Diodes Incorporated Reports Third Quarter Financial Results

Note: Included in GAAP and non-GAAP adjusted net income was approximately $11.2 million, net of tax, non-cash share-based compensation expense. Excluding share-based compensation expense, both GAAP and non-GAAP adjusted diluted earnings per share would have improved by $0.22 per share.

ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER SHARE

The Company’s financial statements present net income and earnings per share that are calculated using accounting principles generally accepted in the United States (“GAAP”). The Company’s management makes adjustments to the GAAP measures that it feels are necessary to allow investors and other readers of the Company’s financial releases to view the Company’s operating results as viewed by the Company’s management, board of directors and research analysts in the semiconductor industry. These non-GAAP measures are not prepared in accordance with, and should not be considered alternatives or necessarily superior to, GAAP financial data and may be different from non-GAAP measures used by other companies. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures, even if they have similar names. The explanation of the adjustments made in the table above, are set forth below:

Detail of non-GAAP adjustments

Amortization of acquisition-related intangible assets The Company excluded this item, including amortization of developed technologies and customer relationships. The fair value of the acquisition-related intangible assets, which was recognized through purchase accounting, is amortized using straight-line methods which approximate the proportion of future cash flows estimated to be generated each period over the estimated useful life of the applicable assets. The Company believes that exclusion of this item is appropriate because a significant portion of the purchase price for its acquisitions was allocated to the intangible assets that have short lives and exclusion of the amortization expense allows comparisons of operating results that are consistent over time for both the Company’s newly acquired and long-held businesses. In addition, the Company excluded this item because there is significant variability and unpredictability among companies with respect to this expense.

KFAB restructuring – The Company has recorded restructuring charges related to the shutdown and relocation of its wafer fabrication facility located in Lee’s Summit, MO (“KFAB”). These restructuring charges are excluded from management’s assessment of the Company’s operating performance. The Company believes the exclusion of the restructuring charges provides investors an enhanced view of the cost structure of the Company’s operations and facilitates comparisons with the results of other periods that may not reflect such charges or may reflect different levels of such charges.

Officer retirement – In 2018, the Company excluded costs related to the retirement of two executives. These costs represent cash payments and the accelerated vesting of previously issued stock awards. The Company feels it is appropriate to exclude these costs since they don’t represent ongoing operating expenses and will present investors with a more accurate indication of our continuing operations.

Acquisition related costs – The Company excluded costs associated with the acquisition of Lite-On Semiconductor, which consisted of advisory, legal and other professional and consulting fees. These costs were expensed in the third quarter of 2019 when the costs were incurred and services were received, and in which the corresponding tax adjustments were made for the non-deductible portions of these expenses. The Company believes the exclusion of the acquisition related costs provides investors with a more accurate reflection of costs likely to be incurred in the absence of an unusual event such as an acquisition and facilitates comparisons with the results of other periods that may not reflect such costs.

Land sale inspection extension fee – The Company excluded receipt of inspection extension fees related to the sale of the land located in Plano, TX. This fee is paid by the land purchaser for the right to extend the sale close date, and the fee is not applied to the purchase price. The Company feels it is appropriate to exclude these fees since they don’t represent ongoing operating income and their exclusion will present investors with a more accurate indication of our continuing operations.

CASH FLOW ITEMS

Free cash flow (FCF) (Non-GAAP)

FCF for the third quarter of 2019 is a non-GAAP financial measure, which is calculated by subtracting capital expenditures from cash flow from operations. For the third quarter of 2019, FCF was $41.8 million, which represents the cash and cash equivalents that we are able to generate after taking into account cash outlays required to maintain or expand property, plant and equipment. FCF is important because it allows us to pursue opportunities to develop new products, make acquisitions and reduce debt.

