Press Release
Back to Press Room
Diodes Incorporated Reports Revised Fourth Quarter 2015 GAAP EPS of ($0.10)
Previously Reported Non-GAAP EPS of
In
We have included a reconciliation between revised GAAP net income and non-GAAP net income in the supplemental financial data attached below. The adjustment to reconcile the previously released GAAP net income to non-GAAP net income for the affected periods is shown in the line item titled, “Employee award costs.”
The revised unaudited financial statements reflecting the changes are also attached to this press release. The Company’s previously released first quarter 2016 non-GAAP guidance is not affected by this change.
About
On
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 the first quarter 2016 non-GAAP guidance is not affected by this the revision to our financial results for the fourth fiscal quarter and fiscal year ended
Recent news releases, annual reports and
The following is a summary reconciliation of GAAP net income to non-GAAP net income and per share data, net of tax (in thousands, except per share data):
Three Months Ended | ||||||||||
December 31, 2015 | ||||||||||
GAAP net loss | $ | (4,773 | ) | |||||||
GAAP loss per share | $ | (0.10 | ) | |||||||
Adjustments to reconcile net loss to Non-GAAP net income: | ||||||||||
M&A Activities | ||||||||||
Pericom | 9,610 | |||||||||
Inventory adjustment | 2,907 | |||||||||
Transaction costs | 216 | |||||||||
Retention costs | 86 | |||||||||
Amortization of acquisition related intangible assets | 903 | |||||||||
Employee award costs | 5,498 | |||||||||
Others | 1,478 | |||||||||
Amortization of acquisition related intangible assets | 1,478 | |||||||||
Severance | 419 | |||||||||
Non-GAAP net income | $ | 6,734 | ||||||||
Non-GAAP diluted earnings per share | $ | 0.14 | ||||||||
The following is a summary reconciliation of GAAP net income to non-GAAP net income and per share data, net of tax (in thousands, except per share data):
Twelve Months Ended | |||||||||
December 31, 2015 | |||||||||
GAAP net income | $ | 24,274 | |||||||
GAAP diluted earnings per share | $ | 0.49 | |||||||
Adjustments to reconcile net income to Non-GAAP net income: | |||||||||
M&A Activities | |||||||||
Pericom | 10,365 | ||||||||
Inventory adjustment | 2,907 | ||||||||
Transaction costs | 971 | ||||||||
Retention costs | 86 | ||||||||
Amortization of acquisition related intangible assets | 903 | ||||||||
Employee award costs | 5,498 | ||||||||
Others | 6,037 | ||||||||
Retention costs | 70 | ||||||||
Amortization of acquisition related intangible assets | 5,967 | ||||||||
Impairment loss on long-lived assets | 1,250 | ||||||||
Severance | 419 | ||||||||
Non-GAAP net income | $ | 42,345 | |||||||
Non-GAAP diluted earnings per share | $ | 0.86 | |||||||
DIODES INCORPORATED AND SUBSIDIARIES | |||||||||||||||||||||
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS | |||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||
(in thousands, except per share data) |
|||||||||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
NET SALES | $ | 214,381 | $ | 223,671 | $ | 848,904 | $ | 890,651 | |||||||||||||
COST OF GOODS SOLD | 160,784 | 153,009 | 600,321 | 613,372 | |||||||||||||||||
