Diodes Incorporated Reports Fourth Quarter and Fiscal 2017 Financial Results
Expands Gross Margin Sequentially to 35.9%; Ends Year with Record Revenue, Gross Profit and Cash Flow from
Operations
Diodes Incorporated (Nasdaq: DIOD), a leading global manufacturer and supplier of high-quality application specific standard
products within the broad discrete, logic, analog and mixed-signal semiconductor markets, today reported its financial results for
the fourth quarter and fiscal year ended December 31, 2017.
The impact on Diodes Incorporated of the Tax Cuts and Jobs Act, enacted in December 2017, is estimated to be an approximately
$46 million increase in GAAP tax expense, which has been excluded from the fourth quarter and full year 2017 non-GAAP results. The
Company does not anticipate this increased tax expense, as a result of the tax law reform, will have a cash impact.
Year 2017 Highlights
- Revenue grew to a record $1.05 billion, an increase of 11.9 percent over the $942.2 million in 2016
due to continued market share gains in all regions;
- GAAP gross profit was a record $356.8 million, compared to $286.9 million in 2016, and non-GAAP gross
profit for 2017 was $359.5 million;
- GAAP gross margin improved 330 basis points to 33.8 percent from 30.5 percent in 2016, and non-GAAP
gross margin for 2017 was 34.1 percent;
- GAAP net loss was ($1.8) million, or ($0.04) per diluted share, compared to net income of $15.9
million, or $0.32 per diluted share, in 2016;
- Non-GAAP adjusted net income increased 80.1 percent to $69.1 million, or $1.37 per diluted share,
compared to $38.4 million, or $0.77 per diluted share, in 2016;
- Excluding $12.1 million, net of tax, non-cash share-based compensation expense, both GAAP net income
and non-GAAP adjusted net income would have increased by $0.24 per diluted share; and
- Achieved $181.1 million cash flow from operations and $70.0 million free cash flow, including $111.2
million of capital expenditures, or 10.5 percent of revenue. Net cash flow was negative ($44.0) million, which includes the pay
down of $159.9 million of long-term debt and $8.7 million for the stock buyback.
Fourth Quarter Highlights
- Revenue was $268.4 million, a decrease of 5.9 percent from the $285.2 million in the third quarter
2017 and an increase of 15.7 percent from the $232.1 million in the fourth quarter 2016;
- GAAP gross profit was a record $96.4 million, which compares to $96.3 million in the third quarter
2017 and $67.3 million in the fourth quarter 2016;
- GAAP gross profit margin was 35.9 percent, compared to 33.8 percent in the third quarter 2017 and
29.0 percent in the fourth quarter 2016;
- GAAP net loss was ($30.7) million, or ($0.62) per diluted share, compared to net income of $14.5
million, or $0.29 per diluted share, in the third quarter 2017 and net income of $1.3 million, or $0.03 per diluted share, in the
fourth quarter 2016;
- Non-GAAP adjusted net income was $21.6 million, or $0.42 per diluted share, compared to $22.6
million, or $0.45 per diluted share, in the third quarter 2017 and $7.7 million, or $0.15 per diluted share, in the fourth
quarter 2016;
- Excluding $3.0 million, net of tax, of non-cash share-based compensation expense, both GAAP and
non-GAAP diluted earnings per share would have increased by $0.06 per diluted share;
- Repurchased 300,000 shares of common stock totaling approximately $8.7 million; and
- Achieved record cash flow from operations of $74.8 million, and $45.5 million free cash flow,
including $29.3 million of capital expenditures. Net cash flow was a positive $2.6 million, which includes the pay down of $57.8
million of long-term debt.
Commenting on the results, Dr. Keh-Shew Lu, President and Chief Executive Officer, stated, “2017 marked a milestone year for
Diodes in which we reached our goal of achieving $1 billion in annual revenue combined with the achievement of record revenue and
gross profit as well as increased market share. Our solid results reflect continued strength across all of our geographies and
target end markets as well as growth from our Pericom products. In fact, we reached record revenue levels in our automotive,
industrial and communications end markets, which served as the primary growth drivers in 2017.
“We also ended the fourth quarter achieving a 210 basis point sequential increase in GAAP gross margin to 35.9%, demonstrating
the ability to expand margins above our prior model of 35% and toward our next target of 40%. For the past several years, we have
been highlighting our continued investment and focus on new products as well as process and packaging technologies to expand our
customer content and gross margin opportunities. Today, we continue to accelerate the pace at which we are transitioning older
generation products to new higher margin products that provide higher value to our customers.
