Tower Semiconductor Ltd
NASDAQ:TSEM
Income Statement
Earnings Waterfall
Tower Semiconductor Ltd
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
353.5m
USD
|
Operating Expenses
|
-152.3m
USD
|
Operating Income
|
201.3m
USD
|
Other Expenses
|
317.2m
USD
|
Net Income
|
518.5m
USD
|
Income Statement
Tower Semiconductor Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
505
N/A
|
525
+4%
|
634
+21%
|
727
+15%
|
828
+14%
|
922
+11%
|
923
+0%
|
941
+2%
|
961
+2%
|
1 012
+5%
|
1 082
+7%
|
1 164
+8%
|
1 250
+7%
|
1 302
+4%
|
1 342
+3%
|
1 370
+2%
|
1 387
+1%
|
1 370
-1%
|
1 360
-1%
|
1 328
-2%
|
1 304
-2%
|
1 301
0%
|
1 272
-2%
|
1 262
-1%
|
1 234
-2%
|
1 224
-1%
|
1 228
+0%
|
1 226
0%
|
1 266
+3%
|
1 313
+4%
|
1 365
+4%
|
1 441
+6%
|
1 508
+5%
|
1 582
+5%
|
1 646
+4%
|
1 687
+2%
|
1 678
-1%
|
1 612
-4%
|
1 543
-4%
|
1 474
-4%
|
1 423
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(477)
|
(495)
|
(610)
|
(693)
|
(764)
|
(829)
|
(785)
|
(762)
|
(755)
|
(779)
|
(828)
|
(884)
|
(947)
|
(975)
|
(997)
|
(1 017)
|
(1 033)
|
(1 034)
|
(1 037)
|
(1 021)
|
(1 011)
|
(1 012)
|
(1 008)
|
(1 012)
|
(1 004)
|
(1 005)
|
(1 005)
|
(1 008)
|
(1 032)
|
(1 062)
|
(1 098)
|
(1 143)
|
(1 179)
|
(1 218)
|
(1 243)
|
(1 245)
|
(1 211)
|
(1 155)
|
(1 112)
|
(1 080)
|
(1 069)
|
|
Gross Profit |
28
N/A
|
30
+6%
|
24
-18%
|
35
+42%
|
64
+84%
|
93
+45%
|
138
+50%
|
179
+29%
|
205
+15%
|
234
+14%
|
254
+9%
|
280
+10%
|
303
+8%
|
327
+8%
|
345
+6%
|
353
+2%
|
354
+0%
|
336
-5%
|
323
-4%
|
307
-5%
|
293
-4%
|
290
-1%
|
265
-9%
|
251
-5%
|
230
-8%
|
219
-5%
|
223
+2%
|
219
-2%
|
233
+7%
|
251
+7%
|
267
+6%
|
299
+12%
|
329
+10%
|
364
+11%
|
403
+11%
|
442
+10%
|
466
+6%
|
457
-2%
|
431
-6%
|
394
-9%
|
354
-10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(76)
|
(75)
|
(87)
|
(100)
|
(111)
|
(123)
|
(124)
|
(123)
|
(125)
|
(125)
|
(126)
|
(127)
|
(129)
|
(130)
|
(131)
|
(132)
|
(135)
|
(137)
|
(137)
|
(137)
|
(138)
|
(140)
|
(141)
|
(142)
|
(143)
|
(143)
|
(143)
|
(142)
|
(142)
|
(143)
|
(148)
|
(154)
|
(163)
|
(167)
|
(169)
|
(169)
|
(164)
|
(161)
|
(156)
|
(153)
|
(152)
|
|
Selling, General & Administrative |
(43)
|
(44)
|
(49)
|
(54)
|
(59)
|
(64)
|
(63)
|
(63)
|
(63)
|
(63)
|
(63)
|
(65)
|
(65)
|
(66)
|
(66)
|
(66)
|
(67)
|
(67)
|
(65)
|
(64)
|
(65)
|
(66)
|
(66)
|
(67)
|
(67)
|
(67)
|
(67)
|
(65)
|
(64)
|
(64)
|
(67)
|
(72)
|
(77)
|
(82)
|
(84)
|
(83)
|
(80)
|
(78)
|
(74)
|
(73)
|
(72)
|
|
Research & Development |
(33)
|
(31)
|
(38)
|
(46)
|
(52)
|
(59)
|
(60)
|
(60)
|
(62)
|
(62)
|
(63)
|
(62)
|
(63)
|
(64)
|
(64)
|
(66)
|
(68)
|
(70)
|
(72)
|
(73)
|
(73)
|
(74)
|
(75)
|
(75)
|
(76)
|
(76)
|
(76)
|
(77)
|
(78)
|
(79)
|
(81)
|
(83)
|
(85)
|
(85)
|
(85)
|
(86)
|
(84)
|
(83)
|
(82)
|
(80)
|
(80)
|
|
Operating Income |
(48)
N/A
|
(45)
+6%
|
(63)
-40%
|
(65)
-4%
|
(47)
+28%
|
(31)
+34%
|
15
N/A
|
56
+282%
|
81
+45%
|
109
+35%
|
128
+17%
|
153
+19%
|
175
+14%
|
197
+13%
|
214
+9%
|
221
+3%
|
220
0%
|
199
-9%
|
186
-7%
|
169
-9%
|
155
-8%
|
150
-3%
|
124
-18%
|
108
-13%
|
87
-20%
|
76
-13%
|
80
+6%
|
77
-4%
|
91
+19%
|
107
+18%
|
119
+11%
|
144
+21%
|
167
+16%
|
197
