15,166
|
|
|
|
—
|
|
Cash received from business acquisition of J-Devices, net
|
|
|
—
|
|
|
|
22,577
|
|
Disposition of business to J-Devices, net of cash transferred
|
|
|
—
|
|
|
|
8,355
|
|
Investment in J-Devices
|
|
|
—
|
|
|
|
(12,908
|
)
|
Other investing activities
|
|
|
(190
|
)
|
|
|
(1,984
|
)
|
Net cash provided by (used in) investing activities
|
|
|
(589,427
|
)
|
|
|
(514,990
|
)
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
Borrowings under revolving credit facilities
|
|
|
115,000
|
|
|
|
290,000
|
|
Payments under revolving credit facilities
|
|
|
(155,000
|
)
|
|
|
(150,000
|
)
|
Borrowings under short-term debt
|
|
|
49,131
|
|
|
|
—
|
|
Payments of short-term debt
|
|
|
(49,500
|
)
|
|
|
—
|
|
Proceeds from issuance of long-term debt
|
|
|
56,000
|
|
|
|
400,000
|
|
Payments of long-term debt
|
|
|
(132,078
|
)
|
|
|
(530,000
|
)
|
Payments for debt issuance costs
|
|
|
(156
|
)
|
|
|
(312
|
)
|
Payments for retirement of debt
|
|
|
—
|
|
|
|
(7,030
|
)
|
Payments for capital lease obligations
|
|
|
(2,543
|
)
|
|
|
—
|
|
Proceeds from issuance of stock through share-based compensation
plans
|
|
|
8,247
|
|
|
|
931
|
|
Payments of tax withholding for restricted shares
|
|
|
(732
|
)
|
|
|
(730
|
)
|
Payments of subsidiary dividends to noncontrolling interests
|
|
|
(548
|
)
|
|
|
(246
|
)
|
Net cash provided by (used in) financing activities
|
|
|
(112,179
|
)
|
|
|
2,613
|
|
|
|
|
|
|
Effect of exchange rate fluctuations on cash, cash equivalents and
restricted cash
|
|
|
351
|
|
|
|
—
|
|
|
|
|
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash
|
|
|
28,147
|
|
|
|
72,598
|
|
Cash, cash equivalents and restricted cash, beginning of period
|
|
|
527,348
|
|
|
|
454,750
|
|
Cash, cash equivalents and restricted cash, end of period
|
|
$
|
555,495
|
|
|
$
|
527,348
|
|
|
|
|
|
|
|
|
|
|