Magnachip Reports Results for Fourth Quarter and Year 2021

We present Adjusted Operating Income as a supplemental measure of our performance. We define Adjusted Operating Income for the periods indicated as operating income adjusted to exclude (i) Equity-based compensation expense, (ii) Inventory reserve related to Huawei impact of downstream trade restrictions, (iii) Expenses related to Fab 3 power outage, (iv) Merger-related costs (income), net and (v) Early termination and other charges, net.

For the year ended December 31, 2021, we recorded in our consolidated statement of operations net gain of $35,527 thousand that represented income of $70,200 thousand from the recognition of a reverse termination fee, net of professional service fees and expenses of $34,673 thousand incurred in connection with the contemplated merger transaction of the Company that was terminated in December 2021. For the same period, we also recorded $3,430 thousand of non-recurring professional service fees and expenses incurred in connection with the regulatory requests, partially offset by $1,419 thousand gain on sale of certain legacy equipment of the closed back-end line in our fabrication facility in Gumi (which was closed during the year ended December 31, 2018).

For the year ended December 31, 2020, we recorded in our consolidated statement of operations $4,422 thousand of early termination and other charges, net, in connection with the headcount reduction program offered and paid to the employees during the fourth quarter of 2020. During the same period, we also recorded $554 thousand of non-recurring professional service fees and expenses incurred in connection with certain treasury and finance initiatives.

 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA AND ADJUSTED NET INCOME
(In thousands of U.S. dollars, except share data)
(Unaudited)




Three Months Ended



Year Ended



December 31,


September 30,


December 31,


December 31,


December 31,



2021


2021


2020


2021


2020


Income from continuing operations


$

53,611



$

10,768



$

67,902



$

56,708



$

57,059


Adjustments:





















Interest expense, net



(726)




(439)




863




(1,238)




15,404


Income tax expense (benefit)



11,221




3,149




(47,064)




17,261




(46,228)


Depreciation and amortization



3,663




3,578




3,148




14,239




11,116


EBITDA



67,769




17,056




24,849




86,970




37,351


Equity-based compensation expense



1,648




2,005




1,945




7,704




6,311


Foreign currency loss (gain), net



(147)




7,579




(13,256)




11,853




382


Derivative valuation loss (gain), net



(29)




(237)




74




(123)




(148)


Loss on early extinguishment of borrowings, net









766







766


Inventory reserve related to Huawei impact of downstream trade restrictions



(379)




(1,081)




(871)




(1,460)




1,460


Expenses related to Fab 3 power outage















1,168


Merger-related costs (income), net



(49,369)




1,552




653




(35,527)




653


Early termination and other charges, net



(1,349)




(513)




4,422




1,284




4,976


Adjusted EBITDA



18,144




26,361




18,582




70,701




52,919


Income from continuing operations


$

53,611



$

10,768



$

67,902



$

56,708



$

57,059


Adjustments:





















Equity-based compensation expense



1,648




2,005




1,945




7,704




6,311


Foreign currency loss (gain), net



(147)




7,579




(13,256)




11,853




382


Derivative valuation loss (gain), net



(29)




(237)




74




(123)




(148)


Loss on early extinguishment of borrowings, net









766







766


Inventory reserve related to Huawei impact of downstream trade restrictions



(379)




(1,081)




(871)




(1,460)




1,460


Expenses related to Fab 3 power outage















1,168


Merger-related costs (income), net



(49,369)




1,552




653




(35,527)




653


Early termination and other charges, net



(1,349)




(513)




4,422




1,284




4,976


GAAP and cash tax expense difference



907







(43,874)




907




(43,874)


Income tax effect on non-GAAP adjustments



9,713







(493)




9,713




(493)


Adjusted Net Income


$

14,606



$

20,073



$

17,268



$

51,059



$

28,260


Adjusted Net Income per common share—





















- Basic


$

0.31



$

0.43



$

0.49



$

1.14



$

0.80


- Diluted


$

0.31



$

0.42



$

0.40



$

1.09



$

0.73


Weighted average number of shares – basic



46,369,520




46,449,234




35,582,966




44,879,412




35,213,525


Weighted average number of shares – diluted



47,691,816




47,808,457




47,062,903




47,709,373




46,503,586



« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8  Next Page »



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us
ShareCG™ is a trademark of Internet Business Systems, Inc.

Report a Bug Report Abuse Make a Suggestion About Privacy Policy Contact Us User Agreement Advertise