FORM 6-K

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


For the month of October 2002 (No. 2)

                            TOWER SEMICONDUCTOR LTD.
                 (Translation of registrant's name into English)


                    P.O. BOX 619, MIGDAL HAEMEK, ISRAEL 10556
                    (Address of principal executive offices)


     Indicate  by check mark  whether the  registrant  files or will file annual
reports under cover Form 20-F or Form 40-F.

                            Form 20-F  X    Form 40-F___
                                     -----


     Indicate by check mark whether the registrant by furnishing the information
contained  in this  Form is  also  thereby  furnishing  the  information  to the
Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.


                             Yes       No   X
                                ------    -------






     On October 30, 2002, the Registrant announced its financial results for the
three months and nine months ended  September 30, 2002.  Attached hereto are the
Registrant's  unaudited  condensed interim financial  statements as of September
30, 2002 and for the three month and nine month periods then ended.

     This  Form 6-K is  being  incorporated  by  reference  into  all  effective
registration statements filed by us under the Securities Act of 1933.









                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY

                      INDEX TO UNAUDITED CONDENSED INTERIM
                        CONSOLIDATED FINANCIAL STATEMENTS
                            AS OF SEPTEMBER 30, 2002



                                                                       Page

              ACCOUNTANTS' REVIEW REPORT                                 1

              BALANCE SHEETS                                             2

              STATEMENTS OF OPERATIONS                                   3

              STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY               4

              STATEMENTS OF CASH FLOWS                                   5

              NOTES TO FINANCIAL STATEMENTS                            6-15





  The Board of Directors
  Tower Semiconductor Ltd.
  Migdal Ha'emek
 ---------------

  Gentlemen:

             Re:    Review of Unaudited Condensed Interim
                    Consolidated Financial Statements as of September 30, 2002
                    -----------------------------------------------------------

  At your request, we have reviewed the condensed interim consolidated financial
  statements ("interim financial statements") of Tower Semiconductor Ltd. ("the
  Company") and its subsidiary, as follows:

     -    Balance sheet as of September 30, 2002.

     -    Statements  of  operations  for the nine months and three months ended
          September 30, 2002.

     -    Statement of changes in shareholders' equity for the nine months ended
          September 30, 2002.

     -    Statement of cash flows for the nine months ended September 30, 2002.

  Our review was conducted in accordance with procedures prescribed by the
  Institute of Certified Public Accountants in Israel. The procedures included,
  inter alia, reading the aforementioned interim financial statements, reading
  the minutes of the shareholders' meetings and meetings of the board of
  directors and its committees, and making inquiries with the persons
  responsible for financial and accounting affairs.

  Since the review that was performed is limited in scope and does not
  constitute an audit in accordance with generally accepted auditing standards,
  we do not express an opinion on the aforementioned interim financial
  statements.

  In performing our review, nothing came to our attention which indicates that
  material adjustments are required to the interim financial statements for them
  to be deemed financial statements prepared in conformity with accounting
  principles generally accepted in Israel.

  Accounting principles generally accepted in Israel vary in certain significant
  respects from accounting principles generally accepted in the United States of
  America. The application of the latter would have affected the determination
  of shareholders' equity and financial position as of September 30, 2002 to the
  extent summarized in Note 6.

  Respectfully submitted,

  Brightman Almagor & Co.
  Certified Public Accountants
  A member of Deloitte Touche Tohmatsu

  Tel Aviv, Israel
  October 30, 2002



                                       1


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                      CONDENSED CONSOLIDATED BALANCE SHEETS
          (dollars in thousands, except share data and per share data)


                                                                     September 30,        December 31,
                                                                    ---------------     ---------------
                                                                         2002                2001
                                                                    ---------------     ---------------
                                                                     (unaudited)
                                                                                       
ASSETS

    CURRENT ASSETS
       Cash and cash equivalents                                     $   7,046           $  19,610
       Short-term interest-bearing deposits                             11,500              10,044
       Cash and short-term interest-bearing deposits
          designated for investments relating to Fab 2                  34,743               3,548
       Trade accounts receivable (net of allowance for
          doubtful accounts of $250 and $215, respectively)              5,082               3,321
       Other receivables                                                21,338              21,250
       Inventories                                                      10,085               8,428
       Other current assets                                              2,030               1,219
                                                                     ---------           ---------
             Total current assets                                       91,824              67,420
                                                                     ---------           ---------

