Edgar Filing: MAGNACHIP SEMICONDUCTOR LLC

Quarterly Report on Form 10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark one)

x	Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended July 1, 2007

¨	Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from to .

Commission file number 333-126019-09

MAGNACHIP SEMICONDUCTOR LLC

(Exact name of Registrant as specified in its charter)


Delaware		83-0406195
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

c/o MagnaChip Semiconductor S.A. 74, rue de Merl, B.P. 709, L-2017 Luxembourg, Grand Duchy of Luxembourg		Not Applicable
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code: (352) 45-62-62

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non accelerated filer. See the definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ¨ Accelerated filer ¨ Non-accelerated filer x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

As of August 1, 2007, the registrant had 52,800,784.0470 of the registrant’s common units outstanding.

MagnaChip Semiconductor LLC and Subsidiaries

TABLE OF CONTENTS


		Page No.

PART I FINANCIAL INFORMATION		1

Item 1.	Financial Statements (Unaudited)	1

	Condensed Consolidated Statements of Operations	1

	Condensed Consolidated Balance Sheets	2

	Condensed Consolidated Statements of Changes in Unitholders’ Equity	3

	Condensed Consolidated Statements of Cash Flows	5

	Notes to Condensed Consolidated Financial Statements	6

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	25

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	35

Item 4T.	Controls and Procedures	35

PART II OTHER INFORMATION		36

Item 1A.	Risk Factors	36

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	41

Item 6.	Exhibits	41

SIGNATURES		42

PART I. FINANCIAL INFORMATION

Item 1.

Financial Statements

MagnaChip Semiconductor LLC and Subsidiaries

Condensed Consolidated Statements of Operations

(Unaudited; in thousands of US dollars, except unit data)


	Three months ended						Six months ended
	July 1, 2007			July 2, 2006			July 1, 2007			July 2, 2006
Net sales	$	194,053		$	197,613		$	345,836		$	410,756
Cost of sales		166,299			177,342			303,159			350,157

Gross profit		27,754			20,271			42,677			60,599

Selling, general and administrative expenses		25,531			22,025			48,260			43,556
Research and development expenses		32,534			33,934			67,652			63,852
Restructuring and impairment charges		12,084			93,684			12,084			93,684

Operating loss		(42,395	)		(129,372	)		(85,319	)		(140,493	)

Other income (expenses)
Interest expense, net		(14,952	)		(14,352	)		(29,368	)		(29,085	)
Foreign currency gain (loss), net		13,868			14,520			6,477			38,757

Loss before income taxes		(43,479	)		(129,204	)		(108,210	)		(130,821	)

Income tax expenses (benefits)		1,845			2,859			4,096			5,133

Net loss	$	(45,324	)	$	(132,063	)	$	(112,306	)	$	(135,954	)

Dividends accrued on preferred units		2,983			2,706			5,853			5,339

Net loss attributable to common units	$	(48,307	)	$	(134,769	)	$	(118,159	)	$	(141,293	)

Net loss per common units
- Basic and diluted	$	(0.92	)	$	(2.54	)	$	(2.24	)	$	(2.66	)

Weighted average number of units
- Basic and diluted		52,772,652			53,098,537			52,746,718			53,101,546

The accompanying notes are an integral part of these financial statements

MagnaChip Semiconductor LLC and Subsidiaries

Condensed Consolidated Balance Sheets

(Unaudited; in thousands of US dollars, except unit data)


	July 1, 2007			December 31, 2006
Assets
Current assets
Cash and cash equivalents	$	54,734		$	89,173
Accounts receivable, net		117,212			76,665
Inventories, net		71,723			57,846
Other receivables		7,178			6,754
Other current assets		19,646			13,626

Total current assets		270,493			244,064

Property, plant and equipment, net		278,529			336,279
Intangible assets, net		123,495			139,729
Other non-current assets		49,328			49,981

Total assets	$	721,845		$	770,053

Liabilities and Unitholders’ Equity
Current liabilities
Accounts payable	$	80,629		$	62,399
Other accounts payable		33,474			32,423
Accrued expenses		24,167			23,647
Short-term borrowings		40,000			—
Other current liabilities		3,259			2,980

Total current liabilities		181,529			121,449

Long-term borrowings		750,000			750,000
Accrued severance benefits, net		68,453			62,836
Other non-current liabilities		7,198			2,935

Total liabilities		1,007,180			937,220

Commitments and contingencies
Series A redeemable convertible preferred units; 60,000 units authorized, 50,091 units issued and 0 unit outstanding at July 1, 2007 and December 31, 2006		—			—
Series B redeemable convertible preferred units; 550,000 units authorized, 450,692 units issued and 93,997 units outstanding at July 1, 2007 and December 31, 2006		123,227			117,374

Total redeemable convertible preferred units		123,227			117,374

Unitholders’ equity
Common units; 65,000,000 units authorized, 52,800,784 and 52,720,784 units issued and outstanding at July 1, 2007 and December 31, 2006, respectively		52,801			52,721
Additional paid-in capital		2,521			2,451
Accumulated deficit		(490,027	)		(370,314	)
Accumulated other comprehensive income		26,143			30,601

Total unitholders’ equity		(408,562	)		(284,541	)

Total liabilities, redeemable convertible preferred units and unitholders’ equity	$	721,845		$	770,053

The accompanying notes are an integral part of these financial statements

MagnaChip Semiconductor LLC and Subsidiaries

Condensed Consolidated Statements of Changes in Unitholders’ Equity

(In thousands of US dollars, except unit data)


	Common Units					Additional Paid-In Capital			Accumulated deficit			Accumulated Other Comprehensive Income		Total
	Units		Amount			Additional Paid-In Capital			Accumulated deficit			Accumulated Other Comprehensive Income		Total
Three months ended July 2, 2006
Balance at April 2, 2006	53,130,445		$	53,130		$	2,279		$	(136,616	)	$	34,263	$	(46,944	)
Exercise of unit options	2,812			3			5								8
Repurchase of units issued	(412,473	)		(412	)		(1	)							(413	)
Unit-based compensation							28								28
Dividends accrued on preferred units										(2,706	)				(2,706	)
Comprehensive income:
Net loss										(132,063	)				(132,063	)
Fair valuation of derivatives													1,140		1,140
Foreign currency translation adjustments													1,143		1,143

Total comprehensive income															(129,780	)

Balance at July 2, 2006	52,720,784		$	52,721		$	2,311		$	(271,385	)	$	36,546	$	(179,807	)

Six months ended July 2, 2006
Balance at January 1, 2006	53,091,570		$	53,092		$	2,169		$	(130,092	)	$	28,347	$	(46,484	)
Exercise of unit options	41,687			41			41								82
Repurchase of units issued	(412,473	)		(412	)		(1	)							(413	)
Unit-based compensation							102								102
Dividends accrued on preferred units										(5,339	)				(5,339	)
Comprehensive income:
Net loss										(135,954	)				(135,954	)
Fair valuation of derivatives													3,309		3,309
Foreign currency translation adjustments													4,890		4,890

Total comprehensive income															(127,755	)

Balance at July 2, 2006	52,720,784		$	52,721		$	2,311		$	(271,385	)	$	36,546	$	(179,807	)

The accompanying notes are an integral part of these financial statements

MagnaChip Semiconductor LLC and Subsidiaries

Condensed Consolidated Statements of Changes in Unitholders’ Equity

(In thousands of US dollars, except unit data)


	Common Units			Additional Paid-In Capital		Accumulated deficit			Accumulated Other Comprehensive Income			Total
	Units	Amount		Additional Paid-In Capital		Accumulated deficit			Accumulated Other Comprehensive Income			Total
Three months ended July 1, 2007
Balance at April 1, 2007	52,720,784	$	52,721	$	2,476	$	(441,720	)	$	31,538		$	(354,985	)
Exercise of unit options	80,000		80		—		—			—			80
Unit-based compensation	—		—		45		—			—			45
Dividends accrued on preferred units	—		—		—		(2,983	)		—			(2,983	)
Comprehensive income (loss):
Net loss	—		—		—		(45,324	)		—			(45,324	)
Fair valuation of derivatives	—		—		—		—			(17	)		(17	)
Foreign currency translation adjustments	—		—		—		—			(5,378	)		(5,378	)

Total comprehensive loss													(50,719	)

Balance at July 1, 2007	52,800,784	$	52,801	$	2,521	$	(490,027	)	$	26,143		$	(408,562	)

Six months ended July 1, 2007
Balance at January 1, 2007	52,720,784	$	52,721	$	2,451	$	(370,314	)	$	30,601		$	(284,541	)
Exercise of unit options	80,000		80		—		—			—			80
Unit-based compensation	—		—		70		—			—			70
Dividends accrued on preferred units	—		—		—		(5,853	)		—			(5,853	)
Retained earnings carried over from prior year (FIN 48)	—		—		—		(1,554	)		—			(1,554	)
Comprehensive income (loss):
Net loss	—		—		—		(112,306	)		—			(112,306	)
Fair valuation of derivatives	—		—		—		—			(934	)		(934	)
Foreign currency translation adjustments	—		—		—		—			(3,524	)		(3,524	)

