EX-99.1 2 diod-ex991_7.htm EX-99.1 diod-ex991_7.htm

EXHIBIT 99.1

 

 

Diodes Incorporated Reports First Quarter Financial Results

 

Gross Margin of 37.2% Exceeds Upper End of Guidance, Contributing to Record

Net Income and EPS - Both GAAP and Non-GAAP

 

 

Plano, Texas – May 7, 2019 -- Diodes Incorporated (Nasdaq: DIOD) today reported its financial results for the first quarter ended March 31, 2019.

 

First Quarter Highlights

Revenue was $302.3 million, an increase of 10.1 percent from the $274.5 million in the first quarter 2018 due to continued market share gains and a decrease of 3.9 percent from the $314.4 million in the fourth quarter 2018;

GAAP gross profit was $112.4 million, compared to $98.6 million in the first quarter 2018 and $114.2 million in the fourth quarter 2018;

GAAP gross profit margin was 37.2 percent, compared to 35.9 percent in the first quarter 2018 and 36.3 percent in the fourth quarter 2018;

GAAP net income was a record $31.7 million, or $0.62 per diluted share, compared to GAAP net income of $18.5 million, or $0.37 per diluted share, in the first quarter 2018 and GAAP net income of $29.5 million, or $0.58 per diluted share, in the fourth quarter 2018;

Non-GAAP adjusted net income was a record $35.4 million, or $0.69 per diluted share, compared to $24.2 million, or $0.48 per diluted share, in the first quarter 2018 and $33.2 million, or $0.65 per diluted share, in the fourth quarter 2018;

Excluding $3.5 million, net of tax, of non-cash share-based compensation expense, both GAAP and non-GAAP earnings per share would have increased by $0.07 per diluted share;

EBITDA was $69.9 million, or 23.1 percent of revenue, compared to $54.2 million, or 19.7 percent of revenue, in the first quarter 2018 and $70.5 million, or 22.4 percent of revenue, in the fourth quarter 2018; and

Achieved cash flow from operations of $69.9 million and $51.2 million free cash flow, including $18.6 million of capital expenditures. Net cash flow was a positive $60.5 million.

 

Commenting on the results, Dr. Keh-Shew Lu, President and Chief Executive Officer, stated,

“Diodes once again had an exceptional quarter of solid financial results with increasing profitability. Revenue for the quarter grew 10% over the prior year period on continued market share gains and was down 3.9% sequentially, which was better than typical seasonality. Notably, gross margin increased 90 basis points from the fourth quarter 2018, exceeding the upper end of our guidance range and reaching the highest level since the fourth quarter of 2010, and we expect a further increase in the second quarter. Contributing to this margin expansion was the achievement of record revenue in Europe combined with record revenue in the automotive and industrial end markets. Specifically in the automotive market, revenue grew 7% sequentially and 23% year-over-year as we continued to benefit from past design win activity. Together, these two end markets represented 39% of total revenue, which places us well on track to achieve our long-term target of 40%. Additionally, our Pericom business, excluding frequency control products, reached record revenue levels in the first quarter and contributed to our strong margin performance.


 

“More recently, on April 1st we announced the closing of the transaction to acquire Texas Instruments’ (TI) wafer fabrication facility and operation located in Greenock, Scotland (GFAB). The ownership transfer has gone very smooth with no interruption to production. We are in the process of aggressively installing Diodes’ processes to fully utilize the additional 8” capacity and capability of the fab, which will support our growth expansion initiatives and future cost reductions. As part of a five-year wafer supply agreement, Diodes is providing foundry services to TI, which is not material to Diodes overall revenue.”

 

Dr. Lu concluded, “As we look to the second quarter, we expect to extend our growth momentum and market share gains, while further increasing gross margin and lowering operating expenses as a percentage of revenue. Together, these factors will contribute to driving higher profitability and cash flow for Diodes and our shareholders.”

 

First Quarter 2019

Revenue for first quarter 2019 was $302.3 million, an increase of 10.1 percent from $274.5 million in first quarter 2018 and a decrease of 3.9 percent from $314.4 million in the fourth quarter 2018, which was better than typical seasonality.

 

GAAP gross profit for the first quarter 2019 was $112.4 million, or 37.2 percent of revenue, compared to the first quarter 2018 of $98.6 million, or 35.9 percent of revenue, and the fourth quarter 2018 of $114.2 million, or 36.3 percent of revenue. The 90-basis point sequential increase was primarily due to higher revenue contribution from the automotive and industrial markets as well as Pericom products.