    LONG-TERM INVESTMENTS
       Long-term interest-bearing deposits
          designated for investments relating to Fab 2                  11,544                --
       Other long-term investment                                        6,000               6,000
                                                                     ---------           ---------
                                                                        17,544               6,000
                                                                     ---------           ---------

    PROPERTY AND EQUIPMENT, NET                                        435,485             340,724
                                                                     ---------           ---------

    OTHER ASSETS                                                        84,913              57,910
                                                                     ---------           ---------

             TOTAL ASSETS                                            $ 629,766           $ 472,054
                                                                     =========           =========

LIABILITIES AND SHAREHOLDERS' EQUITY

    CURRENT LIABILITIES
       Short-term debt                                               $   4,000           $  14,000
       Trade accounts payable                                           54,559              64,484
       Other current liabilities                                         8,819               5,271
                                                                     ---------           ---------
             Total current liabilities                                  67,378              83,755

    LONG-TERM DEBT                                                     254,000             115,000

    CONVERTIBLE DEBENTURES                                              23,369                --

    LONG-TERM LIABILITY IN RESPECT
        OF CUSTOMERS' ADVANCES                                          32,578              17,910

    OTHER LONG-TERM LIABILITIES                                          5,332               2,584
                                                                     ---------           ---------
             Total liabilities                                         382,657             219,249
                                                                     ---------           ---------
    SHAREHOLDERS' EQUITY
       Ordinary shares, NIS 1 par value - authorized
          70,000,000 shares; issued 31,511,228 and
          26,297,102 shares, respectively                                8,537               7,448
       Additional paid-in capital                                      338,777             307,865
       Shareholder receivables and unearned compensation                   (74)               (195)
       Accumulated deficit                                             (91,059)            (53,241)
                                                                     ---------           ---------
                                                                       256,181             261,877
       Treasury stock, at cost - 1,300,000 shares                       (9,072)             (9,072)
                                                                     ---------           ---------
             Total shareholders' equity                                247,109             252,805
                                                                     ---------           ---------
             TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY              $ 629,766           $ 472,054
                                                                     =========           =========



See notes to condensed interim consolidated financial statements.

                                       2

                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)
          (dollars in thousands, except share data and per share data)



                                                   Nine months ended          Three months ended
                                                     September 30,               September 30,
                                                   -----------------          ------------------
                                                  2002          2001          2002          2001
                                                  ----          ----          ----          ----
                                                                             
SALES                                          $ 36,229      $ 43,539      $ 16,187      $  9,913

COST OF SALES                                    49,956        62,126        21,078        18,124
                                                 ------        ------        ------        ------

       GROSS LOSS                               (13,727)      (18,587)       (4,891)       (8,211)
                                                -------       -------        ------        ------

OPERATING COSTS AND EXPENSES

     Research and development                    10,184         6,843         3,642         2,419
     Marketing, general and administrative       11,807        11,263         4,680         3,464
                                                 ------        ------         -----         -----

                                                 21,991        18,106         8,322         5,883
                                                 ------        ------         -----         -----

       OPERATING LOSS                           (35,718)      (36,693)      (13,213)      (14,094)

FINANCING INCOME (EXPENSE), NET                  (2,100)        1,866        (1,300)          136

OTHER INCOME, NET                                  --           5,576          --           1,539
                                                --------        -----       -------         -----

             LOSS FOR THE PERIOD               $(37,818)     $(29,251)     $(14,513)     $(12,419)
                                               ========      ========      ========      ========




BASIC LOSS PER ORDINARY SHARE

     Loss per share                            $  (1.34)     $  (1.53)     $  (0.48)     $  (0.60)
                                               ========      ========      ========      ========

     Loss used to compute
        basic loss per share                   $(37,818)     $(29,155)     $(14,513)     $(12,419)
                                               ========      ========      ========      ========

     Weighted average number of ordinary
       shares outstanding - in thousands         28,129        19,099        30,211        20,783
                                                 ======        ======        ======        ======

See notes to condensed interim consolidated financial statements.