Total comprehensive loss													(116,764	)

Balance at July 1, 2007	52,800,784	$	52,801	$	2,521	$	(490,027	)	$	26,143		$	(408,562	)

The accompanying notes are an integral part of these financial statements

MagnaChip Semiconductor LLC and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Unaudited; in thousands of US dollars)


	Six months ended
	July 1, 2007			July 2, 2006
Cash flows from operating activities
Net loss	$	(112,306	)	$	(135,954	)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities
Depreciation and amortization		89,974			102,509
Provision for severance benefits		9,379			5,357
Amortization of debt issuance costs		1,929			1,833
(Gain) loss on foreign currency translation, net		(6,326	)		(42,367	)
Impairment charges		10,106			92,540
Other		110			465
Changes in operating assets and liabilities
Accounts receivable		(40,442	)		25,007
Inventories		(13,237	)		31,539
Other receivables		(411	)		3,114
Accounts payable		18,857			(47,177	)
Other accounts payable		(8,135	)		(15,996	)
Accrued expenses		392			(2,088	)
Other current assets		3,430			(821	)
Other current liabilities		347			(5,570	)
Payment of severance benefits		(4,402	)		(4,559	)
Other		768			2,637

Net cash provided by (used in) operating activities		(49,967	)		10,469

Cash flows from investing activities
Purchase of plant, property and equipment		(24,399	)		(19,332	)
Purchase of intangible assets		(561	)		(1,178	)
Proceeds from disposal of plant, property and equipment		322			2,202
Proceeds from disposal of intangible assets		—			2,794
Decrease in restricted cash		—			1,876
Other		512			(927	)

Net cash used in investing activities		(24,126	)		(14,565	)

Cash flows from financing activities
Exercise of unit options		80			82
Repurchase of common units		—			(414	)
Proceeds from short-term borrowings		40,000			—

Net cash provided by financing activities		40,080			(332	)
Effect of exchange rates on cash and cash equivalents		(426	)		4,342

Net increase (decrease) in cash and cash equivalents		(34,439	)		(86	)

Cash and cash equivalents
Beginning of the period		89,173			86,574

End of the period	$	54,734		$	86,488

The accompanying notes are an integral part of these financial statements

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements

(Unaudited; tabular dollars in thousands, except unit data)

1. Significant Accounting Policies

Basis of Presentation

The accompanying unaudited interim condensed consolidated financial statements of MagnaChip Semiconductor LLC and its subsidiaries (the “Company”) have been prepared in accordance with Accounting Principle Board (“APB”) Opinion No. 28, Interim Financial Reporting regarding interim financial information and, accordingly, do not include all of the information and note disclosures required by generally accepted accounting principles in the United States of America for complete financial statements. In the opinion of the Company’s management, the unaudited interim condensed consolidated financial statements include all normal recurring adjustments necessary to fairly present the information required to be set forth therein. All inter-company accounts and transactions have been eliminated. These financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2006, which was filed with the SEC on March 30, 2007. The results of operations for the six-month period ended July 1, 2007 are not necessarily indicative of the results to be expected for a full year or for any other periods.

Recent accounting pronouncements

In February 2007, the Financial Accounting Standards Board (“FASB”) issued Statements of Financial Accounting Standards (“SFAS”) No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities,” which provides companies with an option to report selected financial assets and liabilities at fair value in an attempt to reduce both complexity in accounting for financial instruments and the volatility in earnings caused by measuring related assets and liabilities differently. This Statement is effective as of the beginning of an entity’s first fiscal year beginning after November 15, 2007. The Company is currently evaluating the impact that the adoption may have on its consolidated financial statements.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. This Statement defines fair value, establishes a framework for measuring fair value and requires enhanced disclosures about fair value measurements. SFAS 157 requires companies to disclose the fair value of their financial instruments according to a fair value hierarchy, as defined and may be required to provide additional disclosures based on that hierarchy. SFAS 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007. The Company is currently evaluating the impact that the adoption may have on its consolidated financial statements.

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

2. Inventories

Inventories as of July 1, 2007 and December 31, 2006 consist of the following:


	July 1, 2007			December 31, 2006
Finished goods	$	9,160		$	16,169
Semi-finished goods and work-in-process		60,327			39,492
Raw materials		11,127			11,774
Materials in-transit		810			2,063
Less: valuation allowances		(9,701	)		(11,652	)

Inventories, net	$	71,723		$	57,846

3. Property, Plant and Equipment

Property, plant and equipment as of July 1, 2007 and December 31, 2006 comprise the following:


	July 1, 2007			December 31, 2006
Buildings and related structures	$	153,110		$	162,383
Machinery and equipment		383,696			369,683
Vehicles and others		50,263			42,772

		587,069			574,838
Less: accumulated depreciation		(321,121	)		(252,814	)
Land		12,581			12,481
Construction in-progress		—			1,774

Property, plant and equipment, net	$	278,529		$	336,279

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

4. Intangible Assets

Intangible assets as of July 1, 2007 and December 31, 2006 are as follows:


	July 1, 2007			December 31, 2006
Technology	$	21,460		$	21,289
Customer relationships		171,286			170,209
Goodwill		15,095			15,095
Intellectual property assets		9,553			9,742
Less: accumulated amortization		(93,899	)		(76,606	)

Intangible assets, net	$	123,495		$	139,729

5. Product Warranties

The Company records, in other current liabilities, warranty liabilities for the estimated costs that may be incurred under its basic limited warranty. This warranty covers defective products, and related liabilities are accrued when product revenues are recognized. Factors that affect the Company’s warranty liability include historical and anticipated rates of warranty claims and repair costs per claim to satisfy the Company’s warranty obligation. As these factors are impacted by actual experience and future expectations, the Company periodically assesses the adequacy of its recorded warranty liabilities and adjusts the amounts when necessary.

Changes in accrued warranty liabilities are as follows:


	Three months ended						Six months ended
	July 1, 2007			July 2, 2006			July 1, 2007			July 2, 2006
Beginning balance	$	87		$	1,027		$	112		$	1,036
Addition to (reversal of) warranty reserve		251			(693	)		306			(575	)
Payments made		(162	)		(140	)		(241	)		(308	)
Translation adjustments		4			13			3			54

Ending balance	$	180		$	207		$	180		$	207

6. Short-term borrowings

On December 23, 2004, the Company and its subsidiaries, including MagnaChip Semiconductor S.A. and MagnaChip Semiconductor Finance Company, as borrowers, entered into a senior credit agreement with a syndicate of banks, financial institutions and other entities providing for a $100 million senior secured revolving credit facility. Interest is charged at current rates when drawn upon.

Under the senior secured revolving credit facility, among other things, on the last day of each fiscal month, the Company is required to maintain the sum of (A) the unutilized and available revolving commitments and (B) the qualified and unrestricted cash and cash equivalents held by the borrowers and the guarantors to be not less than $ 75,000,000 (“Liquidity Requirement”). Presently, borrowings under the credit agreement bear interest equal to the 3-month LIBOR plus 4.75% or Alternate Base Rate (“ABR”) plus 3.75%. Additionally, the Company is required to pay the administrative agent for the account of each lender a commitment fee equal to 0.5% on the average daily unused amount of the commitment of each Lender during the period from December 23, 2004 to but excluding the date on which such commitments terminate. At July 1, 2007, the Company had borrowed $40.0 million under this credit agreement.

Borrowings under the senior secured credit facility are subject to significant conditions, including compliance with financial ratios and other covenants and obligations.

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

On June 28, 2007, the Company entered into the Seventh Amendment to Credit Agreement, dated as of June 28, 2007 (the “Seventh Amendment”), with MagnaChip Semiconductor S.A. and MagnaChip Semiconductor Finance Company, as borrowers, the Subsidiary Guarantors party thereto, the Lenders party thereto, and UBS AG, Stamford Branch, as administrative agent and collateral agent. Under the Seventh Amendment, among other things, the use of proceeds provision under Section 3.12 of the Credit Agreement was revised to provide increased flexibility for MagnaChip Semiconductor S.A. to use proceeds of any borrowing under the Credit Agreement.

Details of short-term borrowings as of July 1, 2007 are presented as below:


	Maturity	Annual interest rate (%)	Amount of principal
Euro dollar Revolving Loan	2007-09-21	3 month LIBOR + 4.75	$	7,000
Euro dollar Revolving Loan	2007-09-24	3 month LIBOR + 4.75		13,000
ABR Revolving Loan	2007-07-03	ABR + 3.75		20,000

			$	40,000

Subsequent to quarter end, on July 3, 2007, we repaid the ABR Revolving Loan in the amount of $20 million from cash on hand.

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

7. Long-term Borrowings

On December 23, 2004, two of the Company’s subsidiaries, MagnaChip Semiconductor S.A. and MagnaChip Semiconductor Finance Company issued $500 million aggregate principal amount of Second Priority Senior Secured Notes consisting of $300 million aggregate principal amount of Floating Rate Second Priority Senior Secured Notes and $200 million aggregate principal amount of 6⁷/8% Second Priority Senior Secured Notes. At the same time, such subsidiaries issued $250 million aggregate principal amount of 8% Senior Subordinated Notes.

