Press Release
Back to Press Room
Diodes Incorporated Reports First Quarter 2013 Financial Results
Achieves Record Revenue with Improved Margins
First Quarter Highlights
- Completed acquisition of
BCD Semiconductor Manufacturing Limited (“BCD”) onMarch 5 and included initial purchase accounting adjustments in first quarter 2013 GAAP results; - Revenue was
$177.0 million , an increase of 8.4 percent from the$163.3 million in the fourth quarter 2012, and an increase of 22.3 percent from the$144.7 million in the first quarter 2012; - GAAP gross profit was
$46.2 million , including a$1.8 million inventory valuation adjustment related to the BCD purchase, and GAAP gross margin was 26.1 percent; - Non-GAAP adjusted gross profit was
$48.0 million compared to GAAP gross profit of$43.2 million in fourth quarter 2012, and GAAP gross profit of$33.7 million in first quarter 2012; - Non-GAAP adjusted gross profit margin was 27.1 percent compared to GAAP gross profit margin of 26.5 percent in fourth quarter 2012, and GAAP gross margin of 23.3 percent in the first quarter 2012;
- GAAP income tax expense was
$6.6 million , including a$5.4 million China tax audit adjustment for 2009-2011; - GAAP net loss was
$1.9 million , or($0.04) per share, compared to fourth quarter 2012 GAAP net income of$4.1 million , or$0.09 per diluted share, and first quarter 2012 GAAP net income of$4.9 million , or$0.10 per diluted share; - Non-GAAP adjusted net income was
$7.5 million , or$0.16 per diluted share, compared to non-GAAP adjusted net income of$6.2 million , or$0.13 per diluted share in fourth quarter 2012, and non-GAAP adjusted net income of$4.1 million , or$0.09 per diluted share, in first quarter 2012; - Excluding
$2.1 million , net of tax, of share-based compensation expense, GAAP net loss per share of($0.04) would have improved by$0.05 per share and non-GAAP adjusted net earnings per fully diluted share of$0.16 would have improved by$0.04 per diluted share; and - Achieved
$31.3 million cash flow from operations,$43.1 million net cash flow, including$20.2 million of BCD cash at quarter end, and$15.4 million of free cash flow.
As previously disclosed the Company’s updated guidance provided on
Commenting on the results, Dr.
“Additionally, non-GAAP adjusted gross profit margin, which excludes the BCD inventory valuation adjustment, improved 60 basis points sequentially and was favorable to our updated guidance due to revenue increases in the higher margin regions of
“Also during the quarter, we finalized our acquisition of BCD and the integration to-date has gone smoothly. This transaction, excluding purchase price accounting adjustments, was immediately accretive to earnings.
“Overall, we believe the first quarter sets the stage for continued growth and margin improvement in the second quarter, which will represent our first full quarter with BCD.”
Revenue for the first quarter 2013 was
GAAP gross profit was
Non-GAAP adjusted gross profit for the first quarter 2013 was
First quarter 2013 GAAP net loss was
First quarter 2013 non-GAAP adjusted net income was
The following is a summary reconciliation of GAAP net loss to non-GAAP adjusted net income and per share data, net of tax (in thousands, except per share data):
Three Months Ended | |||||||||||||||
March 31, 2013 | |||||||||||||||
Cost of |
Operating |
Income Tax |
Net Income |
||||||||||||
GAAP |
|
$ |
(1,926 |
) |
|||||||||||
Loss per share (GAAP) | |||||||||||||||
Diluted |
|
$ |
(0.04 |
) |
|||||||||||
Adjustments to reconcile net loss | |||||||||||||||
to adjusted net income: | |||||||||||||||
Items related to the BCD acquisition | |||||||||||||||
(excluding intangible assets) | 1,828 | 925 | (213 | ) |
2,540 |
||||||||||
Amortization of acquisition related intangible assets | - | 1,909 | (443 | ) | 1,466 | ||||||||||
Tax expense related to tax audit | - | - | 5,447 | 5,447 | |||||||||||
Adjusted (Non-GAAP) |
|
$ |
7,527 |
||||||||||||
Diluted shares used in computing | |||||||||||||||
earnings per share | 47,233 | ||||||||||||||
Adjusted earnings per share (Non-GAAP) | |||||||||||||||
Diluted |
|
$ |
0.16 |
||||||||||||
(See the reconciliation of net loss to adjusted net income tables near the end of the release for further details, including details of all items included in “items related to the BCD acquisition.”)