+18%
|
234
+19%
|
273
+17%
|
302
+11%
|
297
-2%
|
276
-7%
|
241
-13%
|
201
-17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(33)
|
(33)
|
(34)
|
(34)
|
(85)
|
(29)
|
(24)
|
(19)
|
(121)
|
(13)
|
(12)
|
(12)
|
(22)
|
(10)
|
(9)
|
(7)
|
(15)
|
(9)
|
(14)
|
(14)
|
(10)
|
(9)
|
(1)
|
1
|
2
|
(3)
|
(2)
|
(2)
|
4
|
(3)
|
(5)
|
(7)
|
(11)
|
(7)
|
(15)
|
(22)
|
(6)
|
(4)
|
8
|
28
|
34
|
|
Non-Reccuring Items |
(8)
|
73
|
86
|
88
|
110
|
31
|
20
|
20
|
1
|
43
|
53
|
53
|
51
|
9
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
10
|
41
|
42
|
360
|
346
|
|
Total Other Income |
(29)
|
(50)
|
(54)
|
(50)
|
(4)
|
(120)
|
(115)
|
(115)
|
(2)
|
(30)
|
(26)
|
(17)
|
6
|
(2)
|
0
|
(5)
|
(3)
|
(10)
|
(7)
|
(5)
|
(6)
|
(2)
|
(4)
|
(4)
|
2
|
4
|
4
|
4
|
(6)
|
(5)
|
(5)
|
(5)
|
(1)
|
0
|
0
|
0
|
(14)
|
(7)
|
(7)
|
(7)
|
4
|
|
Pre-Tax Income |
(117)
N/A
|
(55)
+53%
|
(64)
-18%
|
(61)
+5%
|
(26)
+57%
|
(149)
-469%
|
(104)
+30%
|
(57)
+45%
|
(41)
+28%
|
109
N/A
|
143
+31%
|
177
+24%
|
211
+19%
|
195
-7%
|
205
+5%
|
208
+1%
|
202
-3%
|
181
-10%
|
165
-9%
|
150
-9%
|
139
-7%
|
139
N/A
|
119
-14%
|
105
-12%
|
91
-14%
|
77
-15%
|
83
+7%
|
79
-5%
|
89
+13%
|
99
+12%
|
109
+10%
|
132
+21%
|
155
+18%
|
191
+23%
|
220
+15%
|
249
+13%
|
292
+17%
|
328
+12%
|
320
-2%
|
622
+95%
|
585
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
9
|
9
|
19
|
26
|
25
|
33
|
19
|
8
|
12
|
1
|
0
|
4
|
(1)
|
(3)
|
(2)
|
(2)
|
87
|
88
|
88
|
82
|
(6)
|
(7)
|
(3)
|
(0)
|
(3)
|
0
|
(3)
|
(6)
|
(5)
|
(1)
|
(1)
|
1
|
(1)
|
(12)
|
(14)
|
(16)
|
(26)
|
(35)
|
(37)
|
(68)
|
(65)
|
|
Income from Continuing Operations |
(108)
|
(46)
|
(45)
|
(35)
|
(1)
|
(116)
|
(85)
|
(49)
|
(29)
|
111
|
143
|
181
|
209
|
192
|
203
|
205
|
289
|
269
|
253
|
233
|
133
|
133
|
116
|
105
|
88
|
78
|
80
|
73
|
83
|
98
|
108
|
132
|
154
|
179
|
206
|
233
|
267
|
292
|
283
|
554
|
520
|
|
Income to Minority Interest |
0
|
0
|
7
|
9
|
6
|
8
|
1
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(5)
|
(8)
|
(8)
|
(6)
|
(4)
|
(3)
|
0
|
(1)
|
2
|
3
|
3
|
2
|
2
|
3
|
(1)
|
(1)
|
(1)
|
(4)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
1
|
(2)
|
(10)
|
(8)
|
(6)
|
(1)
|
|
Net Income (Common) |
(108)
N/A
|
(46)
+58%
|
(39)
+16%
|
(26)
+32%
|
4
N/A
|
(108)
N/A
|
(84)
+22%
|
(51)
+39%
|
(30)
+42%
|
109
N/A
|
140
+28%
|
178
+27%
|
204
+15%
|
184
-10%
|
195
+6%
|
199
+2%
|
298
+50%
|
279
-7%
|
266
-4%
|
245
-8%
|
136
-45%
|
136
N/A
|
119
-12%
|
107
-10%
|
90
-16%
|
81
-10%
|
79
-2%
|
72
-9%
|
82
+14%
|
94
+14%
|
105
+13%
|
129
+23%
|
150
+16%
|
176
+17%
|
203
+15%
|
233
+15%
|
265
+14%
|
282
+7%
|
275
-2%
|
548
+99%
|
518
-5%
|
|
EPS (Diluted) |
-2.25
N/A
|
-0.83
+63%
|
-0.76
+8%
|
-0.49
+36%
|
0.07
N/A
|
-1.69
N/A
|
-0.96
+43%
|
-0.58
+40%
|
-0.4
+31%
|
1.1
N/A
|
1.39
+26%
|
1.74
+25%
|
2.01
+16%
|
1.74
-13%
|
1.84
+6%
|
1.87
+2%
|
2.81
+50%
|
2.75
-2%
|
2.63
-4%
|
2.39
-9%
|
1.32
-45%
|
1.26
-5%
|
1.1
-13%
|
0.99
-10%
|
0.84
-15%
|
0.76
-10%
|
0.74
-3%
|
0.67
-9%
|
0.76
+13%
|
0.86
+13%
|
0.96
+12%
|
1.18
+23%
|
1.37
+16%
|
1.6
+17%
|
1.85
+16%
|
2.11
+14%
|
2.39
+13%
|
2.54
+6%
|
2.47
-3%
|
4.92
+99%
|
4.66
-5%
|