Details of long-term borrowings as of July 1, 2007 and December 31, 2006 are presented as below:


	Maturity	Annual interest rate (%)	Amount of principal
Floating Rate Second Priority Senior Secured Notes	2011	3 month LIBOR + 3.250	$	300,000
6⁷/8% Second Priority Senior Secured Notes	2011	6.875		200,000
8% Senior Subordinated Notes	2014	8.000		250,000

			$	750,000

The senior secured revolving credit facility and Second Priority Senior Secured Notes are collateralized by substantially all of the assets of the Company. The notes will be paid in full upon maturity.

Each indenture governing the notes contains covenants that limit the ability of the Company and its subsidiaries to (i) incur additional indebtedness, (ii) pay dividends or make other distributions on its capital stock or repurchase, repay or redeem its capital stock, (iii) make certain investments, (iv) incur liens, (v) enter into certain types of transactions with affiliates, (vi) create restrictions on the payment of dividends or other amounts to the Company by its subsidiaries, and (vii) sell all or substantially all of its assets or merge with or into other companies.

As of July 1, 2007, the Company and all of its subsidiaries except for MagnaChip Semiconductor (Shanghai) Company Limited have jointly and severally guaranteed each series of the Second Priority Senior Secured Notes on a second priority senior secured basis. As of July 1, 2007, the Company and its subsidiaries except for MagnaChip Semiconductor Ltd. (Korea) and MagnaChip Semiconductor (Shanghai) Company Limited have jointly and severally guaranteed the Senior Subordinated Notes on an unsecured, senior subordinated basis. In addition, the Company and each of its current and future direct and indirect subsidiaries (subject to certain exceptions) will be guarantors of the Second Priority Senior Secured Notes and Senior Subordinated Notes.

Interest Rate Swap

Effective June 27, 2005, the Company entered into an interest rate swap agreement (the “Swap”) that converted the variable interest rate of three-month London Inter-bank Offering Rate (“LIBOR”) plus 3.25% to a fixed interest rate of 7.34% on the Company’s Floating Rate Second Priority Senior Secured Notes (the “Notes”). This Swap will be in effect until June 15, 2008.

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

The Swap qualifies as an effective cash flow hedge under SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended. The Company is utilizing the “hypothetical derivative method” to measure the effectiveness by comparing the changes in value of the actual derivative versus the change in fair value of the “hypothetical derivative.” Under this methodology, the actual swap was effective when compared to the hypothetical hedge.

For the six-month period ended July 1, 2007, the Company recorded changes in the fair value of the Swap amounting to $934 thousand, under other comprehensive income in the accompanying condensed consolidated financial statements. In addition, during the same period, the Company recognized interest income of $1,901 thousand, which represents the differences between fixed and variable rates.

8. Accrued Severance Benefits

The majority of accrued severance benefits is for employees in the Company’s Korean subsidiary. Pursuant to the Labor Standards Act of Korea, most employees and executive officers with one or more years of service are entitled to severance benefits upon the termination of their employment based on their length of service and rate of pay. As of July 1, 2007, 97% of all employees of the Company were eligible for severance benefits.

Changes in the carrying value of accrued severance benefits are as follows:


	Three months ended						Six months ended
	July 1, 2007			July 2, 2006			July 1, 2007			July 2, 2006
Beginning balance	$	65,101		$	59,249		$	64,642		$	56,967
Provisions		5,198			2,320			9,379			5,357
Severance payments		(1,438	)		(1,701	)		(4,402	)		(4,559	)
Effect of foreign currency translation and other		1,321			925			563			3,028

Ending balance		70,182			60,793			70,182			60,793

Less: Cumulative contributions to the National Pension Fund		(816	)		(888	)		(816	)		(888	)
Group Severance insurance plan		(913	)		(947	)		(913	)		(947	)

	$	68,453		$	58,958		$	68,453		$	58,958

The severance benefits are funded approximately 2.46% and 3.02% as of July 1, 2007 and July 2, 2006, respectively, through the Company’s National Pension Fund and group severance insurance plan which will be used exclusively for payment of severance benefits to eligible employees. These amounts have been deducted from the accrued severance benefit balance.

In addition, the Company expects to pay the following future benefits to its employees upon their normal retirement age:


	Severance benefit
2008	$	—
2009		71
2010		217
2011		76
2012		152
2013 – 2017		5,110

The above amounts were determined based on the employees’ current salary rates and the number of service years that will be accumulated upon their retirement dates. These amounts do not include amounts that might be paid to employees that will cease working with the Company before their normal retirement ages.

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

9. Redeemable Convertible Preferred Units

The Company issued 49,727 units as Series A redeemable convertible preferred units (the “Series A”) and 447,420 units as Series B redeemable convertible preferred units (the “Series B”) on September 23, 2004 and additionally issued 364 units of Series A and 3,272 units of Series B on November 30, 2004, respectively. All of Series A were redeemed by cash on December 27, 2004 and some of the Series B were redeemed by cash on December 15, 2004 and December 27, 2004.

Changes in Series B for the three and six months ended July 1, 2007 are as follows:


	Three months ended
	July 1, 2007			July 2, 2006
	Units	Amount		Units	Amount
Beginning of period	93,997	$	120,244	93,997	$	109,095
Accrual of preferred dividends	—		2,983	—		2,706

End of period	93,997	$	123,227	93,997	$	111,801


	Six months ended
	July 1, 2007			July 2, 2006
	Units	Amount		Units	Amount
Beginning of period	93,997	$	117,374	93,997	$	106,462
Accrual of preferred dividends	—		5,853	—		5,339

End of period	93,997	$	123,227	93,997	$	111,801

The Series B were issued to the original purchasers of the Company in 2004. Holders of Series B receive dividends which are cumulative, whether or not earned or declared by the board of directors. The cumulative cash dividends accrue at the rate of 10% per unit per annum on the Series B original issue price, compounded semi-annually.

10. Earnings per Unit

The following table illustrates the computation of basic and diluted loss per common unit for the three-month and six-month periods ended July 1, 2007 and July 2, 2006:


	Three months ended						Six months ended
	July 1, 2007			July 2, 2006			July 1, 2007			July 2, 2006
Net loss	$	(45,324	)	$	(132,063	)	$	(112,306	)	$	(135,954	)
Dividends to preferred unitholders		2,983			2,706			5,853			5,339

Net loss attributable to common units	$	(48,307	)	$	(134,769	)	$	(118,159	)	$	(141,293	)

Weighted-average common units outstanding		52,772,652			53,098,537			52,746,718			53,101,546

Basic and diluted loss per unit	$	(0.92	)	$	(2.54	)	$	(2.24	)	$	(2.66	)

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

The following outstanding redeemable convertible preferred units issued, options granted and warrants issued were excluded from the computation of diluted loss per unit as they would have an anti-dilutive effect on the calculation:


	Six months ended
	July 1, 2007	July 2, 2006
Redeemable convertible preferred units	93,997	93,997
Options	4,725,871	5,107,886
Warrant	—	5,079,254

In connection with the acquisition of the Company’s business from Hynix Semiconductor Inc. on October 6, 2004, the Company issued a warrant to Hynix which enabled Hynix to purchase 5,079,254 common units of the Company at an exercise price of $1.00 per unit. This warrant expired unexercised in accordance with its terms on October 6, 2006.

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

11. Restructuring and Impairment Charges

Assets impairment

During the three months ended July 1, 2007, the Company recognized impairment charges of $10,106 thousand under SFAS No. 144, Accounting for the Impairment or Disposal of Long Lived Assets (“SFAS No. 144”). The impairment charges were recorded related to the closure of one of the Company’s 5-inch wafer fabrication facilities that has generated losses and no longer supported the Company’s strategic technology roadmap. During the six months ended July 2, 2006, the Company recorded impairment charges of $92,540 thousand under SFAS No. 144. The impairment charges were recorded against one of our fabrication facilities and certain related technology and customer-based intangible assets (the “asset group”).

SFAS No. 144 requires the Company to evaluate the recoverability of certain long-lived assets whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. The net book value of the asset group before the impairment charges as of July 1, 2007 and July 2, 2006 were approximately $10,228 and $185,985 thousand, respectively.

The impairment charge was measured as an excess of the carrying value of the asset group over its fair value. The fair value of the asset group was estimated using a present value technique, where expected future cash flows from the use and eventual disposal of the asset group were discounted by an interest rate commensurate with the risk of the cash flows.

Restructuring

During the three months ended July 1, 2007, the Company recognized $1,978 thousand of restructuring under SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities (“SFAS No. 146”). The restructuring charges were related to the closure of the Company’s 5-inch wafer fabrication facilities to be completed by the end of 2007. These charges consist of one-time termination benefits, transfer of machinery and other associated costs.