                                       3



                    TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                  STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                                  (UNAUDITED)
          (dollars in thousands, except share data and per share data)




                                                                                  Shareholder
                                                                                  receivables
                                              Ordinary shares       Additional        and
                                              ---------------        paid-in       unearned    Accumulated    Treasury
                                          Shares         Amount      capital     compensation    deficit       stock        Total
                                          --------------------       -------     ------------    -------       -------      -----
                                                                                                    
     BALANCE - JANUARY 1, 2002          26,297,102   $    7,448   $  307,865   $     (195)   $  (53,241)       (9,072)   $  252,805
Issuance of shares,
   net of related costs                  5,214,126        1,089       30,912         --            --            --          32,001
Amortization of unearned compensation         --           --           --            121          --            --             121
Loss for the period                           --           --           --           --         (37,818)         --        (37,818)
                                        ----------    ---------    ---------    ---------     ---------         -----     ---------
     BALANCE - SEPTEMBER 30, 2002       31,511,228   $    8,537   $  338,777   $      (74)   $  (91,059)       (9,072)   $  247,109
                                        ==========   ==========   ==========   ==========    ==========        ======    ==========






See notes to condensed interim consolidated financial statements.



                                       4

                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
          (dollars in thousands, except share data and per share data)


                                                                                          Nine months ended
                                                                                             September 30,
                                                                                          -----------------
                                                                                         2002           2001
                                                                                         ----           ----
CASH FLOWS - OPERATING ACTIVITIES
                                                                                               
    Loss for the period                                                              $ (37,818)      $ (29,251)
    Adjustments to reconcile loss for the period
      to net cash provided by (used in) operating activities:
        Income and expense items not involving cash flows:
          Depreciation and amortization                                                 14,402          16,673
          Other income, net                                                               --            (5,576)
        Changes in assets and liabilities:
          Decrease (increase) in trade accounts receivable                              (1,761)          6,800
          Decrease (increase) in other receivables and other current assets             (1,852)          1,717
          Decrease (increase) in inventories                                               (92)          6,041
          Increase (decrease) in trade accounts payable                                  4,453          (4,985)
          Increase (decrease) in other current liabilities                               3,520            (446)
          Increase in other long-term liabilities                                        2,748             642
                                                                                         -----             ---

                                                                                       (16,400)         (8,385)
          Increase in long-term liability
            in respect of customers' advances                                           14,668          17,910
                                                                                        ------          ------
            Net cash provided by (used in) operating activities                         (1,732)          9,525
                                                                                        ------          ------

CASH FLOWS - INVESTING ACTIVITIES

    Increase in cash, short-term and long-term interest-bearing
      deposits designated for investments relating to Fab 2                            (42,739)        (42,671)
    Investments in property and equipment                                             (149,790)       (198,606)
    Investment grants received                                                          25,305          36,601
    Proceeds from sale of equipment                                                       --               302
    Investments in other assets                                                        (24,356)        (26,966)
    Increase in deposits, net                                                           (1,456)         (5,976)
    Proceeds from sale of  long-term investments                                          --             7,555
                                                                                      --------        --------
            Net cash used in investing activities                                     (193,036)       (229,761)
                                                                                      --------        --------

CASH FLOWS - FINANCING ACTIVITIES

    Proceeds from issuance of shares, net                                               31,664          99,004
    Proceeds from exercise of share options                                               --               272
    Proceeds on account of share capital                                                  --            53,733
    Proceeds from exercise of a warrant                                                   --                10
    Increase (decrease) in short-term debt                                             (10,000)         10,000
    Repayment of long-term debt                                                         (3,000)        (14,064)
    Proceeds from long-term debt                                                       142,000          82,000
    Proceeds from sale of securities, net                                               21,540            --
                                                                                       -------         -------
            Net cash provided by financing activities                                  182,204         230,955
                                                                                       -------         -------


        INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                               (12,564)         10,719
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD                                         19,610          10,262
                                                                                        ------          ------

        CASH AND CASH EQUIVALENTS - END OF PERIOD                                    $   7,046       $  20,981
                                                                                     =========       =========

NON-CASH ACTIVITIES

    Investments in property and equipment                                            $  29,015       $  78,654
                                                                                     =========       =========
    Exercise of a warrant                                                                            $   9,990
                                                                                                     =========
    Stock-based compensation related to
      the Facility Agreement with the Banks                                                          $   5,129
                                                                                                     =========
    Investments in other assets                                                      $   3,716       $   1,812
                                                                                     =========       =========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

    Cash paid during the period for interest                                         $   8,296       $   1,532
                                                                                     =========       =========
    Cash paid during the period for income taxes                                     $      91       $   1,770
                                                                                     =========       =========

See notes to condensed interim consolidated financial statements.