Included in first quarter 2013 GAAP net loss and non-GAAP adjusted net income was approximately
EBITDA, which represents earnings before net interest expense, income tax, depreciation and amortization, for the first quarter 2013 was
As of
Business Outlook
Dr. Lu concluded, “For the second quarter 2013, we expect continued growth with revenue increasing to between
“In early second quarter 2013, we announced a restructuring of our
“GAAP operating expenses are expected to be 23.6 percent of revenue, plus or minus 1 percent. Non-GAAP operating expenses, excluding amortization of intangible expenses, restructuring expenses, and BCD retention bonus accruals, are expected to be 21.3 percent of revenue plus or minus 1 percent. We expect our income tax rate to range between 14 percent and 20 percent, and shares used to calculate GAAP earnings per share for the second quarter are anticipated to be approximately 47.4 million.”
A summary of the guidance for GAAP and non-GAAP financial measures follows:
GAAP | Non-GAAP | |||||
Revenue $ (millions) | $206 to $218 | $206 to $218 | ||||
Sequential growth (%) | 16% to 23% | 16% to 23% | ||||
Gross profit margin (% of Revenue) | 25.0% to 29.0% | 27.0% to 31.0% | ||||
Operating expenses (% of Revenue) | 22.6% to 24.6% | 20.3% to 22.3% | ||||
Tax rate (%) | 14% to 20% | 14% to 20% | ||||
Shares (millions) | 47.4 | 47.4 | ||||
Conference Call
Diodes will host a conference call on
About
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 regarding our expectation that: overall, we believe the first quarter sets the stage for continued growth and margin improvement in the second quarter, which will represent our first full quarter with BCD; for the second quarter 2013, we expect continued growth with revenue increasing to between
Recent news releases, annual reports and
DIODES INCORPORATED AND SUBSIDIARIES |
|||||||||
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS |
|||||||||
(unaudited) |
|||||||||
(in thousands, except per share data) |
|||||||||
Three Months Ended | |||||||||
March 31, | |||||||||
2013 | 2012 | ||||||||
NET SALES | $ | 176,964 | $ | 144,663 | |||||
COST OF GOODS SOLD | 130,781 | 110,957 | |||||||
Gross profit | 46,183 | 33,706 | |||||||
OPERATING EXPENSES | |||||||||
Selling, general and administrative | 30,376 | 22,146 | |||||||
Research and development | 10,080 | 7,164 | |||||||
Amortization of acquisition related intangible assets | 1,909 | 1,095 | |||||||
Loss (gain) on sale of assets | 42 | (2,199 | ) | ||||||
Total operating expenses | 42,407 | 28,206 | |||||||
Income from operations | 3,776 | 5,500 | |||||||
OTHER INCOME (EXPENSES) | |||||||||
Interest income | 80 | 172 | |||||||
Interest expense | (945 | ) | (123 | ) | |||||
Gain (loss) on securities carried at fair value | 366 | - | |||||||
Other | 1,020 | 638 | |||||||
Total other income (expenses) | 521 | 687 | |||||||
Income before income taxes and noncontrolling interest | 4,297 | 6,187 | |||||||
INCOME TAX PROVISION | 6,574 | 618 | |||||||
NET INCOME (LOSS) | (2,277 | ) | 5,569 | ||||||
Less: NET LOSS (INCOME) attributable to noncontrolling interest | 351 | (698 | ) | ||||||
NET INCOME (LOSS) attributable to common stockholders | $ | (1,926 | ) | $ | 4,871 | ||||
EARNINGS (LOSS) PER SHARE attributable to common stockholders | |||||||||
Basic | $ | (0.04 | ) | $ | 0.11 | ||||
Diluted | $ | (0.04 | ) | $ | 0.10 | ||||
Number of shares used in computation | |||||||||
Basic | 46,021 | 45,460 | |||||||
Diluted | 46,021 | 46,935 | |||||||
Note: Throughout this release, we refer to “net income attributable to common stockholders” as “net income.” |
DIODES INCORPORATED AND SUBSIDIARIES | ||||||||||||
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED NET INCOME | ||||||||||||
(in thousands, except per share data) |
||||||||||||
(unaudited) |
||||||||||||
For the three months ended March 31, 2013: |
||||||||||||
Cost of |
Operating |
Income Tax |
|
Net Income |
||||||||
GAAP | $ | (1,926 | ) | |||||||||
Loss per share (GAAP) | ||||||||||||
Diluted | $ | (0.04 | ) | |||||||||
Adjustments to reconcile net loss | ||||||||||||
to adjusted net income: | ||||||||||||
Inventory valuations | 1,828 | - | (274 | ) | 1,554 | |||||||