During the three months ended July 2, 2006, the Company recorded restructuring charges of $1,144 thousand in accordance with SFAS No. 146. These charges were incurred in association with changes in the Company’s management judgment.

12. Uncertainty in Income Taxes

The Company, including its subsidiaries files income tax returns in Korea, Japan, Taiwan, U.S. and various other jurisdictions. The Company is subject to income tax examinations by tax authorities of these jurisdictions for all years since the beginning of its operation in October 2004.

The Company adopted the provisions of FIN No. 48, Accounting for Uncertainty in Income Taxes—an interpretation of SFAS No. 109, on January 1, 2007. As a result of the implementation of FIN No. 48, the Company recognized a $ 1,554 thousand increase in the liability for unrecognized tax benefits, which was accounted for as a reduction to the January 1, 2007, balance of retained earnings. Total amount of unrecognized tax benefits as of the date of adoption was $6,908 thousand and it related to temporary difference arising from timing of expensing certain inventories. There was no change in total amount of unrecognized tax benefits during the three months ended July 1, 2007.

The Company recognizes interest and penalties accrued related to unrecognized tax benefits as income tax expenses. The Company recognized $40 thousand and $80 thousand of interest and penalties, respectively, for the three and six months ended July 1, 2007. Total interest and penalties accrued as of July 1, 2007 and as of the adoption date were $622 thousand and $581 thousand respectively.

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

13. Segment Information

The Company has determined, based on the nature of its operations and products offered to customers, that its reportable segments are Display Solutions, Imaging Solutions, and Semiconductor Manufacturing Services. The Display Solutions segment’s primary products are flat panel display drivers and the Imaging Solutions segment’s primary products are CMOS image sensors. The Semiconductor Manufacturing Service segment provides for wafer foundry services to clients. Net sales and gross profit for the “All other” category primarily relates to certain business activities that do not constitute operating or reportable segments.

The Company’s chief operating decision maker (“CODM”) as defined by SFAS 131, Disclosure about Segments of an Enterprise and Relate Information, allocates resources to and assesses the performance of each segment using information about its revenue and gross profit. The Company does not identify or allocate assets by segments, nor does the CODM evaluate operating segments using discrete asset information. In addition, the Company does not allocate operating expense, interest income or expense, other income or expense, or income tax to the segments. Management does not evaluate segments based on these criteria.

The following sets forth information relating to the reportable segments:


	Three months ended
	July 1, 2007		July 2, 2006
Net Sales
Display Solutions	$	85,113	$	73,292
Imaging Solutions		17,371		15,596
Semiconductor Manufacturing Services		75,086		97,023
All other		16,483		11,702

Total segment net sales	$	194,053	$	197,613

Gross Profit (Loss)
Display Solutions	$	8,136	$	8,089
Imaging Solutions		1,272		(3,642	)
Semiconductor Manufacturing Services		11,716		16,635
All other		6,630		(811	)

Total segment gross profit	$	27,754	$	20,271


	Six months ended
	July 1, 2007			July 2, 2006
Net Sales
Display Solutions	$	143,983		$	159,060
Imaging Solutions		29,143			35,000
Semiconductor Manufacturing Services		132,841			196,398
All other		39,869			20,298

Total segment net sales	$	345,836		$	410,756

Gross Profit (Loss)
Display Solutions	$	15,225		$	26,069
Imaging Solutions		(148	)		(8,010	)
Semiconductor Manufacturing Services		14,563			41,222
All other		13,037			1,318

Total segment gross profit	$	42,677		$	60,599

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

14. Condensed Consolidating Financial Statements

The senior secured credit facility and Second Priority Senior Secured Notes are each fully and unconditionally guaranteed by the Company and all of its subsidiaries, except for MagnaChip Semiconductor (Shanghai) Company Limited. The Senior Subordinated Notes are fully and unconditionally guaranteed by the Company and all of its subsidiaries, except for MagnaChip Semiconductor, Ltd. (Korea) and MagnaChip Semiconductor (Shanghai) Company Limited. The Senior Subordinated Notes are structurally subordinated to the creditors of our principal manufacturing subsidiary, MagnaChip Semiconductor, Ltd. (Korea), which accounts for a majority of our net sales and substantially all of our assets.

Below are condensed consolidating balance sheets as of July 1, 2007 and December 31, 2006, condensed consolidating statements of operations for the three months and six months ended July 1, 2007 and July 2, 2006 and condensed consolidating statement of cash flows for the six months ended July 1, 2007 and July 2, 2006 of those entities that guarantee the Senior Subordinated Notes, those that do not, MagnaChip Semiconductor LLC, and the co-issuers.

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

Condensed Consolidating Statement of Operations

For the three months ended July 1, 2007


	MagnaChip Semiconductor LLC (Parent)			Co-Issuers			Non- Guarantors			Guarantors			Eliminations			Consolidated
Net sales	$	—		$	—		$	188,651		$	80,257		$	(74,855	)	$	194,053
Cost of sales		—			—			165,326			69,832			(68,859	)		166,299

Gross profit		—			—			23,325			10,425			(5,996	)		27,754

Selling, general and administrative expenses		189			229			21,905			3,271			(63	)		25,531
Research and development expenses		—			—			32,778			5,641			(5,885	)		32,534
Restructuring and impairment charge		—			—			12,084			—			—			12,084

Operating income (loss)		(189	)		(229	)		(43,442	)		1,513			(48	)		(42,395	)

Other income (expenses)		—			(1,524	)		(27	)		467			—			(1,084	)

Income (loss) before income taxes, equity in earnings (loss) of related equity investment		(189	)		(1,753	)		(43,469	)		1,980			(48	)		(43,479	)

Income tax expenses		—			42			1			1,802			—			1,845

Loss before equity in loss of related investment		(189	)		(1,795	)		(43,470	)		178			(48	)		(45,324	)

Loss of related investment		(45,135	)		(43,557	)		—			(43,079	)		131,771			—

Net loss	$	(45,324	)	$	(45,352	)	$	(43,470	)	$	(42,901	)	$	131,723		$	(45,324	)

Dividends accrued on preferred units		2,983			—			—			—			—			2,983

Net loss attributable to common units	$	(48,307	)	$	(45,352	)	$	(43,470	)	$	(42,901	)	$	131,723		$	(48,307	)

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

Condensed Consolidating Statement of Operations

For the six months ended July 1, 2007


	MagnaChip Semiconductor LLC (Parent)			Co-Issuers			Non- Guarantors			Guarantors			Eliminations			Consolidated
Net sales	$	—		$	—		$	335,257		$	137,099		$	(126,520	)	$	345,836
Cost of sales		—			—			301,040			117,832			(115,713	)		303,159

Gross profit		—			—			34,217			19,267			(10,807	)		42,677

Selling, general and administrative expenses		245			561			40,707			6,683			64			48,260
Research and development expenses		—			—			68,076			10,225			(10,649	)		67,652
Restructuring and impairment charge		—			—			12,084			—			—			12,084

Operating income (loss)		(245	)		(561	)		(86,650	)		2,359			(222	)		(85,319	)

Other expenses		—			(2,630	)		(20,015	)		(246	)		—			(22,891	)

Income (loss) before income taxes, equity in earnings (loss) of related equity investment		(245	)		(3,191	)		(106,665	)		2,113			(222	)		(108,210	)

Income tax expenses		—			85			34			3,977			—			4,096

Loss before equity in loss of related investment		(245	)		(3,276	)		(106,699	)		(1,864	)		(222	)		(112,306	)

Loss of related investment		(112,061	)		(109,002	)		—			(106,669	)		327,732			—

Net loss	$	(112,306	)	$	(112,278	)	$	(106,699	)	$	(108,533	)	$	327,510		$	(112,306	)

Dividends accrued on preferred units		5,853			—			—			—			—			5,853

Net loss attributable to common units	$	(118,159	)	$	(112,278	)	$	(106,699	)	$	(108,533	)	$	327,510		$	(118,159	)

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

Condensed Consolidating Statement of Operations

For the three months ended July 2, 2006


	MagnaChip Semiconductor LLC (Parent)			Co-Issuers			Non-Guarantors			Guarantors			Eliminations			Consolidated
Net sales	$	—		$	—		$	189,395		$	101,591		$	(93,373	)	$	197,613
Cost of sales		—			—			174,434			93,489			(90,581	)		177,342

Gross profit		—			—			14,961			8,102			(2,792	)		20,271

Selling, general and administrative expenses		35			269			19,115			2,606			—			22,025
Research and development expenses		—			—			34,003			3,573			(3,642	)		33,934
Restructuring and Impairment charges		—			—			93,459			225			—			93,684

Operating income (loss)		(35	)		(269	)		(131,616	)		1,698			850			(129,372	)

Other income (expenses)		—			6,106			2,058			(7,996	)		—			168

Income (loss) before income taxes, equity in loss of related equity investment		(35	)		5,837			(129,558	)		(6,298	)		850			(129,204	)

Income tax expenses		—			41			—			2,818			—			2,859

Income (loss) before equity in loss of related Investment		(35	)		5,796			(129,558	)		(9,116	)		850			(132,063	)