 

GAAP operating expenses for first quarter 2019 were $70.3 million, or 23.3 percent of revenue, and $65.8 million, or 21.8 percent of revenue, on a non-GAAP basis, which excluded $4.5 million of amortization of acquisition-related intangible asset expenses. GAAP operating expenses in the first quarter 2018 were $71.7 million, or 26.1 percent of revenue, and in the fourth quarter 2018 were $70.3 million, or 22.4 percent of revenue.

 

First quarter 2019 GAAP net income was a record $31.7 million, or $0.62 per diluted share, compared to GAAP net income of $18.5 million, or $0.37 per share, in first quarter 2018 and GAAP net income of $29.5 million, or $0.58 per diluted share, in fourth quarter 2018.

 

First quarter 2019 non-GAAP adjusted net income was a record $35.4 million, or $0.69 per diluted share, which excluded, net of tax, $3.7 million of non-cash acquisition-related intangible asset amortization costs. This compares to non-GAAP adjusted net income of $24.2 million, or $0.48 per diluted share, in the first quarter 2018 and $33.2 million, or $0.65 per diluted share, in the fourth quarter 2018.



 

The following is an unaudited summary reconciliation of GAAP net income to non-GAAP adjusted net income and per share data, net of tax (in thousands, except per share data):

 

 

 

 

Three Months Ended

 

 

 

 

 

March 31, 2019

 

GAAP net income

 

 

 

$

31,716

 

 

 

 

 

 

 

 

GAAP diluted earnings per share

 

 

 

$

0.62

 

 

 

 

 

 

 

 

Adjustments to reconcile net income to non-GAAP net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquisition-related intangible assets

 

 

 

 

3,674

 

 

 

 

 

 

 

 

Non-GAAP net income

 

 

 

$

35,390

 

 

 

 

 

 

 

 

Non-GAAP diluted earnings per share

 

 

 

$

0.69

 

 

Note: Throughout this release, we refer to “net income attributable to common stockholders” as “net income.”

 

(See the reconciliation tables of GAAP net income to non-GAAP adjusted net income near the end of this release for further details.)

 

Included in first quarter 2019 GAAP net income and non-GAAP adjusted net income was approximately $3.5 million, net of tax, of non-cash share-based compensation expense.  Excluding share-based compensation expense, both GAAP earnings per share (“EPS”) and non-GAAP adjusted EPS would have increased by $0.07 per diluted share for first quarter 2019, $0.10 for first quarter 2018 and $0.07 for fourth quarter 2018.

 

EBITDA (a non-GAAP measure), which represents earnings before net interest expense, income tax, depreciation and amortization, in the first quarter 2019 was $69.9 million, or 23.1 percent of revenue, compared to $54.2 million, or 19.7 percent of revenue, in the first quarter 2018 and $70.5 million, or 22.4 percent of revenue, in the fourth quarter 2018. For a reconciliation of GAAP net income to EBITDA, see the table near the end of this release for further details.  

 

For first quarter 2019, net cash provided by operating activities was $69.9 million. Net cash flow was a positive $60.5 million, and free cash flow (a non-GAAP measure) was $51.2 million, which includes $18.6 million of capital expenditures.

 

Balance Sheet

As of March 31, 2019, the Company had approximately $308 million in cash, cash equivalents and short-term investments, long-term debt (including the current portion) totaled approximately $216 million, and working capital was approximately $525 million.  

 

The results announced today are preliminary and unaudited, as they are subject to the Company finalizing its closing procedures and customary quarterly review by the Company's independent registered public accounting firm. As such, these results are subject to revision until the Company files its Form 10-Q for the quarter ending March 31, 2019.



 

Business Outlook

Dr. Lu concluded, “We expect revenue in second quarter of 2019 to increase to approximately $322 million, plus or minus 2.0 percent.  At the mid-point, this represents growth of 6.5 percent sequentially and up 5.9 percent over the prior year period, and reflects continued growth from Diodes organic business as well as revenue contribution from GFAB.  We expect GAAP gross margin to be 38.0 percent, plus or minus 1 percent.  Non-GAAP operating expenses, which are GAAP operating expenses adjusted for amortization of acquisition-related intangible assets, are expected to be approximately 21 percent of revenue, plus or minus 1 percent.  We expect net interest expense to be approximately $2.0 million.  Our income tax rate is expected to be 24.5 percent, plus or minus 3 percent, and shares used to calculate diluted EPS for the second quarter are anticipated to be approximately 52 million.”