                                       5

                    TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
                  FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2002
          (dollars in thousands, except share data and per share data)


NOTE 1 - BASIS OF PRESENTATION

     A.   The unaudited condensed interim consolidated financial statements as
          of September 30, 2002 and for the nine months and three months then
          ended ("interim financial statements") of Tower Semiconductor Ltd.
          ("the Company") and subsidiary should be read in conjunction with the
          audited consolidated financial statements of the Company and
          subsidiary as of December 31, 2001 and for the year then ended,
          including the notes thereto. In the opinion of management, the interim
          financial statements include all adjustments necessary for a fair
          presentation of the results for the interim periods presented. The
          results of operations for the interim periods are not necessarily
          indicative of the results to be expected on a full-year basis.

     B.   The interim financial statements have been prepared in conformity with
          generally accepted accounting principles ("GAAP") in Israel, which, as
          applicable to these interim financial statements, are identical in all
          material respects to GAAP in the United States of America ("U.S.
          GAAP"), except as indicated in Note 6.

          The accounting principles applied in the preparation of these interim
          financial statements are consistent with those principles applied in
          the preparation of the most recent annual audited financial
          statements.

     C.   Establishment of New Fabrication Facility

          In January 2001, the Company's Board of Directors approved the
          establishment of a new wafer fabrication facility in Israel ("Fab 2"),
          at an expected cost of approximately $1,500,000. The Company entered
          into several related agreements and arrangements in connection with
          Fab 2, including agreements and other arrangements with technology and
          Wafer Partners, Equity Investors, the Company's Banks and the
          government of Israel. The Fab 2 project is a complex undertaking,
          which entails substantial risks and uncertainties. For further details
          concerning such agreements, risks and uncertainties, see Note 4 below
          and Note 16A to the 2001 audited consolidated financial statements.
          For details concerning non-capitalizable expenses and cash flows used
          in operating activities relating to Fab 2, see Note 4F below.

     D.   Certain amounts in prior periods' financial statements have been
          reclassified in order to conform to the 2002 presentation.


                                       6

                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
                  FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2002
          (dollars in thousands, except share data and per share data)


     NOTE 2 - INVENTORIES

          Inventories consist of the following (*):

                                     September 30,         December 31,
                                         2002                 2001
                                         ----                 ----
                                     (unaudited)

Raw materials                          $ 4,163               $ 2,739
Spare parts and supplies                 3,475                 3,216
Work in process                          2,260                 1,673
Finished goods                             187                   800
                                       -------               -------
                                       $10,085               $ 8,428
                                       =======               =======

(*)  Net of write-downs to net realizable value of $317 and $412 as of September
     30, 2002 and December 31, 2001, respectively.

NOTE 3 - MAJOR CUSTOMERS

     Sales to major customers as a percentage of total sales were as follows:


                                    Nine months ended
                                      September 30,
                                 2002              2001
                                 ----              ----
                                      (unaudited)

Customer A                        31%               29%
Customer B                        15                18
Customer C                        11                --
Other customers (*)               18                29

(*)  Represents sales to four different customers each of whom accounted for
     between 2% and 8% of sales during the nine months ended September 30, 2002,
     and to five customers (3%-8%) during the nine months ended September 30,
     2001.

NOTE 4 - RECENT DEVELOPMENTS RELATING TO FAB 2

     A.   Amendment to the Wafer Partner and Equity Investor Agreements

          Through April 2002, the Company, its Fab 2 Wafer Partners and the
          Equity Investors entered into amendments to their agreements with the
          Company under terms described below, to provide for the acceleration
          of the Fab 2 Third Milestone and Fourth Milestone scheduled
          installment payments, each in the aggregate amount of $44,736.
          Pursuant to these amendments the following investments were made:



                                       7




                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
                  FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2002
          (dollars in thousands, except share data and per share data)


NOTE 4 - RECENT DEVELOPMENTS RELATING TO FAB 2 (cont.)