Loss of related investment		(132,028	)		(138,126	)		—			(129,642	)		399,796			—

Net loss	$	(132,063	)	$	(132,330	)	$	(129,558	)	$	(138,758	)	$	400,646		$	(132,063	)

Dividends accrued on preferred units		2,706			—			—			—			—			2,706

Net loss attributable to common units	$	(134,769	)	$	(132,330	)	$	(129,558	)	$	(138,758	)	$	400,646		$	(134,769	)

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

Condensed Consolidating Statement of Operations

For the six months ended July 2, 2006


	MagnaChip Semiconductor LLC (Parent)			Co-Issuers			Non-Guarantors			Guarantors			Eliminations			Consolidated
Net sales	$	—		$	—		$	397,823		$	200,385		$	(187,452	)	$	410,756
Cost of sales		—			—			346,877			185,853			(182,573	)		350,157

Gross profit		—			—			50,946			14,532			(4,879	)		60,599

Selling, general and administrative expenses		68			517			37,772			5,199			—			43,556
Research and development expenses		—			—			62,745			6,985			(5,878	)		63,852
Restructuring and Impairment charges		—			—			93,459			225			—			93,684

Operating income (loss)		(68	)		(517	)		(143,030	)		2,123			999			(140,493	)

Other income (expenses)		—			10,421			13,268			(14,017	)		—			9,672

Income (loss) before income taxes, equity in loss of related equity investment		(68	)		9,904			(129,762	)		(11,894	)		999			(130,821	)

Income tax expenses		—			82			—			5,051			—			5,133

Income (loss) before equity in loss of related Investment		(68	)		9,822			(129,762	)		(16,945	)		999			(135,954	)

Loss of related investment		(135,886	)		(144,867	)		—			(130,138	)		410,891			—

Net loss	$	(135,954	)	$	(135,045	)	$	(129,762	)	$	(147,083	)	$	411,890		$	(135,954	)

Dividends accrued on preferred units		5,339			—			—			—			—			5,339

Net loss attributable to common units	$	(141,293	)	$	(135,045	)	$	(129,762	)	$	(147,083	)	$	411,890		$	(141,293	)

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

Condensed Consolidating Balance Sheet

July 1, 2007


	MagnaChip Semiconductor LLC (Parent)			Co-Issuers			Non- Guarantors			Guarantors			Eliminations			Consolidated
Assets
Current assets
Cash and cash equivalents	$	267		$	21,044		$	31,496		$	1,927		$	—		$	54,734
Accounts receivable, net		—			—			120,070			54,161			(57,019	)		117,212
Inventories, net		—			—			69,796			2,005			(78	)		71,723
Other receivables		—			717			6,166			21,389			(21,094	)		7,178
Short-term inter-company loans		—			20,000			—			20,000			(40,000	)		—
Other current assets		21			9,901			19,901			5,950			(16,127	)		19,646

Total current assets		288			51,662			247,429			105,432			(134,318	)		270,493

Property, plant and equipment, net		—			—			276,217			2,312			—			278,529
Intangible assets, net		—			—			102,759			20,922			(186	)		123,495
Investments in subsidiaries		(285,549	)		(360,143	)		—			(189,009	)		834,701			—
Long-term inter-company loans		—			795,808			—			633,527			(1,429,335	)		—
Other non-current assets		—			18,972			42,372			9,419			(21,435	)		49,328

Total assets		(285,261	)		506,299			668,777			582,603			(750,573	)		721,845

Liabilities and Unitholders’ equity
Current liabilities
Accounts payable	$	—		$	—		$	91,119		$	46,529		$	(57,019	)	$	80,629
Other accounts payable		—			6			50,293			4,269			(21,094	)		33,474
Accrued expenses		74			3,234			22,502			11,262			(12,905	)		24,167
S/T Borrowings		—			40,000			20,000			20,000			(40,000	)		40,000
Other current liabilities		—			418			1,369			4,694			(3,222	)		3,259

Total current liabilities		74			43,658			185,283			86,754			(134,240	)		181,529

Long-term borrowings		—			750,000			621,000			808,335			(1,429,335	)		750,000
Accrued severance benefits, net		—			—			68,112			341			—			68,453
Other non-current liabilities		—			—			5,557			23,076			(21,435	)		7,198

Total liabilities		74			793,658			879,952			918,506			(1,585,010	)		1,007,180
Commitments and contingencies
Series A redeemable convertible preferred units		—			—			—			—			—			—
Series B redeemable convertible preferred units		123,227			—			—			—			—			123,227

Total redeemable convertible preferred units		123,227			—			—			—			—			123,227

Unitholders’ equity
Common units		52,801			136,229			39,005			55,778			(231,012	)		52,801
Additional paid-in capital		2,521			1,464			155,478			108,310			(265,252	)		2,521
Accumulated deficit		(490,027	)		(451,944	)		(431,611	)		(522,575	)		1,406,130			(490,027	)
Accumulated other comprehensive income		26,143			26,892			25,953			22,584			(75,429	)		26,143

Total unitholders’ equity		(408,562	)		(287,359	)		(211,175	)		(335,903	)		834,437			(408,562	)

Total liabilities, redeemable convertible preferred units and unitholders’ equity	$	(285,261	)	$	506,299		$	668,777		$	582,603		$	(750,573	)	$	721,845

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

Condensed Consolidating Balance Sheet

December 31, 2006


	MagnaChip Semiconductor LLC (Parent)			Co-Issuers			Non- Guarantors			Guarantors			Eliminations			Consolidated
Assets
Current assets
Cash and cash equivalents	$	321		$	892		$	72,608		$	15,352		$	—		$	89,173
Accounts receivable, net		—			—			86,488			34,971			(44,794	)		76,665
Inventories, net		—			—			55,676			2,208			(38	)		57,846
Other receivables		—			718			5,244			28,133			(27,341	)		6,754
Other current assets		58			15,862			12,843			6,692			(21,829	)		13,626

Total current assets		379			17,472			232,859			87,356			(94,002	)		244,064

Property, plant and equipment, net		—			—			334,809			1,470			—			336,279
Intangible assets, net		—			—			117,101			22,628			—			139,729
Investments in subsidiaries		(167,545	)		(246,126	)		—			(77,489	)		491,160			—
Long-term inter-company loans		—			791,648			—			633,987			(1,425,635	)		—
Other non-current assets		—			21,349			41,972			9,702			(23,042	)		49,981

Total assets	$	(167,166	)	$	584,343		$	726,741		$	677,654		$	(1,051,519	)	$	770,053

Liabilities and Unitholders’ equity
Current liabilities
Accounts payable	$	—		$	—		$	67,002		$	40,191		$	(44,794	)	$	62,399
Other accounts payable		—			6			51,803			7,955			(27,341	)		32,423
Accrued expenses		1			3,135			22,040			17,078			(18,607	)		23,647
Other current liabilities		—			333			1,844			4,025			(3,222	)		2,980

Total current liabilities		1			3,474			142,689			69,249			(93,964	)		121,449

Long-term borrowings		—			750,000			621,000			804,635			(1,425,635	)		750,000
Accrued severance benefits, net		—			—			62,550			286			—			62,836
Other non-current liabilities		—			—			1,191			24,786			(23,042	)		2,935

Total liabilities		1			753,474			827,430			898,956			(1,542,641	)		937,220
Commitments and contingencies
Series A redeemable convertible preferred units		—			—			—			—			—			—
Series B redeemable convertible preferred unites		117,374			—			—			—			—			117,374

Total redeemable convertible preferred units		117,374			—			—			—			—			117,374

Unitholders’ equity
Common units		52,721			136,229			39,005			55,778			(231,012	)		52,721
Additional paid-in capital		2,451			1,401			155,415			108,239			(265,055	)		2,451
Accumulated deficit		(370,314	)		(338,112	)		(323,358	)		(412,488	)		1,073,958			(370,314	)
Accumulated other comprehensive income		30,601			31,351			28,249			27,169			(86,769	)		30,601

Total unitholders’ equity		(284,541	)		(169,131	)		(100,689	)		(221,302	)		491,122			(284,541	)

Total liabilities, redeemable convertible preferred units and unitholders’ equity	$	(167,166	)	$	584,343		$	726,741		$	677,654		$	(1,051,519	)	$	770,053