 

Purchase accounting adjustments related to amortization of acquisition-related intangible assets of $3.7 million, after tax, for Pericom and previous acquisitions are not included in these non-GAAP estimates.

Conference Call

Diodes will host a conference call on Tuesday, May 7, 2019, at 4:00 p.m. Central Time (5:00 p.m. Eastern Time) to discuss its first quarter 2019 financial results. Investors and analysts may join the conference call by dialing 1-855-232-8957 and providing the confirmation code 8919166. International callers may join the teleconference by dialing +1-315-625-6979 and entering the same confirmation code at the prompt. A telephone replay of the call will be made available approximately two hours after the call and will remain available until May 14, 2019 at midnight Central Time. The replay number is 1-855-859-2056 with a pass code of 8919166. International callers should dial +1-404-537-3406 and enter the same pass code at the prompt. Additionally, this conference call will be broadcast live over the Internet and can be accessed by all interested parties on the Investors’ section of Diodes' website at http://www.diodes.com. To listen to the live call, please go to the investors’ section of Diodes’ website and click on the conference call link at least 15 minutes prior to the start of the call to register, download and install any necessary audio software. For those unable to participate during the live broadcast, a replay will be available shortly after the call on Diodes' website for approximately 90 days.

About Diodes Incorporated

Diodes Incorporated (Nasdaq: DIOD), a Standard and Poor’s SmallCap 600 and Russell 3000 Index company, is a leading global manufacturer and supplier of high-quality application-specific standard products within the broad discrete, logic, analog, and mixed-signal semiconductor markets. Diodes serves the consumer electronics, computing, communications, industrial, and automotive markets. Diodes’ products include diodes, rectifiers, transistors, MOSFETs, protection devices, function-specific arrays, single gate logic, amplifiers and comparators, Hall-effect and temperature sensors, power management devices, including LED drivers, AC-DC converters and controllers, DC-DC switching and linear voltage regulators, and voltage references along with special function devices, such as USB power switches, load switches, voltage supervisors, and motor controllers. Diodes also has timing, connectivity, switching, and signal integrity solutions for high-speed signals. Diodes’ corporate headquarters and Americas’ sales office are located in Plano, Texas and Milpitas, California. Design, marketing, and engineering centers are located in Plano; Milpitas; Taipei, Taiwan; Taoyuan City, Taiwan; Zhubei City, Taiwan; Oldham, England; and Neuhaus, Germany. Diodes’ wafer fabrication facilities are located in Oldham and Greenock, Scotland and Shanghai, China. Diodes has assembly and test facilities located in Shanghai, Jinan, Chengdu, and Yangzhou, China, as well as in Hong Kong, Neuhaus, and Taipei. Additional engineering, sales, warehouse, and logistics offices are located in Taipei; Hong Kong; Manchester; Shanghai; Shenzhen, China; Seongnam-si, South Korea; Munich, Germany; and Tokyo, Japan, with support offices throughout the world.


Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995: Any statements set forth above that are not historical facts are forward-looking statements that involve risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such statements include statements containing forward-looking words such as “expect,” “anticipate,” “aim,” “estimate,” and variations thereof, including without limitation statements, whether direct or implied, regarding expectations of revenue growth, market share gains, increase in gross margin and increase in gross profits in 2019 and beyond; that for the second quarter of 2019, we expect revenue to be approximately $322 million plus or minus 2.0 percent; we expect GAAP gross margin to be 38.0 percent, plus or minus 1 percent; non-GAAP operating expenses, which are GAAP operating expenses adjusted for amortization of acquisition-related intangible assets, are expected to be approximately 21.0 percent of revenue, plus or minus 1 percent; we expect net interest expense to be approximately $2 million; we expect tax rate to be 24.5 percent, plus or minus 3 percent; shares used to calculate diluted EPS for the first quarter are anticipated to be approximately 52.0 million; purchase accounting adjustments for Pericom and previous acquisitions of $3.7 million after tax are not included in these non-GAAP estimates; we expect GFAB to not only add to our existing global footprint, but also provide expanded wafer capacity to support our product group, in particular for the automotive market; and other statements identified by words such as “estimates,” “expects,” “projects,” “plans,” “will,” and similar expressions. Potential risks and uncertainties include, but are not limited to, such factors as: the risk that such expectations may not be met; the risk that the expected benefits of acquisitions may not be realized or that integration of acquired businesses may not continue as rapidly as we anticipate; the risk that the pending acquisition of GFAB will not close successfully (due to failure to obtain any required approvals or other reasons); the risk that we may not be able to maintain our current growth strategy or continue to maintain our current performance, costs, and loadings in our manufacturing facilities; the risk that we may not be able to increase our automotive, industrial, or other revenue and market share; risks of domestic and foreign operations, including excessive operating costs, labor shortages, higher tax rates, and our joint venture prospects; the risk that we may not continue our share repurchase program; the risks of cyclical downturns in the semiconductor industry and of changes in end-market demand or product mix that may affect gross margin or render inventory obsolete; the risk of unfavorable currency exchange rates; the risk that our future outlook or guidance may be incorrect; the risks of global economic weakness or instability in global financial markets; the risks of trade restrictions, tariffs, or embargoes; the risk of breaches of our information technology systems; and other information, including the “Risk Factors” detailed from time to time in Diodes’ filings with the United States Securities and Exchange Commission.