Acquisition costs | - | 600 | 110 | 710 | ||||||||
Retention costs | - | 325 | (49 | ) | 276 | |||||||
Amortization of acquisition related intangible assets | - | 1,909 | (443 | ) | 1,466 | |||||||
Tax expense related to tax audit | - | - | 5,447 | 5,447 | ||||||||
Adjusted (Non-GAAP) | $ | 7,527 | ||||||||||
Diluted shares used in computing | ||||||||||||
earnings per share | 47,233 | |||||||||||
Adjusted earnings per share (Non-GAAP) | ||||||||||||
Diluted | $ | 0.16 | ||||||||||
Note: Included in GAAP and non-GAAP adjusted net income was approximately
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 December 31, 2012: |
|||||||||
Operating |
Income Tax |
Net Income |
|||||||
GAAP | $ | 4,075 | |||||||
Earnings per share (GAAP) | |||||||||
Diluted | $ | 0.09 | |||||||
Adjustments to reconcile net income | |||||||||
to adjusted net income: | |||||||||
Amortization of acquisition related intangible assets | 1,721 | (590 | ) | 1,131 | |||||
Acquisition costs | 1,475 | (516 | ) | 959 | |||||
Adjusted (Non-GAAP) | $ | 6,165 | |||||||
Diluted shares used in computing | |||||||||
earnings per share | 46,900 | ||||||||
Adjusted earnings per share (Non-GAAP) | |||||||||
Diluted | $ | 0.13 | |||||||
Note: Included in GAAP and non-GAAP adjusted net income was approximately
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, 2012: |
|||||||||||
Operating |
Income Tax |
Net Income |
|||||||||
GAAP | $ | 4,871 | |||||||||
Earnings per share (GAAP) | |||||||||||
Diluted | $ | 0.10 | |||||||||
Adjustments to reconcile net income | |||||||||||
to adjusted net income: | |||||||||||
Amortization of acquisition related intangible assets | 1,095 | (290 | ) | 805 | |||||||
Gain on sale of assets | (2,122 | ) | 509 | (1,613 | ) | ||||||
Adjusted (Non-GAAP) | $ | 4,063 | |||||||||
Diluted shares used in computing | |||||||||||
earnings per share | 46,935 | ||||||||||
Adjusted earnings per share (Non-GAAP) | |||||||||||
Diluted | $ | 0.09 | |||||||||
Note: Included in GAAP and non-GAAP adjusted net income was approximately
ADJUSTED NET INCOME (Non-GAAP)
This measure consists of generally accepted accounting principles (“GAAP”) net income (loss), which is then adjusted solely for the purpose of adjusting for inventory valuations, acquisition costs, retention costs, amortization of acquisition related intangible assets, tax payments related to tax audit and gain on sale of assets, as discussed below. Excluding inventory valuations, acquisition costs, retention costs, tax payments related to tax audit and gain on sale of assets provides investors with a better depiction of the Company’s operating results and provides a more informed baseline for modeling future earnings expectations. Excluding the amortization of acquisition related intangible assets allows for comparison of the Company’s current and historic operating performance. The Company excludes the above listed items to evaluate the Company’s operating performance, to develop budgets, to determine incentive compensation awards and to manage cash expenditures. Presentation of the above non-GAAP measures allows investors to review the Company’s results of operations from the same viewpoint as the Company’s management and Board of Directors. The Company has historically provided similar non-GAAP financial measures to provide investors an enhanced understanding of its operations, facilitate investors’ analyses and comparisons of its current and past results of operations and provide insight into the prospects of its future performance. The Company also believes the non-GAAP measures are useful to investors because they provide additional information that research analysts use to evaluate semiconductor companies. These non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results and may differ from measures used by other companies. For example, we do not adjust for any amounts attributable to noncontrolling interest. The Company recommends a review of net income on both a GAAP basis and non-GAAP basis be performed to get a comprehensive view of the Company’s results. The Company provides a reconciliation of GAAP net income to non-GAAP adjusted net income.