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

Condensed Consolidating Statement of Cash Flows

For the six months ended July 1, 2007


	MagnaChip Semiconductor LLC (Parent)			Co-Issuers			Non- Guarantors			Guarantors			Eliminations			Consolidated
Cash flow from operating activities:
Net loss	$	(112,306	)	$	(112,278	)	$	(106,699	)	$	(108,533	)	$	327,510		$	(112,306	)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities
Depreciation and amortization		—			—			87,890			2,084			—			89,974
Provision for severance benefits		—			—			9,312			67			—			9,379
Amortization of debt issuance costs		—			1,443			486			—			—			1,929
(Gain) loss on foreign currency translation, net		—			(4,160	)		(5,495	)		3,329			—			(6,326	)
Loss of related investment		112,061			109,002			—			106,669			(327,732	)		—
Impairment charges		—			—			10,106			—			—			10,106
Other		—			—			55			55			—			110
Changes in operating assets and liabilities:
Accounts receivable		—			—			(33,036	)		(19,630	)		12,224			(40,442	)
Inventories		—			—			(13,509	)		233			39			(13,237	)
Other receivables		—			—			(871	)		6,707			(6,247	)		(411	)
Accounts payable		—			—			24,099			6,982			(12,224	)		18,857
Other accounts payable		—			—			(10,740	)		(3,642	)		6,247			(8,135	)
Accrued expenses		74			99			331			(5,814	)		5,702			392
Other current assets		39			5,961			3,915			886			(7,371	)		3,430
Other current liabilities		—			85			(480	)		(660	)		1,402			347
Payment of severance benefits		—			—			(4,402	)		—			—			(4,402	)
Other		—			—			640			829			(701	)		768

Net cash provided by (used in) operating activities		(132	)		152			(38,398	)		(10,438	)		(1,151	)		(49,967	)

Cash flows from investing activities:
Purchase of plant, property and equipment		—			—			(23,176	)		(1,223	)		—			(24,399	)
Payment for intellectual property registration		—			—			(721	)		(34	)		194			(561	)
Proceeds from disposal of plant, property and equipment		—			—			314			8			—			322
Other		—			(20,000	)		1,081			(20,569	)		40,000			512

Net cash used in investing activities					(20,000	)		(22,502	)		(21,818	)		40,194			(24,126	)

Cash flows from financing activities:
Exercise of unit options		80			—			—			—			—			80
Proceeds of short-term borrowings		—			40,000			20,000			20,000			(40,000	)		40,000

Net cash provided by financing activities		80			40,000			20,000			20,000			(40,000	)		40,080
Effect of exchange rate on cash and cash equivalents		(2	)		—			(212	)		(1,169	)		957			(426	)

Net increase (decrease) in cash and cash equivalents		(54	)		20,152			(41,112	)		(13,425	)		—			(34,439	)

Cash and cash equivalents:
Beginning of the period		321			892			72,608			15,352			—			89,173

End of the period	$	267		$	21,044		$	31,496		$	1,927		$	—		$	54,734

MagnaChip Semiconductor LLC and Subsidiaries

Notes to Condensed Consolidated Financial Statements – (Continued)

(Unaudited; tabular dollars in thousands, except unit data)

Condensed Consolidating Statement of Cash Flows

For the six months ended July 2, 2006


	MagnaChip Semiconductor LLC (Parent)			Co-Issuers			Non- Guarantors			Guarantors			Eliminations			Consolidated
Cash flow from operating activities:
Net loss	$	(135,954	)	$	(135,045	)	$	(129,762	)	$	(147,083	)	$	411,890		$	(135,954	)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities
Depreciation and amortization		—			—			100,410			2,099			—			102,509
Provision for severance benefits		—			—			5,315			42			—			5,357
Amortization of debt issuance costs		—			1,384			449			—			—			1,833
Gain on foreign currency translation, net		—			(12,067	)		(42,554	)		12,254			—			(42,367	)
Impairment charges		—			—			92,540			—			—			92,540
Loss of related investment		135,886			144,867			—			130,138			(410,891	)		—
Other		—			—			651			(1,802	)		1,616			465
Changes in operating assets and liabilities:
Accounts receivable		—			—			14,306			5,275			5,426			25,007
Inventories		—			—			30,250			2,247			(958	)		31,539
Other receivables		434			—			2,689			(1,739	)		1,730			3,114
Accounts payable		—			—			(43,676	)		1,925			(5,426	)		(47,177	)
Other accounts payable		35			(435	)		(14,954	)		1,088			(1,730	)		(15,996	)
Accrued expenses		—			193			(412	)		(2,596	)		727			(2,088	)
Other current assets		—			807			(676	)		(225	)		(727	)		(821	)
Other current liabilities		—			82			(1,852	)		(3,800	)		—			(5,570	)
Payment of severance benefits		—			—			(4,559	)		—			—			(4,559	)
Other		—			(186	)		5,462			(1,023	)		(1,616	)		2,637

Net cash provided by (used in) operating activities		401			(400	)		13,627			(3,200	)		41			10,469

Cash flows from investing activities:
Purchase of plant, property and equipment		—			—			(18,890	)		(442	)		—			(19,332	)
Purchase of intangible assets		—			—			(1,178	)		—			—			(1,178	)
Proceeds from disposal of plant, property and equipment		—			—			2,201			1			—			2,202
Proceeds from disposal of intangible assets		—			—			2,794			—			—			2,794
Decrease in restricted cash		—			—			1,876			—			—			1,876
Increase in short-term inter-company loans		—			—			—			(5,500	)		5,500			—
Other		—			—			(946	)		19			—			(927	)

Net cash used in investing activities		—			—			(14,143	)		(5,922	)		5,500			(14,565	)

Cash flows from financing activities:
Proceeds from short-term inter-company borrowings		—			—			—			5,500			(5,500	)		—
Exercise of unit options		82			—			—			—			—			82
Repurchase of common units		(414	)		—			—			—			—			(414	)

Net cash provided by (used in) financing activities		(332	)		—			—			5,500			(5,500	)		(332	)
Effect of exchange rate on cash and cash equivalents		—			—			2,893			1,490			(41	)		4,342

Net increase (decrease) in cash and cash equivalents		69			(400	)		2,377			(2,132	)		—			(86	)

Cash and cash equivalents:
Beginning of the period		209			841			63,435			22,089			—			86,574

End of the period	$	278		$	441		$	65,812		$	19,957		$	—		$	86,488

PART I. Financial Information – (continued)

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations contain forward-looking statements within the meaning of the federal securities laws that involve risks and uncertainties. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of certain factors set forth elsewhere in this Form 10-Q and in prior Company public filings with the SEC. In addition, other factors have been or may be discussed from time to time in the Company’s SEC filings. These forward–looking statements are made based on management’s expectations and beliefs concerning future events impacting the Company and, therefore, involve a number of risks and uncertainties. The Company’s management cautions that forward–looking statements are not guarantees and that actual results could differ materially from those expressed or implied in the forward–looking statements. The following discussion should be read in conjunction with the unaudited condensed consolidated interim financial statements and related notes included elsewhere in this Form 10-Q. While the Company periodically reassesses material trends and uncertainties affecting the Company’s results of operations and financial condition in connection with the preparation of “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and certain other sections contained in the Company’s quarterly, annual or other reports filed with the SEC, the Company does not intend to review or revise any particular forward–looking statement in light of future events.

Overview

We are a leading designer, developer and manufacturer of mixed-signal and digital multimedia semiconductors addressing the convergence of consumer electronics and communication devices. We focus our core business on CMOS image sensors and flat panel display drivers, which are complex, high-performance mixed-signal semiconductors that capture images and enable and enhance the features and capabilities of both small and large flat panel displays. We also provide wafer foundry services whereby we leverage our specialized process technologies and low cost manufacturing facilities to produce semiconductors for third parties using their product designs. Our solutions are used in a wide variety of consumer and commercial mass market applications, such as mobile handsets, including camera-equipped mobile handsets, flat panel monitors and televisions, mobile displays, portable computer displays, handheld gaming devices, PDAs and audio-visual equipment such as DVD players.

We have three separate business segments: Display Solutions, Imaging Solutions and Semiconductor Manufacturing Services.

•

Display Solutions: Our Display Solutions segment offers flat panel display drivers for the entire product range of small to large panel displays, including mobile handsets, handheld gaming devices, PDAs, displays for desktop and mobile computer monitors and flat panel televisions. Our products also cover a broad range of technologies and interfaces including LTPS, TFT, CSTN, OLED technologies, RSDS and mini-LVDS interfaces.

•

Imaging Solutions: Our Imaging Solutions segment address a broad spectrum of consumer electronics products ranging from camera-equipped mobile handsets to personal computer webcams, offering VGA, 1.3, 2.1 and 3.2 mega pixel CMOS image sensors. Our highly integrated image sensors are designed to be cost effective and to provide brighter, sharper and more colorful image quality for use primarily in applications that require small form factors, low power consumption, effective heat dissipation and high reliability.

•

Semiconductor Manufacturing Services: Our Semiconductor Manufacturing Services segment uses our process technology and manufacturing facilities to manufacture semiconductor wafers for third parties based on their designs. We provide our services to specialty markets that utilize high-voltage, embedded memory, analog and power processes. We offer customized services for clients globally at our state-of-the-art fabrication facilities located in Cheongju and Gumi, Korea. Our fabs provide us with large scale, cost-effective and flexible capacity enabling us to rapidly scale to high volume to meet shifts in demand by our end customers.

Results of Operations – Comparison of Three-Month Periods Ended July 1, 2007 and July 2, 2006.