 

 

Company Contact:

Investor Relations Contact:

Diodes Inc.

Shelton Group

Laura Mehrl

Leanne Sievers

Director of Investor Relations

President, Investor Relations

P: 972-987-3959

P: 949-224-3874

E: laura_mehrl@diodes.com

lsievers@sheltongroup.com

 

 

 

 

E:



DIODES INCORPORATED AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(unaudited)

(in thousands, except per share data)

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2019

 

 

2018

 

Net sales

 

$

302,293

 

 

$

274,512

 

Cost of goods sold

 

 

189,882

 

 

 

175,917

 

Gross profit

 

 

112,411

 

 

 

98,595

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

43,688

 

 

 

47,150

 

Research and development

 

 

22,170

 

 

 

20,200

 

Amortization of acquisition related intangible assets

 

 

4,484

 

 

 

4,767

 

Other operating (income) expense

 

 

(54

)

 

 

(462

)

Total operating expense

 

 

70,288

 

 

 

71,655

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

42,123

 

 

 

26,940

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

Interest income

 

 

875

 

 

 

514

 

Interest expense

 

 

(2,145

)

 

 

(2,757

)

Foreign currency loss, net

 

 

(64

)

 

 

(3,029

)

Other income

 

 

1,245

 

 

 

4,635

 

Total other expense

 

 

(89

)

 

 

(637

)

 

 

 

 

 

 

 

 

 

Income before income taxes and noncontrolling interest

 

 

42,034

 

 

 

26,303

 

Income tax provision

 

 

10,298

 

 

 

7,783

 

Net income

 

 

31,736

 

 

 

18,520

 

Less net (income) loss attributable to noncontrolling interest

 

 

(20

)

 

 

6

 

Net income attributable to common stockholders

 

$

31,716

 

 

$

18,526

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to common stockholders:

 

 

 

 

 

 

 

 

Basic

 

$

0.63

 

 

$

0.38

 

Diluted

 

$

0.62

 

 

$

0.37

 

Number of shares used in earnings per share computation:

 

 

 

 

 

 

 

 

Basic

 

 

50,398

 

 

 

49,337

 

Diluted

 

 

51,462

 

 

 

50,622

 

 

Note: Throughout this release, we refer to “net income attributable to common stockholders” as “net income.”



DIODES INCORPORATED AND SUBSIDIARIES

RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME

(in thousands, except per share data)

(unaudited)

 

For the three months ended March 31, 2019:

 

 

 

Operating Expenses

 

 

Income Tax Provision

 

 

Net Income

 

Per-GAAP

 

 

 

 

 

 

 

 

 

 

$

31,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (Per-GAAP)

 

 

 

 

 

 

 

 

 

 

$

0.62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net income to non-GAAP net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquisition-related intangible assets

 

 

 

4,484

 

 

 

810

 

 

 

3,674

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP

 

 

 

 

 

 

 

 

 

 

$

35,390

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted shares used in computing earnings per share

 

 

 

 

 

 

 

 

 

 

 

51,462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP diluted earnings per share

 

 

 

 

 

 

 

 

 

 

$

0.69

 

 

Note:  Included in GAAP and non-GAAP net income was approximately $3.5 million, net of tax, non-cash share-based compensation expense.  Excluding share-based compensation expense, both GAAP and non-GAAP diluted earnings per share would have improved by $0.07 per share.

 

 

 



DIODES INCORPORATED AND SUBSIDIARIES

CONSOLIDATED RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME – Cont.