Inventory valuations – The Company excluded cost incurred for inventory valuation. The Company adjusted the inventory acquired from the BCD acquisition to account for the reasonable profit allowance for the selling effort on finished goods inventory and the reasonable profit allowance for the completing and selling effort on the work-in-process inventory. This non-cash adjustment to inventory is not recurring in nature. The Company believes the exclusion of inventory valuations provides investors an enhanced view of certain costs the Company may incur from time to time and facilitates comparisons with the results of other periods that may not reflect such costs.
Acquisition costs – The Company excluded costs associated with acquiring
Retention costs – The Company excluded costs accrued within operating expenses in regard to the
Amortization of acquisition related intangible assets – The Company excluded the amortization of its acquisition related intangible assets including developed technologies and customer relationships. The fair value of the acquisition related intangible assets, which was allocated to the assets 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 lives of the applicable assets. The Company believes the exclusion of the amortization expense of acquisition related assets is appropriate as 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 the amortization expense as there is significant variability and unpredictability across other companies with respect to this expense.
Tax expense related to tax audit – The Company excluded additional tax expense in regard to a tax audit of the
Gain on sale of assets – The Company excluded the gain recorded for the sale of assets. During the first quarter 2012, the Company sold an intangible asset located in
Adjusted Earnings per Share (Non-GAAP) - This non-GAAP financial measure is the portion of the Company’s GAAP net income (loss) assigned to each share of stock, excluding inventory valuations, acquisition costs, retention costs, amortization of acquisition related intangible assets, tax payments related to tax audit and gain on sale of assets, as discussed below. Excluding inventory valuations, acquisition costs, retention costs, tax payments related to tax audit and gain on sale of assets provides investors with a better depiction of the Company’s operating results and provides a more informed baseline for modeling future earnings expectations. Excluding the amortization of acquisition related intangible assets allows for comparison of the Company’s current and historic operating performance, as described in further detail above. This non-GAAP measure should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results and may differ from measures used by other companies. The Company recommends a review of diluted earnings per share on both a GAAP basis and non-GAAP basis be performed to obtain a comprehensive view of the Company’s results. Information on how these share calculations are made is included in the reconciliation table provided.
ADJUSTED GROSS PROFIT
Adjusted gross profit (Non-GAAP) - This measure consists of GAAP gross profit, which is then adjusted solely for the purpose of adjusting for inventory valuations (as described above) related to the acquisition of BCD. Excluding inventory valuations provides investors with a better depiction of the Company’s gross profit and provides a more informed baseline for modeling future gross profit. Presentation of the above non-GAAP measure allows investors to review the Company’s results of operations from the same viewpoint as the Company’s management and Board of Directors. The Company has historically provided similar non-GAAP financial measures to provide investors an enhanced understanding of its operations, facilitate investors’ analyses and comparisons of its current and past results of operations and provide insight into the prospects of its future performance. The Company also believes the non-GAAP measure is useful to investors because it provides additional information that research analysts use to evaluate semiconductor companies. This non-GAAP measure should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results and may differ from measures used by other companies.