     A.   Amendment to the Wafer Partner and Equity Investor Agreements (cont.)

          (1)  Towards the Third Milestone: During the second quarter of 2002,
               the Wafer Partners invested in the Company an aggregate of
               $36,669, of which $22,001 was credited as paid in capital in
               consideration for an aggregate of 3,571,657 Ordinary Shares of
               the Company, and $14,668 was established as long-term customer
               advances; and the Equity Investors invested an aggregate of
               $8,067 in consideration for the purchase of 1,309,524 Ordinary
               Shares of the Company.

          (2)  Towards the Fourth Milestone: In October 2002, the Wafer Partners
               invested in the Company an aggregate of $36,669, of which $22,001
               was credited as paid in capital in consideration for an aggregate
               of 4,482,763 Ordinary Shares of the Company, and $14,668 was
               established as long-term customer advances; and the Equity
               Investors invested an aggregate of $8,067 in consideration for
               the purchase of 1,643,577 Ordinary Shares of the Company.

          According  to  the  amendments,  the  Wafer  Partners  and  the Equity
          Investors  undertook  to advance both their Third and Fourth Milestone
          installment payments, prior to their achievement. In consideration for
          their  investment  the  Wafer  Partners  and the Equity Investors were
          issued fully-paid Ordinary Shares of the Company equivalent to 60% and
          100%,  respectively,  of  the  aggregate  amount invested by them. The
          remaining  40% of the advanced payments made by the Wafer Partners was
          established as long-term customer advances to be credited, in general,
          against  future  purchases  by  them.  Under  the amendments, Ordinary
          Shares  issued  in  consideration for the accelerated installments are
          based  on  the  lower  of  the  average trading price for the Ordinary
          Shares  during  the  30 consecutive trading days preceding the date of
          any  actual  payment  and  $12.50.

     B.   Amendments to the Fab 2 Facility Agreement

          According to the Facility Agreement with its banks, as amended during
          2002, the Company is obligated to raise, by the end of 2003, $144,000
          from specified financial sources, other than the already committed
          funds by the Wafer Partners and Equity Investors, as follows: by
          October 31, 2002, an aggregate of $76,000, which has been already
          raised to date; by the end of 2002, an aggregate of $110,000; and by
          the end of 2003 an aggregate of $144,000. According to the Facility
          Agreement, raising these amounts by the dates stated is a material
          provision.


                                       8




                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
                  FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2002
          (dollars in thousands, except share data and per share data)


NOTE 4 - RECENT DEVELOPMENTS RELATING TO FAB 2 (cont.)

     B.   Amendments to the Fab 2 Facility Agreement (cont.)

          Pursuant to the amendments made during 2002, the banks agreed that the
          Company may attribute up to $40,000 to be invested by the existing
          Wafer Partners and Equity Investors by no later than July 31, 2002 on
          account of the Third Milestone, to the April and June 2002 funding
          milestones, provided that the Company raised $35,000 from other
          specified financial sources by no later than October 31, 2002.
          Accordingly, the Company attributed $40,000 out of the $44,736
          invested in the second quarter of 2002 by the Wafer Partners and
          Equity Investors (see paragraph A.(1) above) towards the April and
          June 2002 funding milestones from the other specified financial
          sources.

          The Company achieved the October 2002 funding milestone in October
          2002 through $20,492 raised from a rights offering (see 5C below),
          $4,950 from proceeds paid under a technology agreement and a $15,000
          investment made by OTPP (see D below).

     C.   New Technology Agreements

          (1)  In May 2002, the Company entered into a joint development and
               royalty-free, non-exclusive cross-license agreement with a
               Japanese semiconductor manufacturer corporation, for the joint
               development of certain technology to be used by the Company in
               its Fab 2 and by the Japanese manufacturer in its facilities. The
               agreement calls for certain amounts to be paid by the Japanese
               manufacturer to the Company following the signing of the
               agreement and subject to achievement of certain milestones,
               through a period ending 2005. Pursuant to the agreement, the
               Japanese manufacturer may allocate, subject to certain conditions
               stipulated in the agreement, part or all of the second half of
               the total amounts paid by it to the Company as long-term customer
               advances to be applied against future purchases made by the
               Japanese manufacturer through 2007.

          (2)  In September 2002, the Company entered into a non-exclusive
               technology transfer, development and licensing agreement with
               Motorola Inc. ("Motorola"), a U.S. corporation. This agreement
               provides for the transfer by Motorola to the Company of existing
               and newly developed version of advanced semiconductor
               manufacturing process technologies to be installed in Fab 2, and
               for the provision by Motorola of related technology transfer
               assistance, all in exchange for certain fees for patent and other
               intellectual property licenses, technology transfer and
               development, technical assistance and ongoing royalties based on
               sales of products manufactured in Fab 2 with the transferred
               technology. Subject to prior termination for cause by Motorola,
               the licenses under the agreement are perpetual.