“With this achievement of $1 billion in annual revenue, we recently established our next long-term goal of $1 billion in gross
profit. In support of this objective, we are increasingly focused on key end market opportunities that include automotive,
industrial, high-end smartphones, IoT and high-end computing with our Pericom products. Further, we continue to expand market share
with our higher value new products and remain committed to increasing profitability as we benefit from our solid operating leverage
to drive earnings expansion and cash flow for the Company and our shareholders.”
Fourth Quarter 2017
Revenue for fourth quarter 2017 was $268.4 million, a decrease of 5.9 percent from the $285.2 million in the third quarter 2017
and an increase of 15.7 percent from $232.1 million in fourth quarter 2016. Revenue in the quarter decreased sequentially
reflecting typical seasonality and increased year-over-year due to continued strength across all of the Company’s geographies and
target end markets.
GAAP gross profit for the fourth quarter 2017 was $96.4 million, or 35.9 percent of revenue, compared to third quarter 2017 of
$96.3 million, or 33.8 percent of revenue, and the fourth quarter 2016 of $67.3 million, or 29.0 percent of revenue. The 210 basis
point sequential increase in gross profit margin was due primarily to continued improvements in product mix combined with strong
margin contribution from the Pericom products as well as reduced impact from the closure of its wafer fabrication facility located
in Lee’s Summit, MO (“KFAB”).
GAAP operating expenses for fourth quarter 2017 were $72.9 million, or 27.2 percent of revenue, and $64.3 million, or 24.0
percent of revenue, on a non-GAAP basis, which excluded $4.7 million of amortization of acquisition-related intangible asset
expenses and $4.0 million for restructuring. GAAP operating expenses in the third quarter 2017 were $72.6 million, or 25.5 percent
of revenue, and $63.9 million, or 22.4 percent of revenue, on a non-GAAP basis.
Fourth quarter 2017 GAAP net loss was ($30.7) million, or ($0.62) per diluted share, compared to net income of $14.5 million, or
$0.29 per diluted share, in third quarter 2017 and net income of $1.3 million, or $0.03 per share, in fourth quarter 2016.
Fourth quarter 2017 non-GAAP adjusted net income was $21.6 million, or $0.42 per diluted share, which excluded, net of tax, $3.8
million of non-cash acquisition-related intangible asset amortization costs, $2.6 million of restructuring charges, as well as
$45.9 million tax expense due to the new tax law reform impact. This compares to non-GAAP adjusted net income of $22.6 million, or
$0.45 per diluted share, in third quarter 2017 and $7.7 million, or $0.15 per diluted share, in fourth quarter 2016.
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 |
|
|
|
|
December 31, 2017 |
GAAP net loss |
|
|
|
$ |
(30,651 |
) |
|
|
|
|
|
GAAP diluted loss per share |
|
|
|
$ |
(0.62 |
) |
|
|
|
|
|
Adjustments to reconcile net loss to non-GAAP net income: |
|
|
|
|
|
|
|
|
|
M&A |
|
|
|
|
|
|
|
|
|
Pericom |
|
|
|
|
2,530 |
|
|
|
|
|
|
Amortization of acquisition-related intangible assets
|
|
2,530 |
|
|
|
|
|
|
|
|
KFAB |
|
|
|
|
2,554 |
|
|
|
|
|
|
Restructuring |
|
2,619 |
|
|
|
|
|
|
|
|
Impairment of fixed assets |
|
(81 |
) |
|
|
|
|
|
|
|
Loss on sale of assets |
|
16 |
|
|
|
|
|
|
|
|
Others |
|
|
|
|
47,177 |
|
|
|
|
|
|
Amortization of acquisition-related intangible assets |
|
1,269 |
|
|
|
|
|
|
|
|
Impact of Tax Cuts And Jobs Act |
|
45,908 |
|
|
|
|
|
|
|
|
Non-GAAP net income |
|
|
|
$ |
21,610 |
|
|
|
|
|
|
Non-GAAP diluted earnings per share |
|
|
|
$ |
0.42 |
|
|
|
|
|
|
(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 fourth quarter 2017 GAAP net income and non-GAAP adjusted net income was approximately $3.0 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 $0.06 per share for fourth quarter 2017, $0.06 for third quarter 2017 and $0.02 for
fourth quarter 2016.