Three Months Ended | |||||
March 31, 2013 | |||||
unaudited | |||||
GAAP gross profit | $ | 46,183 | |||
GAAP gross profit margin | 26.1 | % | |||
Adjustments to reconcile GAAP gross profit | |||||
to non-GAAP adjusted gross profit: | |||||
Inventory valuations | 1,828 | ||||
Non-GAAP adjusted gross profit | $ | 48,011 | |||
Non-GAAP gross profit margin | 27.1 | % | |||
CASH FLOW ITEMS
Free cash flow (FCF) (Non-GAAP)
FCF for the first quarter of 2013 is a non-GAAP financial measure, which is calculated by taking cash flow from operations less capital expenditures. For the first quarter of 2013, the amount was
DIODES INCORPORATED AND SUBSIDIARIES
CONSOLIDATED RECONCILIATION OF NET INCOME (LOSS) 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 measures, in evaluating our operating performance compared to that of other companies in our industry because 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 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 (loss) to EBITDA (in thousands, unaudited):
Three Months Ended | Three Months Ended | ||||||||||||
March 31, | December 31, | ||||||||||||
2013 | 2012 | 2012 | |||||||||||
Net income (loss) (GAAP) | $ | (1,926 | ) | $ | 4,871 | $ | 4,075 | ||||||
Plus: | |||||||||||||
Interest expense, net | 865 | (49 | ) | 113 | |||||||||
Income tax provision | 6,574 | 618 | 2,842 | ||||||||||
Depreciation and amortization | 17,558 | 15,773 | 17,072 | ||||||||||
EBITDA (Non-GAAP) | $ | 23,071 | $ | 21,213 | $ | 24,102 |
DIODES INCORPORATED AND SUBSIDIARIES | ||||||||
CONSOLIDATED CONDENSED BALANCE SHEETS | ||||||||
ASSETS | ||||||||
(in thousands) |
||||||||
March 31, | December 31, | |||||||
2013 | 2012 | |||||||
(Unaudited) | ||||||||
CURRENT ASSETS | ||||||||
Cash and cash equivalents | $ | 200,205 | $ | 157,121 | ||||
Accounts receivable, net | 172,237 | 152,073 | ||||||
Inventories | 182,201 | 153,293 | ||||||
Deferred income taxes, current | 11,566 | 9,995 | ||||||
Prepaid expenses and other | 45,680 | 18,928 | ||||||
Total current assets | 611,889 | 491,410 | ||||||
PROPERTY, PLANT AND EQUIPMENT, net | 338,173 | 243,296 | ||||||
DEFERRED INCOME TAXES, non current | 31,956 | 36,819 | ||||||
OTHER ASSETS | ||||||||
Goodwill | 86,400 | 87,359 | ||||||
Intangible assets, net | 58,623 | 44,337 | ||||||
Other | 17,597 | 16,842 | ||||||
Total assets | $ | 1,144,638 | $ | 920,063 |
DIODES INCORPORATED AND SUBSIDIARIES | ||||||||||
CONSOLIDATED CONDENSED BALANCE SHEETS | ||||||||||
LIABILITIES AND EQUITY | ||||||||||
(in thousands, except share data) |
||||||||||
March 31, | December 31, | |||||||||
2013 | 2012 | |||||||||
(Unaudited) | ||||||||||
CURRENT LIABILITIES | ||||||||||
Lines of credit | $ | 3,713 | $ | 7,629 | ||||||
Accounts payable | 92,091 | 64,072 | ||||||||
Accrued liabilities | 57,565 | 41,139 | ||||||||
Income tax payable | 5,547 | 678 | ||||||||
Total current liabilities | 158,916 | 113,518 | ||||||||
LONG-TERM DEBT, net of current portion | 213,787 | 44,131 | ||||||||
OTHER LONG-TERM LIABILITIES | 59,472 | 41,974 | ||||||||
Total liabilities | 432,175 | 199,623 | ||||||||
COMMITMENTS AND CONTINGENCIES | - | - | ||||||||
EQUITY | ||||||||||
Diodes Incorporated 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; | ||||||||||
46,023,965 and 46,010,815 issued and outstanding at March 31, 2013 and | ||||||||||
December 31, 2012, respectively | 30,683 | 30,674 | ||||||||
Additional paid-in capital | 283,876 | 280,571 | ||||||||
Retained earnings | 397,870 | 399,796 | ||||||||
Accumulated other comprehensive loss | (42,870 | ) | (33,856 | ) | ||||||
Total Diodes Incorporated stockholders' equity | 669,559 | 677,185 | ||||||||
Noncontrolling interest | 42,904 | 43,255 | ||||||||
Total equity | 712,463 | 720,440 | ||||||||
Total liabilities and equity | $ | 1,144,638 | $ | 920,063 |
Source:
Company Contact:
Diodes Incorporated
Laura Mehrl
Director of Investor Relations
P: 972-987-3959
E: laura_mehrl@diodes.com
or
Investor Relations Contact:
Shelton Group
Leanne Sievers
EVP, Investor Relations
P: 949-224-3874
E: lsievers@sheltongroup.com