                                       9




                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
                  FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2002
          (dollars in thousands, except share data and per share data)


NOTE 4 - RECENT DEVELOPMENTS RELATING TO FAB 2 (cont.)

     D.   New Equity Investor

          In July 2002, the Company entered into a definitive agreement with the
          Ontario Teachers' Pension Plan Board ("OTPP") for an investment, which
          was fully paid in October 2002, of $15,000 in the Company's equity in
          consideration for 3,000,000 Ordinary Shares of the Company for $5.00
          per share (the same as the subscription price per right in the rights
          offering described in Note 5C below), and a warrant, exercisable for a
          four-year period, to purchase an additional 1,350,000 Ordinary Shares
          of the Company, at an exercise price of $7.50 per share (subject to
          customary adjustments). Pursuant to the agreement, OTPP may not sell
          these securities for a period of nine months from the closing date of
          the agreement (October 2002).

     E.   Other Agreements

          Through September 30, 2002 the Company had entered into several
          additional agreements related mainly to the construction, equipping
          and transfer of technology for Fab 2. The Company's aggregate
          commitment in connection with these agreements as of such date
          amounted to $153,788. Some of the agreements provide for cancellation
          fees, subject to certain provisions and cancellation schedules in such
          agreements.

     F.   Non-Capitalizable Expenses and Operating Activities Cash Flows in
          Connection with Fab 2

          In connection with establishing Fab 2, the Company incurred during the
          nine-month period ended September 30, 2002 non-capitalizable expenses
          in the amount of $19,383, of which $11,447 was included in cost of
          sales and $7,936 was included in marketing, general and administrative
          (during the corresponding period - $8,596, $3,323 and $5,273,
          respectively). During the three-month period ended September 30, 2002,
          non-capitalizable expenses amounted to $11,169 of which $7,821 was
          included in cost of sales and $3,348 was included in marketing,
          general and administrative (during the corresponding period - $3,320,
          $1,479 and $1,841, respectively).

          Net cash used in operating activities during the nine-month period
          ended September 30, 2002 (excluding $14,668 increase in connection
          with long-term liability in respect of customers' advances) was
          $16,400. That amount includes net cash out flows in the amount of
          $17,253 attributable to the establishing of Fab 2.



                                       10




                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
                  FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2002
          (dollars in thousands, except share data and per share data)


NOTE 5 - OTHER RECENT DEVELOPMENTS

     A.   Sale of Securities

          On January 22, 2002, the Company issued, based on a prospectus
          published on January 15, 2002 in Israel, the following securities,
          which are listed on the Tel Aviv Stock Exchange, for initial proceeds
          of approximately $23,200. Costs in relation to the prospectus and the
          issuance of the securities were approximately $1,750.

          (1) Convertible Debentures - 110,579,800 convertible debentures each
          of which is of NIS 1.00 in principal amount. The debentures were
          issued at discount of 96% of their par value. Each debenture is linked
          to the Israeli Consumer Price Index ("CPI") and bears annual interest
          at the rate of 4.7%, payable on January 20 of each year commencing on
          January 20, 2003. The principal on the debentures is payable in four
          installments on January 20 of each year between 2006 and 2009. The
          debentures may be converted until December 31, 2008 into Ordinary
          Shares, at a conversion rate of one Ordinary Share per each NIS 41.00
          ($8.41) amount of the debentures (subject to customary adjustments).
          The effective rate of interest on the convertible debentures, taking
          into account the initial proceeds net of the discount and the related
          issuance costs, is 7.26%. For US GAAP purposes, which requires taking
          into account, in addition to the discount and the related issuance
          costs, amounts attributed to the options described below, the
          effective rate of interest on the convertible debentures is 9.88%.

          (2) Options (Series 1) - 2,211,596 options (Series 1) for no
          consideration. Each option (Series 1) is exercisable into one Ordinary
          Share of the Company until January 20, 2006 for an exercise price of
          NIS 39 (subject to customary adjustments), linked to the CPI (as of
          September 30, 2002 - NIS 41.57, $8.53.