(in thousands, except per share data)

(unaudited)

 

 

For the three months ended March 31, 2018:

 

 

 

 

Operating Expenses

 

 

Income Tax Provision

 

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per-GAAP

 

 

 

 

 

 

 

 

 

 

$

18,526

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share (Per-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

 

 

$

0.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net income to non-GAAP net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

M&A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pericom

 

 

 

 

 

 

 

 

 

 

 

2,574

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquisition-related intangible assets

 

 

 

3,139

 

 

 

(565

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KFAB

 

 

 

 

 

 

 

 

 

 

(253

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring

 

 

 

(320

)

 

 

67

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

 

 

 

 

 

 

 

 

 

3,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquisition-related intangible assets

 

 

 

1,628

 

 

(300

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Officer retirement

 

 

 

2,550

 

 

 

(536

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP

 

 

 

 

 

 

 

 

 

 

$

24,189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted shares used in computing earnings per share

 

 

 

 

 

 

 

 

 

 

 

50,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

 

 

$

0.48

 

 

Note:  Included in GAAP and non-GAAP adjusted net income was approximately $5.0 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 $0.10 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 assetsThe 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.

 

 

 

CASH FLOW ITEMS

Free cash flow (FCF) (Non-GAAP)

FCF for the first quarter of 2019 is a non-GAAP financial measure, which is calculated by subtracting capital expenditures from cash flow from operations.  For the first quarter of 2019, FCF was $51.2 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

 

 

 

March 31,

 

 

 

2019

 

 

2018

 

Net income (per-GAAP)

 

$

31,716

 

 

$

18,526

 

Plus:

 

 

 

 

 

 

 

 

Interest expense, net

 

 

1,270

 

 

 

2,243

 

Income tax provision

 

 

10,298

 

 

 

7,783

 

Depreciation and amortization

 

 

26,641

 

 

 

25,610

 

EBITDA (non-GAAP)

 

$

69,925

 

 

$

54,162

 

 

 

 



DIODES INCORPORATED AND SUBSIDIARIES

CONSOLIDATED CONDENSED BALANCE SHEETS

(in thousands)

 

 

March 31,

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

 

(unaudited)

 

 

(audited)

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

301,167

 

 

$

241,053

 

Short-term investments

 

 

6,751

 

 

 

7,499

 

Accounts receivable, net of allowances of $4,258 and $4,102 at

  March 31, 2019 and December 31, 2018, respectively

 

 

215,229

 

 

 

228,405

 

Inventories

 

 

216,569

 

 

 

215,435

 

Prepaid expenses and other

 

 

41,274

 

 

 

42,446

 

Total current assets

 

 

780,990

 

 

 

734,838

 

Property, plant and equipment, net

 

 

441,215

 

 

 

446,835

 

Deferred income tax

 

 

31,830

 

 

 

31,652

 

Goodwill

 

 

135,669

 

 

 

132,437

 

Intangible assets, net

 

 

133,506

 

 

 

137,935

 

Other

 

 

89,788

 

 

 

42,674

 

Total assets

 

$

1,612,998

 

 

$

1,526,371

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Line of credit

 

$

12,330

 

 

$

10,254

 

Accounts payable

 

 

107,078

 

 

 

117,808

 

Accrued liabilities and other

 

 

86,880

 

 

 

82,605

 

Income tax payable

 

 

21,452

 

 

 

15,744

 

Current portion of long-term debt

 

 

28,403

 

 

 

27,613

 

Total current liabilities

 

 

256,143

 

 

 

254,024

 

Long-term debt, net of current portion

 

 

187,378

 

 

 

186,143

 

Deferred tax liabilities

 

 

18,003

 

 

 

17,993

 

Other long-term liabilities

 

 

134,176

 

 

 

90,779

 

Total liabilities

 

 

595,700

 

 

 

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;

  50,596,756 and 50,221,035, issued and outstanding at March 31, 2019

  and December 31, 2018,  respectively

 

 

34,704

 

 

 

34,454

 

Additional paid-in capital

 

 

410,163

 

 

 

399,915

 

Retained earnings

 

 

668,424

 

 

 

636,708

 

Treasury stock, at cost, 1,457,206 shares held at March 31, 2019

  and December 31, 2018

 

 

(37,768

)

 

 

(37,768

)

Accumulated other comprehensive loss

 

 

(106,848

)

 

 

(101,846

)

Total stockholders' equity

 

 

968,675

 

 

 

931,463

 

Noncontrolling interest

 

 

48,623

 

 

 

45,969

 

Total equity

 

 

1,017,298

 

 

 

977,432

 

Total liabilities and stockholders' equity

 

$

1,612,998

 

 

$

1,526,371