Gross profit | 53,597 | 70,662 | 248,583 | 277,279 | |||||||||||||||||
OPERATING EXPENSES | |||||||||||||||||||||
Selling, general and administrative | 40,963 | 34,183 | 139,245 | 133,701 | |||||||||||||||||
Research and development | 16,383 | 12,571 | 57,027 | 52,136 | |||||||||||||||||
Amortization of acquisition related intangible assets | 2,966 | 1,954 | 8,596 | 7,914 | |||||||||||||||||
Loss (gain) on fixed assets | 57 | (67 | ) | 1,613 | (983 | ) | |||||||||||||||
Total operating expenses | 60,369 | 48,641 | 206,481 | 192,768 | |||||||||||||||||
(Loss) income from operations | (6,772 | ) | 22,021 | 42,102 | 84,511 | ||||||||||||||||
OTHER INCOME (EXPENSES) | |||||||||||||||||||||
Interest income | 311 | 312 | 1,006 | 1,470 | |||||||||||||||||
Interest expense | (1,630 | ) | (843 | ) | (4,232 | ) | (4,332 | ) | |||||||||||||
Gain (loss) on securities carried at fair value | 545 | (410 | ) | 400 | 1,364 | ||||||||||||||||
Other | 693 | 2,113 | 1,319 | 2,979 | |||||||||||||||||
Total other expenses | (81 | ) | 1,172 | (1,507 | ) | 1,481 | |||||||||||||||
(Loss) income before income taxes and noncontrolling interest | (6,853 | ) | 23,193 | 40,595 | 85,992 | ||||||||||||||||
INCOME TAX PROVISION | (2,097 | ) | 5,988 | 14,082 | 20,359 | ||||||||||||||||
NET (LOSS) INCOME | (4,756 | ) | 17,205 | 26,513 | 65,633 | ||||||||||||||||
Less: NET INCOME attributable to noncontrolling interest | (17 | ) | (540 | ) | (2,239 | ) | (1,955 | ) | |||||||||||||
NET (LOSS) INCOME attributable to common stockholders | $ | (4,773 | ) | $ | 16,665 | $ | 24,274 | $ | 63,678 | ||||||||||||
(LOSS) EARNINGS PER SHARE attributable to common stockholders | |||||||||||||||||||||
Basic | $ | (0.10 | ) | $ | 0.35 | $ | 0.50 | $ | 1.35 | ||||||||||||
Diluted | $ | (0.10 | ) | $ | 0.34 | $ | 0.49 | $ | 1.31 | ||||||||||||
Number of shares used in computation | |||||||||||||||||||||
Basic | 48,495 | 47,587 | 48,210 | 47,184 | |||||||||||||||||
Diluted | 48,495 | 48,739 | 49,500 | 48,594 | |||||||||||||||||
DIODES INCORPORATED AND SUBSIDIARIES | |||||||||||||||||
RECONCILIATION OF NET INCOME TO NON-GAAP NET INCOME | |||||||||||||||||
(in thousands, except per share data) |
|||||||||||||||||
(unaudited) |
|||||||||||||||||
For the three months ended December 31, 2015: |
|||||||||||||||||
COGS |
Operating |
Income Tax |
Net (Loss) |
||||||||||||||
Per-GAAP | $ | (4,773 | ) | ||||||||||||||
Loss per share (Per-GAAP) | $ | (0.10 | ) | ||||||||||||||
Adjustments to reconcile net income to Non-GAAP net income: | |||||||||||||||||
M&A Activities | |||||||||||||||||
Pericom | 9,610 | ||||||||||||||||
Inventory adjustment | 3,060 | (153 | ) | ||||||||||||||
Transaction costs | 332 | (116 | ) | ||||||||||||||
Retention costs | 132 | (46 | ) | ||||||||||||||
Amortization of acquisition related intangible assets | 1,101 | (198 | ) | ||||||||||||||
Employee award costs | 253 | 7,613 | (2,368 | ) | |||||||||||||
Others | 1,478 | ||||||||||||||||
Amortization of acquisition related intangible assets | 1,866 | (388 | ) | ||||||||||||||
Severance | 645 | (226 | ) | 419 | |||||||||||||
Non-GAAP | $ | 6,734 | |||||||||||||||
Diluted shares used in computing earnings per share | 49,518 | ||||||||||||||||