          (3) Options (Series A) - 552,899 options (Series A) for no
          consideration, to purchase additional debentures. These options, none
          of which were exercised, expired in March 2002.

          Subject to certain conditions, the Company may, commencing in July
          2005, announce the early redemption of the debentures or part thereof,
          provided that the sum of the last payment on account of the principal
          shall be no less than approximately $700.

          If on a payment date of the principal or interest on the debentures
          there exists an infringement of certain covenants and conditions under
          the Facility Agreement, the dates for payment of interest and
          principal on the debentures may be postponed, depending on various
          scenarios under the Facility Agreement until such covenant or
          condition is settled.


                                       11


                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
                  FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2002
          (dollars in thousands, except share data and per share data)


NOTE 5 - OTHER RECENT DEVELOPMENTS (cont.)

     A.   Sale of Securities (cont.)

          Pursuant to a covenant in the Facility Agreement, the Company
          deposited 50% of the principal amount (net of discounts) of the
          unconverted convertible debentures (approximately $11,600 as of the
          balance sheet date) in favor of the banks as security for payment of
          the amounts the Company owes the banks. The said amount may be
          released only as provided in the Facility Agreement, including
          payments of interest on account of the convertible debentures.

          The debentures are unsecured and rank behind the Company's existing
          and future secured indebtedness to the banks under the Facility
          Agreement, as well as to the government of Israel in connection with
          grants the Company receives under the Fab 2 approved enterprise
          program.

          See Note 6D for the effect of the accounting treatment under U.S. GAAP
          on this sale of securities.

     B.   Share Option Plans

          In the framework of the Company's Board of Directors resolution to
          increase the total number of options available for grant under all the
          Company's share option plans by an amount equal, in general, to 4% of
          the outstanding Ordinary Shares of the Company at the beginning of
          each year, 999,884 options were added to the Company's share option
          plans. Of that amount 812,974 options were granted to certain
          employees during the nine-month period ended September 30, 2002. The
          options were granted at an average exercise price of approximately
          $5.89, the market price of the Company's shares on the dates of grant.
          Options granted may not be exercisable beyond ten years from their
          grant date, and become vested over a four-year period according to
          various vesting schedules.

     C.   Rights Offering

          In October 2002 the Company issued, based on a right offering
          prospectus for the distribution of transferable rights published in
          September 2002 in Israel and in the U.S., 4,098,365 Ordinary Shares of
          the Company and 1,844,262 warrants to purchase Ordinary Shares of the
          Company, in consideration for an aggregate of immediate proceeds of
          $20,492. Of these amounts, 4,086,038 Ordinary Shares and 1,838,715
          warrants were issued to Wafer Partners and Equity Investors in
          consideration for an aggregate of $20,430. Each warrant may be
          exercised for the purchase of one Ordinary Share at an exercise price
          of $7.50 for a period ending on October 31, 2006. The securities
          issued are listed on the NASDAQ and the Tel Aviv Stock Exchange. Costs
          in relation to the prospectus and the issuance of the securities were
          approximately $1,000.




                                       12

                    TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
                  FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2002
          (dollars in thousands, except share data and per share data)

NOTE 5 - OTHER RECENT DEVELOPMENTS (cont.)

     C.   Rights Offering (cont.)

          The rights were distributed to shareholders of the Company and
          employees, who held options entitling them to participate in the
          rights offering. Each recipient received one right for each 4.94
          Ordinary Shares or employee options that he held on September 30, 2002
          (the record date). Each full right entitled the recipient to purchase,
          at a subscription price of $5.00, one Ordinary Share and 0.45 of a
          warrant

NOTE 6 - MATERIAL DIFFERENCES BETWEEN ISRAELI AND U.S. GAAP

     With regard to the Company's interim financial statements, the material
     differences between GAAP in Israel and in the U.S. relate to the following.
     See E below for the presentation of the Company's unaudited balance sheet
     as of September 30, 2002 in accordance with U.S. GAAP.

     A.   Presentation of Cash and Short-Term Interest-Bearing Deposits
          Designated for Investments Relating to Fab 2

          In accordance with U.S. GAAP, cash and short-term interest-bearing
          deposits designated for investments relating to Fab 2 should be
          excluded from current assets and presented separately as a non-current
          asset. Accordingly, $34,743 and $11,544 were reclassified,
          respectively, from current assets and long-term investments to a
          long-term asset.