CONSOLIDATED RECONCILIATION OF NET INCOME TO EBITDA

EBITDA represents earnings before net interest expense, income tax provision, depreciation and amortization. Management believes EBITDA is useful to investors because it is frequently used by securities analysts, investors and other interested parties, such as financial institutions in extending credit, in evaluating companies in our industry and provides further clarity on our profitability. In addition, management uses EBITDA, along with other GAAP and non-GAAP measures, in evaluating our operating performance compared to that of other companies in our industry. The calculation of EBITDA generally eliminates the effects of financing, operating in different income tax jurisdictions, and accounting effects of capital spending, including the impact of our asset base, which can differ depending on the book value of assets and the accounting methods used to compute depreciation and amortization expense. EBITDA is not a recognized measurement under GAAP, and when analyzing our operating performance, investors should use EBITDA in addition to, and not as an alternative for, income from operations and net income, each as determined in accordance with GAAP. Because not all companies use identical calculations, our presentation of EBITDA may not be comparable to similarly titled measures used by other companies. For example, our EBITDA takes into account all net interest expense, income tax provision, depreciation and amortization without taking into account any amounts attributable to noncontrolling interest. Furthermore, EBITDA is not intended to be a measure of free cash flow for management’s discretionary use, as it does not consider certain cash requirements such as tax and debt service payments.

The following table provides a reconciliation of net income to EBITDA (in thousands, unaudited):

Three Months Ended

 

Nine Months Ended

September 30, 2019

 

September 30, 2019

2019

 

2018

 

2019

 

2018

Net income (per-GAAP)

$

38,060

$

30,908

$

106,060

$

74,502

Plus:
Interest expense, net

 

1,736

 

1,844

 

4,383

 

6,188

Income tax provision

 

10,613

 

13,190

 

32,085

 

31,726

Depreciation and amortization

 

27,888

 

26,072

 

82,805

 

78,218

EBITDA (non-GAAP)

$

78,297

$

72,014

$

225,333

$

190,634

DIODES INCORPORATED AND SUBSIDIARIES

CONSOLIDATED CONDENSED BALANCE SHEETS

(in thousands)

 

September 30,

 

December 31,

2019

 

2018

(unaudited)

 

(audited)

Assets
Current assets:
Cash and cash equivalents

$

218,349

 

$

241,053

 

Short-term investments

 

7,928

 

 

7,499

 

Accounts receivable, net of allowances of $4,726 and $4,102 at
September 30, 2019 and December 31, 2018, respectively

 

257,421

 

 

228,405

 

Inventories

 

230,815

 

 

215,435

 

Asset held for sale

 

4,947

 

 

-

 

Prepaid expenses and other

 

43,575

 

 

42,446

 

Total current assets

 

763,035

 

 

734,838

 

Property, plant and equipment, net

 

468,122

 

 

446,835

 

Deferred income tax

 

28,975

 

 

31,652

 

Goodwill

 

138,020

 

 

132,437

 

Intangible assets, net

 

125,446

 

 

137,935

 

Other

 

86,215

 

 

42,674

 

Total assets

$

1,609,813

 

$

1,526,371

 

 
Liabilities
Current liabilities:
Line of credit

$

17,086

 

$

10,254

 

Accounts payable

 

117,226

 

 

117,808

 

Accrued liabilities and other

 

106,456

 

 

82,605

 

Income tax payable

 

25,404

 

 

15,744

 

Current portion of long-term debt

 

31,532

 

 

27,613

 

Total current liabilities

 

297,704

 

 

254,024

 

Long-term debt, net of current portion

 

87,939

 

 

186,143

 

Deferred tax liabilities

 

18,661

 

 

17,993

 

Other long-term liabilities

 

128,411

 

 

90,779

 

Total liabilities

 

532,715

 

 

548,939

 

 
Commitments and contingencies
 
Stockholders' equity
Preferred stock - par value $1.00 per share; 1,000,000 shares authorized; no shares issued or outstanding
Common stock - par value $0.66 2/3 per share; 70,000,000 shares authorized; 51,012,974 and 50,221,035, issued and outstanding at September 30, 2019 and December 31, 2018, respectively

 

34,982

 

 

34,454

 

Additional paid-in capital

 

417,576

 

 

399,915

 

Retained earnings

 

742,768

 

 

636,708

 

Treasury stock, at cost, 1,457,206 shares held at September 30, 2019
and December 31, 2018

 

(37,768

)

 

(37,768

)

Accumulated other comprehensive loss

 

(127,705

)

 

(101,846

)

Total stockholders' equity

 

1,029,853

 

 

931,463

 

Noncontrolling interest

 

47,245

 

 

45,969

 

Total equity

 

1,077,098

 

 

977,432

 

Total liabilities and stockholders' equity

$

1,609,813

 

$

1,526,371

 


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



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

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