The following table sets forth consolidated result of operations for the three months ended July 1, 2007 and July 2, 2006:


	Three months ended July 1, 2007					Three months ended July 2, 2006					Change
	Amount			% of net sales		Amount			% of net sales		Amount			%
	*(in millions of US dollars; %)*
Net sales	$	194.1		100.0		$	197.6		100.0		$	(3.5	)	(1.8	)
Cost of sales		166.3		85.7			177.3		89.7			(11.0	)	(6.2	)

Gross profit		27.8		14.3			20.3		10.3			7.5		36.9

Selling, general and administrative expenses		25.6		13.2			22.0		11.1			3.6		16.4
Research and development expenses		32.5		16.7			33.9		17.2			(1.4	)	(4.1	)
Restructuring and impairment charges		12.1		6.2			93.7		47.4			(81.6	)	(87.1	)

Operating loss		(42.4	)	(21.8	)		(129.3	)	(65.4	)		86.9		(67.2	)
Interest expense, net		(15.0	)	(7.7	)		(14.4	)	(7.3	)		(0.6	)	4.2
Foreign currency gain, net		13.9		7.2			14.5		7.3			(0.6	)	(4.1	)

Loss before income taxes		(43.5	)	(22.3	)		(129.2	)	(65.4	)		85.7		(66.3	)
Income tax expenses		1.8		0.9			2.9		1.5			(1.1	)	(37.9	)

Net loss	$	(45.3	)	(23.2	)	$	(132.1	)	(66.9	)	$	86.8		(65.7	)

Net Sales


	Three months ended July 1, 2007			Three months ended July 2, 2006			Change
	Amount		% of Total	Amount		% of total	Amount			%
	*(in millions of US dollars; %)*
Display solutions	$	85.1	43.8	$	73.3	37.1	$	11.8		16.1
Imaging solutions		17.4	9.0		15.6	7.9		1.8		11.5
Semiconductor Manufacturing Services		75.1	38.7		97.0	49.1		(21.9	)	(22.6	)
All other		16.5	8.5		11.7	5.9		4.8		41.0

	$	194.1	100.0	$	197.6	100.0	$	(3.5	)	(1.8	)

We derive a majority of our net sales from three operating segments: Display Solutions, Imaging Solutions and Semiconductor Manufacturing Services. The “All other” category represents certain business activities other than these business segments, principally composed of rental and unit processing.

Total net sales for the three months ended July 1, 2007 decreased $3.5 million, or 1.8% compared to the three months ended July 2, 2006. Net sales generated in the three operating segments during the most recently completed quarter were $177.6 million, a decrease of $8.3 million or 4.5% from the net sales of three operating segments for the prior-year quarter.

Display Solutions. Net sales from Display Solutions for the three months ended July 1, 2007 were $85.1 million, a $11.8 million or 16.1% increase from $73.3 million for the three months ended July 2, 2006. This sales increase in our display driver business was primarily attributable to higher volume driven from both current and the new products.

Imaging Solutions. Imaging Solutions net sales increased $1.8 million in the most recently completed quarter, or 11.5% compared to net sales generated in the prior-year quarter. This sales increase in our imaging solution business was primarily attributable to an increase in small form factor VGA product sales and 1.3 mega pixel designs wins.

Semiconductor Manufacturing Services. Net sales from Semiconductor Manufacturing Services for the second quarter of 2007 were $75.1 million, a $21.9 million or 22.6% decrease compared to net sales of $97.0 million for the prior-year quarter. This decrease was mainly due to decrease in end-market demand, coupled with continued average selling price erosion.

All other. Net sales from All other for the three months ended July 1, 2007 were $16.5 million compared to $11.7 million for the three months ended July 2, 2006.

Gross Profit


	Three months ended July 1, 2007			Three months ended July 2, 2006					Change
	Amount		% of net sales	Amount			% of net sales		Amount			%
	*(in millions of US dollars; %)*
Display solutions	$	8.2	9.6	$	8.1		11.1		$	0.1		1.2
Imaging solutions		1.3	7.5		(3.6	)	(23.1	)		4.9		—
Semiconductor Manufacturing Services		11.7	15.6		16.6		17.1			(4.9	)	(29.5	)
All other		6.6	40.0		(0.8	)	(6.8	)		7.4		—

	$	27.8	14.3	$	20.3		10.3		$	7.5		36.9

Total gross profit increased $7.5 million in the second quarter of 2007, or 36.9%, compared to the gross profit generated in the second quarter of 2006. Gross margin percentage for the most recently completed quarter was 14.3% of net sales, an increase of 4.0% from 10.3% for the prior-year quarter. This increase in gross margin percentage was mainly attributable to a volume increase in both unit processing and imaging solutions.

Display Solutions. Gross margin percentage for Display Solutions for the three months ended July 1, 2007 declined to 9.6% compared to 11.1% for the three months ended July 2, 2006. This decline in gross margin percentage was primarily attributable to average selling price erosion.

Imaging Solutions. Gross margin percentage for the most recently completed quarter was improved compared to the prior-year quarter mainly due to a decrease in depreciation cost resulting from impairment charges taken in the second quarter of 2006.

Semiconductor Manufacturing Services. Gross margin for Semiconductor Manufacturing Services declined to 15.6% in the second quarter of 2007 from 17.1% in the second quarter of 2006. A decrease in average selling price compared to the previous year’s second quarter resulted in a decline of gross margin for the segment.

All other. Gross margin percentage for All other for current period increased to 40.0% from (6.8)% in the second quarter of 2006. This improvement in gross margin percentage is mainly due to the volume increase from unit processing, which resulted in lower fixed cost per unit.

Operating Expenses

Selling, General and Administrative Expenses. Selling, general, and administrative expenses were $25.6 million or 13.2% of net sales for the three months ended July 1, 2007, compared to $22.0 million or 11.1% for the three months ended July 2, 2006. The increase of $3.6 million or 16.4% from the prior-year quarter was mainly attributable to employee related expenses such as salaries and benefits, and other expenses that included a special charge for a settlement with former subcontractors.

Research and Development Expenses. Research and development expenses for the most recently completed quarter were $32.5 million, a decrease of $1.4 million or 4.1% from $33.9 million for the prior year quarter. As a percentage of net sales, research and development expenses for the most recently completed quarter decreased to 16.7% compared to 17.2% for the prior-year quarter.

Restructuring and Impairment Charges. During the second quarter ended July 1, 2007, we recognized restructuring and impairment charges of $12.1 million which consisted of $10.1 million of impairment under SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (“SFAS No. 144”) and $2.0 million of restructuring under SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities (“SFAS No. 146”). The impairment charges were recorded related to the closure of our 5-inch wafer fabrication facilities that has generated losses and no longer supported to our strategic technology roadmap.

During the three months ended July 2, 2006, we recorded restructuring and impairment charges totaling $93.7 million, which included $92.5 million of impairment under SFAS No. 144 and $1.2 million of restructuring under SFAS No. 146. The impairment charges were recorded against one of our fabrication facilities and certain related technology and customer-based intangible assets and the restructuring charges were incurred in association with changes in certain of our management.

Net Interest Expense and Net Foreign Currency Gain or Loss

Net Interest Expense. Net interest expense was $15.0 million during the three-month period ended July 1, 2007, relatively consistent with $14.4 million for the three-month period ended July 2, 2006. Substantially all of our interest expense is to service our long-term borrowings of $750.0 million at a weighted-average interest rate of 7.4%. The increase in net interest expense was mainly due to a decrease in interest income from financial assets including cash and cash equivalents.

Net Foreign Currency Gain or Loss. Net foreign currency gain for the three months ended July 1, 2007 was $13.9 million, compared to net foreign exchange gain of $14.5 million for the three months ended July 2, 2006. A substantial portion of our net foreign currency gain or loss is non-cash translation gain or loss recorded for intercompany borrowings at our Korea subsidiary and is affected by changes in the exchange rate between Korea won and U.S. dollar.

Income Tax Expenses

Income Tax Expenses. Income tax expenses for the most recently completed quarter were $1.8 million, compared to income tax expenses of $2.9 million for the same quarter of 2006. Our income tax expenses are mostly composed of withholding taxes on inter-company interest payments and changes in deferred tax assets. Due to the uncertainty of utilization of foreign tax credits, we treated this withholding tax as a current tax expense.

Results of Operations – Comparison of Six-Month Periods Ended July 1, 2007 and July 2, 2006.