     B.   Hedging Activities in accordance with U.S. GAAP (SFAS 133)

          Complying with SFAS 133 and SFAS 138 and the related interpretations
          thereon with respect to the Company's hedging transactions as of
          September 30, 2002 would have resulted in: an increase in the
          Company's current liabilities in the amount of $13,339, an increase in
          other comprehensive loss for the nine months ended September 30, 2002
          in the net amount of $11,261; and in a decrease of $6,091 in property
          and equipment, net as of September 30, 2002.

     C.   Presentation of Net Long-Term Liabilities in Respect of Employees

          Under U.S. GAAP, assets and liabilities relating to severance
          arrangements are to be presented separately and are not to be offset.
          Accordingly, an amount of $11,374 was reclassified from other
          long-term liabilities to long-term investments.

     D.   Sale of Securities

          Under Accounting Principles Board Opinion No. 14 ("APB 14"), the
          proceeds from the sale of the securities described in Note 5A are to
          be allocated to each of the securities issued based on their relative
          fair value, while according to Israeli GAAP such treatment is not
          required. Complying with APB 14, based on the average market value of
          each of the securities issued in the first three days following their
          issuance, would have resulted in an increase in shareholders' equity
          in the amount of $2,363 (net of $196 related issuance expenses), and a
          decrease in convertible debentures in the amount of $2,559. The effect
          of the U.S. GAAP application on the convertible debentures' discount
          amortization for the nine-month period ended September 30, 2002 is
          immaterial.



                                       13




                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
                  FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2002
          (dollars in thousands, except share data and per share data)


NOTE 6 - MATERIAL DIFFERENCES BETWEEN ISRAELI AND U.S. GAAP (cont.)

     E.   Balance Sheet in Accordance with U.S. GAAP

          Following are the condensed consolidated balance sheets in accordance
          with U.S. GAAP:

                                                  September 30,     December 31,
                                                     2002              2001
                                                     ----              ----
                                                  (unaudited)

Current assets                                     $ 57,081         $ 63,872

Long-term investments                                17,374           16,334

Property and equipment, net                         429,394          336,160

Other assets                                         84,717           57,910

Cash, short-term and long-term interest-
    bearing deposits designated for
    investments relating to Fab 2                    46,287            3,548
                                                     ------            -----

    Total assets                                    634,853          477,824
                                                    =======          =======


Current liabilities                                  80,717           87,360

Long-term debt                                      254,000          115,000

Convertible debentures                               20,810               --

Long-term liability
    in respect of customers' advances                32,578           17,910

Other long-term liabilities                          16,706           12,918

Shareholders' equity (*)                            230,042          244,636
                                                    -------          -------

    Total liabilities and shareholders' equity     $634,853         $477,824
                                                   ========         ========


(*)  The balance as of September 30, 2002 includes accumulated other
     comprehensive loss of $19,460 and net proceeds on account of options
     (Series 1) in the amount of $2,363 (see also D above); as of December 31,
     2001 - accumulated other comprehensive loss of $8,199.


                                       14



                     TOWER SEMICONDUCTOR LTD. AND SUBSIDIARY
                NOTES TO UNAUDITED CONDENSED INTERIM CONSOLIDATED
                  FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2002
          (dollars in thousands, except share data and per share data)


NOTE 6 - MATERIAL DIFFERENCES BETWEEN ISRAELI AND U.S. GAAP (cont.)


     F.   Statements of Operations in Accordance with U.S. GAAP

          Complying with SFAS 133 and SFAS 138 (B above) and APB 14 (D above)
          would not have resulted in a material change in the Company's loss for
          the nine-month period ended September 30, 2002.

     G.   Loss Per Share in Accordance with U.S. GAAP (SFAS 128)

          In accordance with U.S. GAAP (SFAS 128), including the implementation
          of SFAS 133 and SFAS 138 and APB 14 as described in F above, the basic
          and diluted loss per share for the nine-month and three-month periods
          ended September 30, 2002 would be $1.34 and $0.48, respectively.




                                       15




                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.


                                       TOWER SEMICONDUCTOR LTD.



Date: October 31, 2002                 By:    /S/RAFAEL LEVIN
                                          --------------------------------------

                                       Name:  Rafael Levin
                                       Title:  Co-Chief Executive Officer