EBITDA (a non-GAAP measure), which represents earnings before net interest expense, income tax, depreciation and amortization,
for fourth quarter 2017, was $47.0 million, compared to $46.8 million for third quarter 2017 and $29.2 million for fourth quarter
2016. For a reconciliation of GAAP net income to EBITDA, see the table near the end of this release for further details.
For fourth quarter 2017, net cash provided by operating activities was a record $74.8 million. Net cash flow was a positive $2.6
million, including the $57.8 million long-term debt pay down and $8.7 million stock repurchase. Free cash flow (a non-GAAP measure)
was $45.5 million, which includes $29.3 million of capital expenditures.
Balance Sheet
As of December 31, 2017, the Company had approximately $208.4 million in cash, cash equivalents and short-term investments,
long-term debt (including the current portion) totaled approximately $268.1 million, and working capital was approximately $415.2
million.
The results announced today are preliminary, as they are subject to the Company finalizing its closing procedures and completion
of the annual audit by the Company's independent registered public accounting firm. As such, these results are subject to revision
until the Company files its Form 10-K for the year ending December 31, 2017.
Business Outlook
Dr. Lu concluded, “For the first quarter of 2018, we expect better than typical seasonal results due to continued strength in
our target end markets. Revenue is expected to range between $261 million and $277 million, or down 2.8 percent to up 3.2 percent.
At the midpoint, this is flat sequentially and represents a 13.8 percent increase year-over-year. We expect GAAP gross margin to be
36.0 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 23.2 percent of revenue, plus or minus 1 percent. We expect
interest expense to be approximately $3.0 million. Our income tax rate is expected to be 31.0 percent, plus or minus 3 percent, and
shares used to calculate diluted EPS for the first quarter are anticipated to be approximately 51 million.” Please note that
purchase accounting adjustments of $3.8 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 Wednesday, February 7, 2018 at 4:00 p.m. Central Time (5:00 p.m. Eastern Time) to discuss
its fourth quarter and full year 2017 financial results. Investors and analysts may join the conference call by dialing
1-855-232-8957 and providing the confirmation code 7497047. 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 February 16, 2018 at midnight Central Time. The replay
number is 1-855-859-2056 with a pass code of 7497047. 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 60 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 devices, 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’ 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; Manchester, England; and
Neuhaus, Germany. Diodes’ wafer fabrication facilities are located in Manchester and Shanghai, China. Diodes has assembly and test
facilities located in Neuhaus, Shanghai, Jinan, Chengdu, and Yangzhou, China. Additional engineering, sales, warehouse, and
logistics offices are located in Taipei; Hong Kong; Manchester; Shanghai; Shenzhen, China; Seongnam-si, South Korea; and Munich,
Germany, 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,” “sets the stage,” “continuing,” “working diligently to,” “position the Company for,” “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 2018 and beyond; that for the first
quarter of 2018, we expect revenue to range between $261 million and $277 million, or down 2.8 to up 3.2 percent sequentially; that
we expect GAAP gross margin to be 36.0 percent, plus or minus 1 percent; that non-GAAP operating expenses, which are GAAP operating
expenses adjusted for retention costs and amortization of acquisition-related intangible assets, are expected to be approximately
23.2 percent of revenue, plus or minus 1 percent; that we expect interest expense to be approximately $3.0 million; that our income
tax rate is expected to be 31.0 percent, plus or minus 3 percent; and that shares used to calculate diluted EPS for the first
quarter are anticipated to be approximately 51.0 million. 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, such as Pericom, may not continue as rapidly as we anticipate; 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 or other revenue and market share; risks
of domestic and foreign operations, including excessive operation 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.
Recent news releases, annual reports and SEC filings are available at the Company’s website: http://www.diodes.com. Written requests may be sent directly to the Company, or they may be e-mailed to:
diodes-fin@diodes.com.
|
|
|
|
|
|
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, |
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
2017 |
|
|
|
2016 |
|
NET SALES |
|
$ |
268,430 |
|
|
$ |
232,085 |
|
|
|
$ |
1,054,204 |
|
|
$ |
942,162 |
|
|
|
|
|
|
|
|
|
|
|
COST OF GOODS SOLD |
|
|
172,051 |
|
|
|
164,822 |
|
|
|
|
697,428 |
|
|
|
655,239 |
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
96,379 |
|
|
|
67,263 |
|
|
|
|
356,776 |
|
|
|
286,923 |
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
44,727 |
|
|
|
39,091 |
|
|
|
|
167,639 |
|
|
|
158,256 |
|
Research and development |
|
|
19,662 |
|
|
|
17,690 |
|
|
|
|
77,877 |
|
|
|
69,937 |
|
Amortization of acquisition-related intangible assets |
|
|
4,700 |
|
|
|
5,099 |
|
|
|
|
18,798 |
|
|
|
20,478 |
|
Impairment of fixed assets |
|
|
218 |
|
|
|
|
|
|
2,211 |
|
|
|
Restructuring |
|
|
4,029 |
|
|
|
|
|
|
10,137 |
|
|
|
Other operating expenses |
|
|
(415 |
) |
|
|
12 |
|
|
|
|
(246 |
) |
|
|
196 |
|
Total operating expenses |
|
|
72,921 |
|
|
|
61,892 |
|
|
|
|
276,416 |
|
|
|
248,867 |
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
23,458 |
|
|
|
5,371 |
|
|
|
|
80,360 |
|
|
|
38,056 |
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSES) |
|
|
|
|
|
|
|
|
|
Interest income |
|
|
483 |
|
|
|
282 |
|
|
|
|
1,475 |
|
|
|
1,357 |
|
Interest expense |
|
|
(2,955 |
) |
|
|
(3,377 |
) |
|
|
|
(13,448 |
) |
|
|
(13,257 |
) |
Impairment on non-operating investment |
|
|
- |
|
|
|
(3,218 |
) |
|
|
|
|
|
(3,218 |
) |
Foreign currency loss, net |
|
|
(1,261 |
) |
|
|
4,216 |
|
|
|
|
(7,995 |
) |
|
|
2,171 |
|
Others |
|
|
1,071 |
|
|
|
(625 |
) |
|
|
|
2,199 |
|
|
|
(74 |
) |
Total other expenses |
|
|
(2,662 |
) |
|
|
(2,722 |
) |
|
|
|
(17,769 |
) |
|
|
(13,021 |
) |
|
|
|
|
|
|
|
|
|
|
Income before income taxes and noncontrolling interest |
|
|
20,796 |
|
|
|
2,649 |
|
|
|
|
62,591 |
|
|
|
25,035 |
|
|
|
|
|
|
|
|
|
|
|
INCOME TAX PROVISION |
|
|
50,674 |
|
|
|
617 |
|
|
|
|
62,325 |
|
|
|
6,558 |
|
|
|
|
|
|
|
|
|
|
|
NET (LOSS) INCOME |
|
|
(29,878 |
) |
|
|
2,032 |
|
|
|
|
266 |
|
|
|
18,477 |
|
|
|
|
|
|
|
|
|
|
|
Less: NET (LOSS) INCOME attributable to noncontrolling interest |
|
|
(773 |
) |
|
|
(764 |
) |
|
|
|
(2,071 |
) |
|
|
(2,542 |
) |
|
|
|
|
|
|
|
|
|
|
NET (LOSS) INCOME attributable to common stockholders |
|
$ |
(30,651 |
) |
|
$ |
1,268 |
|
|
|
$ |
(1,805 |
) |
|
$ |
15,935 |
|
|
|
|
|
|
|
|
|
|
|
(LOSS) EARNINGS PER SHARE attributable to common stockholders |
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.62 |
) |
|
$ |
0.03 |
|
|
|
$ |
(0.04 |
) |
|
$ |
0.33 |
|
Diluted |
|
$ |
(0.62 |
) |
|
$ |
0.03 |
|
|
|
$ |
(0.04 |
) |
|
$ |
0.32 |
|
|
|
|
|
|
|
|
|
|
|
Number of shares used in computation |
|
|
|
|
|
|
|
|
|
Basic |
|
|
49,391 |
|
|
|
48,897 |
|
|
|
|
48,824 |
|
|
|
48,597 |
|
Diluted |
|
|
49,391 |
|
|
|
50,038 |
|
|
|
|
48,824 |
|
|
|
49,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 December 31, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COGS |
|
Operating
Expenses
|
|
Income Tax
Provision
|
|
Net Income |
|
|
|
|
|
|
|
|
|
|
Per-GAAP |
|
|
|
|
|
|
|
|
$ |
(30,651 |
) |
|
|
|
|
|
|
|
|
|
|
Loss per share (Per-GAAP) |
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
$ |
(0.62 |
) |
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net loss to non-GAAP net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
M&A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pericom |
|
|
|
|
|
|
|
|
|
2,530 |
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangible assets |
|
|
|
|
3,086 |
|
|
(556 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
KFAB |
|
|
|
|
|
|
|
|
|
2,554 |
|
|
|
|
|
|
|
|
|
|
|
Restructuring |
|
|
|
|
4,029 |
|
|
(1,410 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of fixed assets |
|
|
- |
|
(125 |
) |
|
44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on sale of assets |
|
|
|
|
25 |
|
|
(9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Others |
|
|
|
|
|
|
|
|
|
47,177 |
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangible assets |
|
|
|
|
1,614 |
|
|
(345 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Impact of Tax Cuts And Jobs Act |
|
|
|
|
|
|
45,908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
|
|
|
$ |
21,610 |
|
|
|
|
|
|
|
|
|
|
|
Diluted shares used in computing earnings per share |
|
|
|
|
|
|
|
|
|
50,926 |
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP earnings per share |
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
$ |
0.42 |
|
|
Note: Included in GAAP and non-GAAP net income was approximately $3.0 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 $0.06 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 December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Expenses
|
|
Income Tax
Provision
|
|
Net Income |
|
|
|
|
|
|
|
|
Per-GAAP |
|
|
|
|
|
|
$ |
1,268 |
|
|
|
|
|
|
|
|
Earnings per share (Per-GAAP) |
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
$ |
0.03 |
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to non-GAAP net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
M&A Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pericom |
|
|
|
|
|
|
|
2,900 |
|
|
|
|
|
|
|
|
Retention costs |
|
|
274 |
|
(95 |
) |
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangible assets |
|
|
3,319 |
|
(598 |
) |
|
|
|
|
|
|
|
|
|
|
Others |
|
|
|
|
|
|
|
1,410 |
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangible assets |
|
|
1,779 |
|
(369 |
) |
|
|
|
|
|
|
|
|
|
|
Impairment of non-operating investment |
|
|
3,218 |
|
(1,126 |
) |
|
|
2,092 |
|
|
|
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
|
$ |
7,670 |
|
|
|
|
|
|
|
|
Diluted shares used in computing earnings per share |
|
|
|
|
|
|
|
50,038 |
|
|
|
|
|
|
|
|
Non-GAAP earnings per share |
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
$ |
0.15 |
|
Note: Included in GAAP and non-GAAP adjusted net income was approximately $0.8
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 $0.02 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 twelve months ended December 31, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COGS |
|
Operating
Expenses
|
|
Income Tax
Provision
|
|
Net Income |
|
|
|
|
|
|
|
|
|
|
Per-GAAP |
|
|
|
|
|
|
|
|
$ |
(1,805 |
) |
|
|
|
|
|
|
|
|
|
|
Loss per share (Per-GAAP) |
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
$ |
(0.04 |
) |
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net loss to non-GAAP net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
M&A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pericom |
|
|
|
|
|
|
|
|
|
10,282 |
|
|
|
|
|
|
|
|
|
|
|
Retention costs |
|
|
|
|
353 |
|
(124 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangible assets |
|
|
|
|
12,260 |
|
(2,207 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
KFAB |
|
|
|
|
|
|
|
|
|
9,588 |
|
|
|
|
|
|
|
|
|
|
|
Restructuring |
|
|
|
|
10,137 |
|
(3,548 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Shut-down related costs |
|
|
2,722 |
|
|
|
(953 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of fixed assets |
|
|
|
|
1,868 |
|
(654 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Loss on sale of assets |
|
|
|
|
25 |
|
(9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Others |
|
|
|
|
|
|
|
|
|
51,056 |
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangible assets |
|
|
|
|
6,538 |
|
(1,390 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Impact of Tax Cuts And Jobs Act |
|
|
|
|
|
|
45,908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
|
|
|
$ |
69,121 |
|
|
|
|
|
|
|
|
|
|
|
Diluted shares used in computing earnings per share |
|
|
|
|
|
|
|
|
|
50,340 |
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP earnings per share |
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
$ |
1.37 |
|
|
Note: Included in GAAP and non-GAAP adjusted net income was approximately $12.1
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 $0.24 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 twelve months ended December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
COGS |
|
Operating
Expenses
|
|
Income Tax
Provision
|
|
Net Income |
|
|
|
|
|
|
|
|
|
Per-GAAP |
|
|
|
|
|
|
|
$ |
15,935 |
|
|
|
|
|
|
|
|
|
Earnings per share (Per-GAAP) |
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
$ |
0.32 |
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to non-GAAP net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
M&A Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pericom |
|
|
|
|
|
|
|
|
14,618 |
|
|
|
|
|
|
|
|
|
Inventory adjustment |
|
3,060 |
|
|
|
(153 |
) |
|
|
|
|
|
|
|
|
|
|
|
Transaction costs |
|
|
|
280 |
|
|
(98 |
) |
|
|
|
|
|
|
|
|
|
|
|
Retention costs |
|
|
|
1,464 |
|
|
(512 |
) |
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangible assets |
|
|
|
13,243 |
|
|
(2,384 |
) |
|
|
|
|
|
|
|
|
|
|
|
Employee award costs |
|
|
|
(404 |
) |
|
122 |
|
|
|
|
|
|
|
|
|
|
|
|
Others |
|
|
|
|
|
|
|
|
5,736 |
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangible assets |
|
|
|
7,235 |
|
|
(1,499 |
) |
|
|
|
|
|
|
|
|
|
|
|
Impairment of non-operating investment |
|
|
|
3,218 |
|
|
(1,126 |
) |
|
|
2,092 |
|
|
|
|
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
|
|
$ |
38,381 |
|
|
|
|
|
|
|
|
|
Diluted shares used in computing earnings per share |
|
|
|
|
|
|
|
|
49,789 |
|
|
|
|
|
|
|
|
|
Non-GAAP earnings per share |
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
$ |
0.77 |
|
Note: Included in GAAP and non-GAAP adjusted net income was approximately $9.1
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 $0.18 per share. |
|
ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER SHARE
The Company adjusts United States generally accepted accounting principles (“GAAP”) net income and earnings per share
attributable to common stockholders to provide investors a better depiction of the Company’s operating results, allow for a more
accurate comparison between the Company’s current and historical operating results and provide a baseline for more informed
modeling of future earnings. The Company makes adjustments for inventory acquired, transaction costs, retention costs, amortization
of acquisition-related intangible assets and restructuring costs. The Company also excludes these items to evaluate the Company’s
operating performance, develop budgets, determine incentive compensation awards and manage cash expenditure. The 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 except for one-time non-cash items outside the course of
ordinary business, such as impairment of goodwill. 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 and provides a reconciliation of GAAP net income
to non-GAAP adjusted net income.
Detail of non-GAAP adjustments
Retention costs – The Company excluded costs related to employee retention in connection
with the Pericom acquisition. Although these retention costs will be recurring every quarter until the final retention payment has
been made, they are not part of the employees’ normal annual salaries and therefore are being excluded. The Company believes the
exclusion of retention costs related to acquisitions 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.
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.
KFAB shut-down related costs – The Company has recorded shut-down related costs due to the
shutdown and relocation of KFAB. These shut-down related costs are excluded from management’s assessment of the Company’s operating
performance. The Company believes the exclusion of the shut-down related costs provides investors with a more accurate reflection
of the continuing operations of the Company and facilitates comparisons with the results of other periods which may not reflect
such costs.
Impairment of fixed assets - The Company has recorded impairment charges related to the shutdown
and relocation of KFAB. These impairment charges are excluded from management’s assessment of the Company’s operating performance.
The Company believes the exclusion of the impairment charges provides investors with a more accurate reflection of the continuing
operations of the Company and facilitates comparisons with the results of other periods which may not reflect such costs.
Tax Cuts and Job Act – The Company has recorded increased tax expense related to the Tax Cuts
and Job Act (“TCJA”) law that was enacted during December 2017. The TCJA expense has been excluded from management’s assessment of
the Company’s current period operating performance in order to facilitate comparisons with previously presented periods that do not
reflect such expense.
CASH FLOW ITEMS
Free cash flow (FCF) (Non-GAAP)
FCF for the fourth quarter of 2017 is a non-GAAP financial measure, which is calculated by subtracting capital expenditures from
cash flow from operations. For the fourth quarter of 2017, FCF was a $45.5 million ($74.8 million less $29.3 million). FCF
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 |
|
Twelve Months Ended |
|
|
December 31, |
|
December 31, |
|
|
|
2017 |
|
|
|
2016 |
|
|
2017 |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
Net (loss) income (per-GAAP) |
|
$ |
(30,651 |
) |
|
$ |
1,268 |
|
$ |
(1,805 |
) |
|
$ |
15,935 |
Plus: |
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
2,472 |
|
|
|
3,095 |
|
|
11,973 |
|
|
|
11,900 |
Income tax provision |
|
|
50,674 |
|
|
|
617 |
|
|
62,325 |
|
|
|
6,558 |
Depreciation and amortization |
|
|
24,485 |
|
|
|
24,229 |
|
|
95,680 |
|
|
|
98,960 |
EBITDA (non-GAAP) |
|
$ |
46,980 |
|
|
$ |
29,209 |
|
$ |
168,173 |
|
|
$ |
133,353 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIODES INCORPORATED AND SUBSIDIARIES |
CONSOLIDATED CONDENSED BALANCE SHEETS |
|
|
|
|
|
|
|
|
|
December 31, |
|
December 31, |
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
(unaudited) |
|
(audited) |
CURRENT ASSETS |
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
203,820 |
|
|
$ |
247,802 |
|
Short-term investments |
|
|
|
4,558 |
|
|
|
29,842 |
|
Accounts receivable, net |
|
|
|
200,112 |
|
|
|
217,217 |
|
Inventories |
|
|
|
216,506 |
|
|
|
193,483 |
|
Prepaid expenses and other |
|
|
|
37,328 |
|
|
|
44,438 |
|
Total current assets |
|
|
|
662,324 |
|
|
|
732,782 |
|
|
|
|
|
|
|
PROPERTY, PLANT AND EQUIPMENT, net |
|
|
|
459,169 |
|
|
|
401,988 |
|
|
|
|
|
|
|
DEFERRED INCOME TAXES |
|
|
|
40,580 |
|
|
|
56,047 |
|
|
|
|
|
|
|
OTHER ASSETS |
|
|
|
|
|
Goodwill |
|
|
|
134,187 |
|
|
|
129,412 |
|
Intangible assets, net |
|
|
|
156,445 |
|
|
|
174,876 |
|
Other |
|
|
|
35,968 |
|
|
|
33,447 |
|
Total assets |
|
|
$ |
1,488,673 |
|
|
$ |
1,528,552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
Line of Credit |
|
|
$ |
1,008 |
|
|
$ |
- |
|
Accounts payable |
|
|
|
108,001 |
|
|
|
87,600 |
|
Accrued liabilities and other |
|
|
|
99,301 |
|
|
|
71,562 |
|
Income tax payable |
|
|
|
18,216 |
|
|
|
11,855 |
|
Current portion of long-term debt |
|
|
|
20,636 |
|
|
|
14,356 |
|
Total current liabilities |
|
|
|
247,162 |
|
|
|
185,373 |
|
|
|
|
|
|
|
LONG-TERM DEBT, net of current portion |
|
|
|
247,492 |
|
|
|
413,126 |
|
DEFERRED TAX LIABILITIES - non current |
|
|
|
25,176 |
|
|
|
28,213 |
|
OTHER LONG-TERM LIABILITIES |
|
|
|
94,925 |
|
|
|
81,373 |
|
Total liabilities |
|
|
|
614,755 |
|
|
|
708,085 |
|
|
|
|
|
|
|
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; 49,130,090 and 48,219,376, issued and outstanding at December 31, 2017 and December 31, 2016, respectively |
|
|
33,727 |
|
|
|
32,919 |
|
Additional paid-in capital |
|
|
|
386,338 |
|
|
|
354,574 |
|
Retained earnings |
|
|
|
532,687 |
|
|
|
530,215 |
|
Treasury stock, at cost, 1,457,206 and 1,157,206 shares held at December
31, 2017 and December 31,2016, respectively |
|
|
(37,768 |
) |
|
|
(29,023 |
) |
Accumulated other comprehensive loss |
|
|
|
(83,480 |
) |
|
|
(112,666 |
) |
Total Diodes Incorporated stockholders' equity |
|
|
|
831,504 |
|
|
|
776,019 |
|
Noncontrolling interest |
|
|
|
42,414 |
|
|
|
44,448 |
|
Total equity |
|
|
|
873,918 |
|
|
|
820,467 |
|
Total liabilities and equity |
|
|
$ |
1,488,673 |
|
|
$ |
1,528,552 |
|
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
President, Investor Relations
P: 949-224-3874
E: lsievers@sheltongroup.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20180207006144/en/