Non-GAAP earnings per share | |||||||||||||||||
Diluted | $ | 0.14 | |||||||||||||||
Note: Included in GAAP and Non-GAAP net (loss) income was approximately
DIODES INCORPORATED AND SUBSIDIARIES | |||||||||||
CONSOLIDATED RECONCILIATION OF NET INCOME TO NON-GAAP NET INCOME – Cont. | |||||||||||
(in thousands, except per share data) |
|||||||||||
(unaudited) |
|||||||||||
For the three months ended December 31, 2014: |
|||||||||||
Operating |
Income Tax |
Net Income | |||||||||
Per-GAAP | $ | 16,665 | |||||||||
Earnings per share (Per-GAAP) | |||||||||||
Diluted | $ | 0.34 | |||||||||
Adjustments to reconcile net income to Non-GAAP net income: | |||||||||||
Retention costs | 125 | (19 | ) | 106 | |||||||
Amortization of acquisition related intangible assets | 1,954 | (392 | ) | 1,562 | |||||||
Non-GAAP | $ | 18,333 | |||||||||
Diluted shares used in computing earnings per share | 48,739 | ||||||||||
Non-GAAP earnings per share | |||||||||||
Diluted | $ | 0.38 | |||||||||
DIODES INCORPORATED AND SUBSIDIARIES | ||||||||||||||||
CONSOLIDATED RECONCILIATION OF NET INCOME TO NON-GAAP NET INCOME – Cont. | ||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||
(unaudited) |
||||||||||||||||
For the twelve months ended December 31, 2015: |
||||||||||||||||
COGS |
Operating |
Income Tax |
Net |
|||||||||||||
Per-GAAP | $ | 24,274 | ||||||||||||||
Earnings per share (Per-GAAP) | ||||||||||||||||
Diluted | $ | 0.49 | ||||||||||||||
Adjustments to reconcile net income to Non-GAAP net income: | ||||||||||||||||
M&A Activities | ||||||||||||||||
Pericom | 10,365 | |||||||||||||||
Inventory adjustment | 3,060 | (153 | ) | |||||||||||||
Transaction costs | 1,493 | (522 | ) | |||||||||||||
Retention costs | 132 | (46 | ) | |||||||||||||
Amortization of acquisition related intangible assets | 1,101 | (198 | ) | |||||||||||||
Employee award costs | 253 | 7,613 | (2,368 | ) | ||||||||||||
Others | 6,037 | |||||||||||||||
Retention costs | 83 | (13 | ) | |||||||||||||
Amortization of acquisition related intangible assets | 7,496 | (1,529 | ) | |||||||||||||
Impairment loss on long-lived assets | 1,470 | (220 | ) | 1,250 | ||||||||||||
Severance | 645 | (226 | ) | 419 | ||||||||||||
Non-GAAP | $ | 42,345 | ||||||||||||||
Diluted shares used in computing earnings per share | 49,500 | |||||||||||||||
Non-GAAP earnings per share | ||||||||||||||||
Diluted | $ | 0.86 | ||||||||||||||
Note: Included in GAAP and non-GAAP adjusted net income was approximately
DIODES INCORPORATED AND SUBSIDIARIES | |||||||||||||
CONSOLIDATED RECONCILIATION OF NET INCOME TO NON-GAAP NET INCOME – Cont. | |||||||||||||
(in thousands, except per share data) |
|||||||||||||
(unaudited) |
|||||||||||||
For the twelve months ended December 31, 2014: |
|||||||||||||
Operating |
Income Tax |
Net Income | |||||||||||
Per-GAAP | $ | 63,678 | |||||||||||
Earnings per share (Per-GAAP) | |||||||||||||
Diluted | $ | 1.31 | |||||||||||
Adjustments to reconcile net income to Non-GAAP net income: | |||||||||||||
Retention costs | 1,286 | (193 | ) | 1,093 | |||||||||
Gain on sale of assets | (1,176 | ) | 200 | (976 | ) | ||||||||
Amortization of acquisition related intangible assets | 7,914 | (1,627 | ) | 6,287 | |||||||||
Non-GAAP | $ | 70,082 | |||||||||||
Diluted shares used in computing earnings per share | 48,594 | ||||||||||||
Non-GAAP earnings per share | |||||||||||||
Diluted | $ | 1.44 | |||||||||||
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 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 | Twelve Months Ended | |||||||||||||||||
December 31, | December 31, | |||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||
Net (loss) income (per-GAAP) | $ | (4,773 | ) | $ | 16,665 | $ | 24,274 | $ | 63,678 | |||||||||
Plus: | ||||||||||||||||||
Interest expense, net | 1,319 | 531 | 3,226 | 2,862 | ||||||||||||||
Income tax provision | (2,097 | ) | 5,988 | 14,082 | 20,359 | |||||||||||||
Depreciation and amortization | 22,131 | 19,517 | 80,100 | 76,771 | ||||||||||||||
EBITDA (Non-GAAP) | $ | 16,580 | $ | 42,701 | $ | 121,682 | $ | 163,670 | ||||||||||
DIODES INCORPORATED AND SUBSIDIARIES | ||||||||||
CONSOLIDATED CONDENSED BALANCE SHEETS | ||||||||||
(in thousands, except share data) |
||||||||||
December 31, | December 31, | |||||||||
2015 | 2014 | |||||||||
(unaudited) | ||||||||||
CURRENT ASSETS | ||||||||||
Cash and cash equivalents | $ | 218,435 | $ | 243,000 | ||||||
Short-term investments | 64,685 | 11,726 | ||||||||
Accounts receivable, net | 218,496 | 188,248 | ||||||||
Inventories | 202,832 | 182,026 | ||||||||
Prepaid expenses and other | 46,103 | 50,510 | ||||||||
Total current assets | 750,551 | 675,510 | ||||||||
PROPERTY, PLANT AND EQUIPMENT, net | 439,340 | 309,931 | ||||||||
DEFERRED INCOME TAXES, non-current | 45,120 | 43,845 | ||||||||
OTHER ASSETS | ||||||||||
Goodwill | 132,913 | 81,229 | ||||||||
Intangible assets, net | 196,409 | 45,028 | ||||||||
Other | 36,697 | 23,614 | ||||||||
Total assets | $ | 1,601,030 | $ | 1,179,157 | ||||||
December 31, | December 31, | |||||||||
2015 | 2014 | |||||||||
(unaudited) | ||||||||||
CURRENT LIABILITIES | ||||||||||
Lines of credit | $ | - | $ | 1,064 | ||||||
Accounts payable | 86,463 | 79,390 | ||||||||
Accrued liabilities | 77,801 | 60,149 | ||||||||
Income tax payable | 5,117 | 8,381 | ||||||||
Current portion of long-term debt | 10,282 | 287 | ||||||||
Total current liabilities | 179,663 | 149,271 | ||||||||
LONG-TERM DEBT, net of current portion | 455,941 | 140,787 | ||||||||
DEFERRED TAX LIABILITIES - non current | 32,276 | - | ||||||||
OTHER LONG-TERM LIABILITIES | 90,153 | 78,932 | ||||||||
Total liabilities | 758,033 | 368,990 | ||||||||
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; 48,148,077 and 47,591,092 issued and outstanding at December 31, 2015 and December 31, 2014, respectively | 32,404 | 31,729 | ||||||||
Additional paid-in capital | 344,086 | 314,942 | ||||||||
Retained earnings | 514,280 | 490,006 | ||||||||
Treasury stock | (11,009 | ) | — | |||||||
Accumulated other comprehensive loss | (84,416 | ) | (68,402 | ) | ||||||
Total Diodes Incorporated stockholders' equity | 795,345 | 768,275 | ||||||||
Noncontrolling interest | 47,652 | 41,892 | ||||||||
Total equity | 842,997 | 810,167 | ||||||||
Total liabilities and equity | $ | 1,601,030 | $ | 1,179,157 | ||||||
View source version on businesswire.com: http://www.businesswire.com/news/home/20160311006034/en/
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