The following table sets forth consolidated result of operations for the six months ended July 1, 2007 and July 2, 2006:


	Six months ended July 1, 2007					Six months ended July 2, 2006					Change
	Amount			% of net sales		Amount			% of net sales		Amount			%
	*(in millions of US dollars; %)*
Net sales	$	345.8		100.0		$	410.8		100.0		$	(65.0	)	(15.8	)
Cost of sales		303.1		87.7			350.2		85.2			(47.1	)	(13.4	)

Gross profit		42.7		12.3			60.6		14.8			(17.9	)	(29.5	)

Selling, general and administrative expenses		48.2		13.9			43.6		10.6			4.6		10.6
Research and development expenses		67.7		19.6			63.9		15.6			3.8		5.9
Restructuring and impairment charges		12.1		3.5			93.7		22.8			(81.6	)	(87.1	)

Operating loss		(85.3	)	(24.7	)		(140.6	)	(34.2	)		55.3		(39.3	)
Interest expense, net		(29.4	)	(8.5	)		(29.1	)	(7.1	)		(0.3	)	1.0
Foreign currency gain, net		6.5		1.9			38.8		9.4			(32.3	)	(83.2	)

Loss before income taxes		(108.2	)	(31.3	)		(130.9	)	(31.9	)		22.7		(17.3	)
Income tax expenses		4.1		1.2			5.1		1.2			(1.0	)	(19.6	)

Net loss	$	(112.3	)	(32.5	)	$	(136.0	)	(33.1	)	$	23.7		(17.4	)


*Net Sales*
	Six months ended July 1, 2007					Six months ended July 2, 2006					Change
	Amount			% of Total		Amount			% of total		Amount			%
	*(in millions of US dollars; %)*
Display solutions	$	144.0		41.6		$	159.1		38.7		$	(15.1	)	(9.5	)
Imaging solutions		29.1		8.4			35.0		8.5			(5.9	)	(16.9	)
Semiconductor Manufacturing Services		132.8		38.4			196.4		47.8			(63.6	)	(32.4	)
All other		39.9		11.6			20.3		5.0			19.6		96.6

	$	345.8		100.0		$	410.8		100.0		$	(65.0	)	(15.8	)

Total net sales for the six months ended July 1, 2007 decreased $65.0 million, or 15.8% compared to the six months ended July 2, 2006. Net sales generated in the three operating segments during the current period were $305.9 million, a decrease of $84.6 million or 21.7% from the net sales of our three operating segments for the prior-year period.

Display Solutions. Net sales from Display Solutions for the six months ended July 1, 2007 were $144.0 million, a $15.1 million or 9.5% decrease from $159.1 million for the six months ended July 2, 2006. This sales decrease was primarily attributable to a decline in average selling price.

Imaging Solutions. Imaging Solutions net sales decreased $5.9 million in the current period, or 16.9% compared to net sales generated in the prior-year period. This decrease was primarily attributable to the delays in transition to new mega-pixel products, which was expected to substitute our VGA products.

Semiconductor Manufacturing Services. Net sales from Semiconductor Manufacturing Services for the six months ended July 1, 2007, were $132.8 million, a $63.6 million or 32.4% decrease compared to net sales of $196.4 million for the six months ended July 2, 2006. This decrease was mainly due to a decrease in end-market demand, coupled with continued average selling price erosion.

All other. Net sales from All other for the six months ended July 1, 2007 were $39.9 million compared to $20.3 million for the six months ended July 2, 2006. This increase of $19.6 million substantially represents the revenue increase from our unit processing service.

Gross Profit


	Six months ended July 1, 2007					Six months ended July 2, 2006					Change
	Amount			% of net sales		Amount			% of net sales		Amount			%
	*(in millions of US dollars; %)*
Display solutions	$	15.3		10.6		$	26.1		16.4		$	(10.8	)	(41.4	)
Imaging solutions		(0.2	)	(0.7	)		(8.0	)	(22.9	)		7.8		(97.5	)
Semiconductor Manufacturing Services		14.5		10.9			41.2		21.0			(26.7	)	(64.8	)
All other		13.1		32.8			1.3		6.4			11.8		907.7

	$	42.7		12.3		$	60.6		14.8		$	(17.9	)	(29.5	)

Total gross profit decreased $17.9 million in the six months ended July 1, 2007, or 29.5%, compared to the gross profit generated in the six months ended July 2, 2006. Gross margin percentage for the six months ended July 1, 2007 was 12.3% of net sales, a decrease of 2.5% from 14.8% for the six months ended July 2, 2006. This decline in gross margin percentage was primarily attributable to an overall decrease in average selling prices.

Display Solutions. Gross margin percentage for Display Solutions for the six months ended July 1, 2007 declined to 10.6% compared to 16.4% for the six months ended July 2, 2006. This decline in gross margin percentage was primarily attributable to lower average selling price.

Imaging Solutions. Gross margin percentage for the current period was improved compared to the prior period mainly due to a decrease in depreciation costs resulting from impairment charges taken in the second quarter of 2006.

Semiconductor Manufacturing Services. Gross margin for Semiconductor Manufacturing Services declined to 10.9% in the six months ended July 1, 2007 from 21.0% in the six months ended July 2, 2006. The year-over-year decrease was mainly due to a decrease in end-user market demand and a decline in average selling price.

All other. Gross margin percentage for All other for current period increased to 32.8% from 6.4% for the prior period. This improvement in gross margin percentage is mainly attributable to sales volume increase for unit processing.

Operating Expenses

Selling, General and Administrative Expenses. Selling, general, and administrative expenses were $48.2 million or 13.9% of net sales for the six months ended July 1, 2007 compared to $43.6 million or 10.6% for the six months ended July 2, 2006. The increase of $4.6 million or 10.6% from the prior-year period was mainly attributable to employee related expenses, including other expenses such as the special charge for a settlement with former subcontractors, that was partially offset by decreases in depreciation and amortization expenses resulting from impairment charges taken during the second quarter of 2006.

Research and Development Expenses. Research and development expenses for the current period were $67.7 million, an increase of $3.8 million or 5.9% from $63.9 million for the prior year period. This increase in research and development expenses essentially represented our focus on the introduction of new products, especially for the Imaging Solutions and Semiconductor Manufacturing Services segments. As a percentage of net sales, research and development expenses for the current period increased to 19.6% compared to 15.6% for the prior-year period.

Restructuring and Impairment Charges. During the second quarter ended July 1, 2007, we recognized restructuring and impairment charges of $12.1 million which consisted of $10.1 million of impairment under SFAS No. 144 and $2.0 million of restructuring under SFAS No. 146. The impairment charges were recorded related to the closure of our 5-inch wafer fabrication facilities that has generated losses and no longer supported to our strategic technology roadmap.

During the six months ended July 2, 2006, we recorded restructuring and impairment charges totaling $93.7 million, which included $92.5 million of impairment under SFAS No. 144 and $1.2 million of restructuring under SFAS No. 146. The impairment charges were recorded against one of our fabrication facilities and certain related technology and customer-based intangible assets and the restructuring charges were incurred in association with changes in certain of our management.

Net Interest Expense and Net Foreign Currency Gain or Loss

Net Interest Expense. Net interest expense was $29.4 million during the six months period ended July 1, 2007, relatively consistent with $29.1 million for the six months ended July 2, 2006. Substantially all of our interest expense is to

service our long-term borrowings of $750.0 million at a weighted-average interest rate of 7.4%. The increase in net interest expense was mainly due to a decrease in interest income from financial assets including cash and cash equivalents.

Net Foreign Currency Gain or Loss. Net foreign currency gain for the six months ended July 1, 2007 was $6.5 million, compared to net foreign exchange gain of $38.8 million for the six months ended July 2, 2006. A substantial portion of our net foreign currency gain or loss is non-cash translation gain or loss recorded for intercompany borrowings at our Korea subsidiary and is affected by changes in the exchange rate between the Korea won and U.S. dollar.

Income Tax Expenses

Income Tax Expenses. Income tax expenses for the current period were $4.1 million, compared to income tax expenses of $5.1 million for the same period of 2006. Our income tax expenses are mostly composed of withholding taxes on inter-company interest payments and changes in deferred tax assets. Due to the uncertainty of the utilization of foreign tax credits, we treated this withholding tax as a current tax expense.

Liquidity and Capital Resources

Our principal capital requirements are to fund working capital needs, to meet required debt payments, including debt service payments on the notes and the senior credit facility, and to invest in research and development and capital equipment. We anticipate that operating cash flow, together with available borrowing capacity under our senior credit facility, will be sufficient to meet our working capital needs, our research and development and capital expenditures needs and service requirements on our debt obligations for the foreseeable future. As of July 1, 2007, we had total outstanding long-term debt of $750.0 million.

Our principal sources of liquidity are our cash, cash equivalents and available borrowings under our senior credit facility of $100 million. As of July 1, 2007, our cash and cash equivalents balance was $54.7 million or 7.6% of our total assets, a $34.5 million decrease from $89.2 million or 11.6% of total assets as of December 31, 2006. The decrease in cash and cash equivalents during the first half of 2007 was primarily attributable to cash outflow of $50.0 million in operating activities, coupled with cash outflow related to six months capital expenditures of $25.0 million.

During the six-month period ended July 1, 2007, net cash used in operating activities was $50.0 million, compared to $10.5 million of net cash generated by operating activities during the year-ago period. This decrease in cash from operating activities between the two periods was primarily attributable to a reduction in gross profit of $17.9 million resulting mainly from lower revenue. The net operating cash outflow for the current period principally reflects our net loss of $112.3 million adjusted by $105.2 million which mostly consisted of costs related to depreciation, impairment and amortization charges and an increase in working capital of $42.9 million.

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents