Attached files

file filename
EX-99.2 - CONFERENCE CALL SCRIPT - DIODES INC /DEL/dex992.htm
EX-99.3 - QUESTION AND ANSWER TRANSCRIPT - DIODES INC /DEL/dex993.htm
8-K - FORM 8-K - DIODES INC /DEL/d8k.htm

Exhibit 99.1

LOGO

Diodes Incorporated Reports Second Quarter 2011 Financial Results

Record Quarterly Revenue Reaches $170 Million

Plano, Texas – August 9, 2011 – Diodes Incorporated (Nasdaq: DIOD), a leading global manufacturer and supplier of high-quality application specific standard products within the broad discrete, logic and analog semiconductor markets, today reported its financial results for the second quarter ended June 30, 2011.

Second Quarter Highlights

 

   

Revenue was a record $169.8 million, an increase of 14 percent over the $149.2 million in the second quarter of 2010, and an increase of 5 percent from the $161.6 million in the first quarter of 2011;

 

   

Gross profit was $55.6 million, an increase of 4 percent over the $53.5 million in the second quarter of 2010, and a decrease of 3 percent from the $57.4 million in the first quarter 2011;

 

   

Gross profit margin was 32.8 percent, compared to 35.8 percent in the second quarter 2010 and 35.5 percent in the first quarter 2011;

 

   

GAAP net income was $18.0 million, or $0.38 per diluted share, compared to second quarter of 2010 GAAP net income of $16.6 million, or $0.37 per diluted share, and first quarter of 2011 GAAP net income of $19.7 million, or $0.42 per diluted share;

 

   

Non-GAAP adjusted net income was $20.1 million, or $0.43 per diluted share, compared to second quarter 2010 adjusted net income of $18.7 million, or $0.41 per diluted share, and first quarter 2011 adjusted net income of $21.8 million, or $0.47 per diluted share;

 

   

Excluding $2.4 million of share-based compensation expense, both GAAP and non-GAAP adjusted net income would have increased by $0.05 per diluted share; and

 

   

Generated $32.4 million cash flow from operations, $11.6 million net cash flow and break-even free cash flow, including $32.6 million of capital expenditures.

Commenting on the results, Dr. Keh-Shew Lu, President and Chief Executive Officer of Diodes Incorporated, stated, “Revenue for the quarter increased over $20 million, or 14 percent, from the prior year period and five percent sequentially as we gained additional market share due to our continued focus on design wins, new products and customer expansion. Beginning in May, we started to see a slowdown in the global markets, in particular the consumer and computing space. This weakness accelerated in the last several weeks of the quarter affecting several of our customers that build product for the U.S. and European markets.

“Gross margin in the second quarter was also impacted by the softening demand, which caused us to change our mix to lower margin commodity products to support revenue. Additionally, there was a slower than expected ramp in productivity due to the training requirements for replacing operators as a result of the previously announced China labor shortages. We expect this productivity issue to be resolved by the end of the third quarter. We have taken several actions, including the delay of capital investments and the freezing of manufacturing manpower, until such time that the demand environment improves. Despite these market challenges, I am confident that we are well positioned with our customers and have a broadened product portfolio, design win momentum and the capacity to expand our revenues and margins as demand improves.”


Second Quarter 2011

Revenue for the second quarter of 2011 was a record $169.8 million, an increase of 14 percent over the $149.2 million in the second quarter of 2010, and an increase of 5 percent from the $161.6 million in the first quarter of 2011. The sequential increase in revenue was due to demand for our products used in tablets, notebooks, smartphones and LED TV’s.

Gross profit for the second quarter of 2011 was $55.6 million, or 32.8 percent of revenue, compared to $53.5 million, or 35.8 percent, in the second quarter of 2010 and $57.4 million or 35.5 percent, in the first quarter 2011. The sequential decline in gross profit margin was due primarily to a shift in product mix to lower margin products and reduced fixed cost coverage. Lower factory utilization than expected resulted from a slower than forecasted improvement in productivity related to the manufacturing operators hired to replace employees following the previously disclosed manpower shortages at the Company’s Shanghai packaging facilities.

Second quarter 2011 GAAP net income was $18.0 million, or $0.38 per diluted share, compared to GAAP net income of $16.6 million, or $0.37 per diluted share, in the second quarter of 2010 and GAAP net income of $19.7 million, or $0.42 per diluted share, in the first quarter of 2011.

Non-GAAP adjusted net income for the second quarter of 2011 was $20.1 million, or $0.43 per diluted share, which excluded, net of tax, $1.3 million of non-cash interest expense related to the amortization of debt discount on the Convertible Senior Notes and $0.8 million of non-cash acquisition related intangible asset amortization costs, compared to adjusted net income of $18.7 million, or $0.41 per diluted share, in the second quarter of 2010 and adjusted net income of $21.8 million, or $0.47 per diluted share, in the first quarter of 2011. The following is a 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
June 30, 2011
 

GAAP net income

   $ 17,981   
  

 

 

 

GAAP diluted earnings per share

   $ 0.38   
  

 

 

 

Adjustments to reconcile net income to adjusted net income:

  

Amortization of debt discount

     1,318   

Amortization of acquisition related intangible assets

     830   
  

 

 

 

Non-GAAP adjusted net income

   $ 20,129   
  

 

 

 

Non-GAAP adjusted diluted earnings per share

   $ 0.43   
  

 

 

 

(See tables below for further details of the reconciliation)

Included in second quarter 2011 GAAP and non-GAAP adjusted net income was approximately $2.4 million, net of tax, non-cash share-based compensation expense. Excluding this expense, both GAAP and non-GAAP adjusted diluted EPS would have increased by an additional $0.05 per share.

EBITDA, which represents earnings before net interest expense, income tax, depreciation and amortization, for the second quarter of 2011 was $40.5 million, compared to $34.6 million for the second quarter of 2010 and $41.1 million for the first quarter of 2011. For a reconciliation of GAAP net income to EBITDA, see table below.

As of June 30, 2011, Diodes had approximately $290 million in cash and cash equivalents, $316 million in working capital and approximately $132 million of Convertible Senior Notes outstanding.


Business Outlook

Dr. Lu concluded, “The weakening demand that we saw at the end of the second quarter, especially in the consumer and LED TV market, has continued into July and the market outlook for August and September is uncertain. Distributor inventory days were down slightly from the first quarter, while channel inventory was at the high end of the preferred range as we exited the second quarter. As such, for the third quarter we expect revenue to range between $160 million and $170 million, or flat to down 6 percent sequentially. We expect gross margin to be 32 percent, plus or minus 1.5 percent. Operating expenses are expected to be comparable to the second quarter on a dollar basis. We expect our income tax rate to range between 17 and 23 percent, and shares used to calculate GAAP EPS are anticipated to be approximately 48 million.”

Conference Call

Diodes will host a conference call on Tuesday, August 9, 2011 at 4:00 p.m. Central Time (5:00 p.m. Eastern Time) to discuss its second quarter 2010 financial results. Investors and analysts may join the conference call by dialing 1-800-901-5241 and providing the confirmation code 70544571. International callers may join the teleconference by dialing 1-617-786-2963 and enter 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 August 12, 2011 at midnight Central Time. The replay number is 1-888-286-8010 with a pass code of 13246647. International callers should dial 1-617-801-6888 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 fifteen 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 and analog semiconductor markets. Diodes serves the consumer electronics, computing, communications, industrial, and automotive markets. Diodes’ products include diodes, rectifiers, transistors, MOSFETs, protection devices, functional specific arrays, single gate logic, amplifiers and comparators, Hall-effect and temperature sensors; power management devices, including LED drivers, 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. The Company’s corporate headquarters, logistics center, and Americas’ sales office are located in Plano, Texas. Design, marketing, and engineering centers are located in Plano; San Jose, California; Taipei, Taiwan; Manchester, England; and Neuhaus, Germany. The Company’s wafer fabrication facilities are located in Kansas City, Missouri and Manchester, with two manufacturing facilities located in Shanghai, China, another in Neuhaus, and two joint venture facilities located in Chengdu, China. Additional engineering, sales, warehouse, and logistics offices are located in Fort Worth, Texas; Taipei; Hong Kong; Manchester; and Munich, Germany, with support offices located throughout the world. For further information, including SEC filings, visit the Company’s website at http://www.diodes.com.

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: we expect this productivity issue to be resolved by the end of the third quarter; we have taken several actions, including the delay of capital investments and the freezing of manufacturing manpower, until such time that the demand environment improves; despite these market challenges, I am confident that we are well positioned with our customers and have a broadened product portfolio, design win momentum and the capacity to expand our revenues and margins as demand improves; the weakening demand that we saw at the end of the second quarter, especially in the consumer and LED TV market, has continued into July and the market outlook for August and September is uncertain; distributor inventory days were down slightly from the first quarter, while channel inventory was at the high end of the preferred range as we exited the second quarter; as such, we expect revenue to range between $160 million and $170 million, or flat to down 6 percent sequentially; we expect gross margin to be 32 percent, plus or minus 1.5 percent; operating expenses are expected to be comparable to the second quarter on a dollar basis; and we expect our income tax rate to


range between 17 and 23 percent, and shares used to calculate GAAP EPS for the third quarter are anticipated to be approximately 48 million. Potential risks and uncertainties include, but are not limited to, such factors as: 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; risks of domestic and foreign operations, including excessive operation costs, labor shortages and our joint venture prospects; unfavorable currency exchange rates; our future guidance may be incorrect; the global economic weakness may be more severe or last longer than we currently anticipated; and other information detailed from time to time in the Company’s 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.

#  #  #

Company Contact:

Diodes Incorporated

Laura Mehrl

Director of Investor Relations

P: 972-987-3959

E: laura_mehrl@diodes.com

Investor Relations Contact:

Shelton Group

Leanne Sievers

EVP, Investor Relations

P: 949-224-3874

E: lsievers@sheltongroup.com


DIODES INCORPORATED AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(unaudited)

(in thousands, except per share data)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2011     2010     2011     2010  

NET SALES

   $ 169,806      $ 149,153      $ 331,361      $ 286,000   

COST OF GOODS SOLD

     114,191        95,686        218,353        184,750   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     55,615        53,467        113,008        101,250   

OPERATING EXPENSES

        

Selling, general and administrative

     22,575        21,422        43,985        42,841   

Research and development

     6,533        6,815        13,051        13,191   

Amortization of acquisition related intangible assets

     1,153        1,078        2,288        2,206   

Impairment of long-lived assets

     —          144        —          144   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     30,261        29,459        59,324        58,382   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     25,354        24,008        53,684        42,868   

OTHER INCOME (EXPENSES)

        

Interest income

     312        996        533        2,308   

Interest expense

     (1,036     (1,396     (1,970     (3,378

Amortization of debt discount

     (2,027     (1,873     (4,011     (3,707

Other

     838        (1,150     304        1,498   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other expenses

     (1,913     (3,423     (5,144     (3,279

Income before income taxes and noncontrolling interest

     23,441        20,585        48,540        39,589   

INCOME TAX PROVISION

     4,718        3,035        9,553        6,359   
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

     18,723        17,550        38,987        33,230   

Less: NET INCOME attributable to noncontrolling interest

     (742     (903     (1,322     (1,625
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME attributable to common stockholders

   $ 17,981      $ 16,647      $ 37,665      $ 31,605   
  

 

 

   

 

 

   

 

 

   

 

 

 

EARNINGS PER SHARE attributable to common stockholders

        

Basic

   $ 0.40      $ 0.38      $ 0.84      $ 0.72   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.38      $ 0.37      $ 0.80      $ 0.70   
  

 

 

   

 

 

   

 

 

   

 

 

 

Number of shares used in computation

        

Basic

     45,325        43,975        45,074        43,871   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     47,148        45,510        46,837        45,358   
  

 

 

   

 

 

   

 

 

   

 

 

 

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


DIODES INCORPORATED AND SUBSIDIARIES

CONSOLIDATED RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME

(in thousands, except per share data)

(unaudited)

For the three months ended June 30, 2011:

 

     Operating
Expenses
     Other
Income
(Expense)
     Income Tax
Provision
    Net Income  

Per-GAAP

           $ 17,981   
          

 

 

 

Earnings per share (Per-GAAP)

          

Diluted

           $ 0.38   
          

 

 

 

Adjustments to reconcile net income to adjusted net income:

          

Amortization of acquisition related intangible assets

     1,153         —           (323     830   

Amortization of debt discount

     —           2,027         (709     1,318   
          

 

 

 

Adjusted (Non-GAAP)

           $ 20,129   
          

 

 

 

Diluted shares used in computing earnings per share

             47,148   
          

 

 

 

Adjusted earnings per share (Non-GAAP)

          

Diluted

           $ 0.43   
          

 

 

 

Note: Included in GAAP and non-GAAP adjusted net income was approximately $2.4 million, net of tax, non-cash share-based compensation expense. Excluding this expense, both GAAP and non-GAAP adjusted diluted EPS would have increased by an additional $0.05 per share.

For the three months ended June 30, 2010:

 

     Operating
Expenses
     Other
Income
(Expense)
     Income Tax
Provision
    Net Income  

Per-GAAP

           $ 16,647   
          

 

 

 

Earnings per share (Per-GAAP)

          

Diluted

           $ 0.37   
          

 

 

 

Adjustments to reconcile net income to adjusted net income:

          

Amortization of acquisition related intangible assets

     1,078         —           (302     776   

Impairment of long-lived assets

     —           144         (55     89   

Amortization of debt discount

     —           1,873         (730     1,143   
          

 

 

 

Adjusted (Non-GAAP)

           $ 18,655   
          

 

 

 

Diluted shares used in computing earnings per share

             45,510   
          

 

 

 

Adjusted earnings per share (Non-GAAP)

          

Diluted

           $ 0.41   
          

 

 

 

Note: Included in GAAP and non-GAAP adjusted net income was approximately $2.1 million, net of tax, non-cash share-based compensation expense. Excluding this expense, both GAAP and non-GAAP adjusted diluted EPS would have increased by an additional $0.05 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 six months ended June 30, 2011:

 

     Operating
Expenses
     Other
Income
(Expense)
     Income Tax
Provision
    Net Income  

Per-GAAP

           $ 37,665   
          

 

 

 

Earnings per share (Per-GAAP)

          

Diluted

           $ 0.80   
          

 

 

 

Adjustments to reconcile net income to adjusted net income:

          

Amortization of acquisition related intangible assets

     2,288         —           (641     1,647   

Amortization of debt discount

     —           4,011         (1,404     2,607   
          

 

 

 

Adjusted (Non-GAAP)

           $ 41,919   
          

 

 

 

Diluted shares used in computing earnings per share

             46,837   
          

 

 

 

Adjusted earnings per share (Non-GAAP)

          

Diluted

           $ 0.89   
          

 

 

 

Note: Included in GAAP and non-GAAP adjusted net income was approximately $4.5 million, net of tax, non-cash share-based compensation expense. Excluding this expense, both GAAP and non-GAAP adjusted diluted EPS would have increased by an additional $0.09 per share.

For the six months ended June 30, 2010:

 

     Operating
Expenses
     Other
Income
(Expense)
    Income Tax
Provision
    Net Income  

Per-GAAP

          $ 31,605   
         

 

 

 

Earnings per share (Per-GAAP)

         

Diluted

          $ 0.70   
         

 

 

 

Adjustments to reconcile net income to adjusted net income:

         

Amortization of acquisition related intangible assets

     2,206         —          (618     1,588   

Gain on sale of assets

     —           (1,837     661        (1,176

Impairment of long-lived assets

     —           144        (55     89   

Amortization of debt discount

     —           3,707        (1,446     2,261   
         

 

 

 

Adjusted (Non-GAAP)

          $ 34,368   
         

 

 

 

Diluted shares used in computing earnings per share

            45,358   
         

 

 

 

Adjusted earnings per share (Non-GAAP)

         

Diluted

          $ 0.76   
         

 

 

 

Note: Included in GAAP and non-GAAP adjusted net income was approximately $4.2 million, net of tax, non-cash share-based compensation expense. Excluding this expense, both GAAP and non-GAAP adjusted diluted EPS would have increased by an additional $0.09 per share.


ADJUSTED NET INCOME

This measure consists of generally accepted accounting principles (“GAAP”) net income, which is then adjusted solely for the purpose of adjusting for amortization of acquisition related intangible assets, amortization of debt discount, gain on sale of assets and impairment of long-lived assets, as discussed below. Excluding gain on sale of assets and impairment of long-lived 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 and amortization of debt discount 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. 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.

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.

Amortization of debt discount – The Company excluded the amortization of debt discount on its 2.25% Convertible Senior Notes (“Notes”). This amortization was excluded from management’s assessment of the Company’s core operating performance. Although the amortization of debt discount is recurring in nature, the expected life of the Notes is five years as that is the earliest date in which the Notes can be put back to the Company at par value. The amortization period ends October 1, 2011, at which time the Company will no longer be recording an amortization of debt discount. In addition, the Company has repurchased some of its Notes, which can make the principal amount outstanding and related amortization vary from period to period, and as such the Company believes the exclusion of the amortization facilitates comparisons with the results of other periods that may reflect different principal amounts outstanding and related amortization.

Gain on sale of assets – The Company excluded the gain recorded for the sale assets. During the first quarter of 2010, the Company sold assets located in Germany and this gain was excluded from management’s assessment of the Company’s core operating performance. The Company believes the exclusion of the gain on sale of assets provides investors an enhanced view of a gain the Company may incur from time to time and facilitates comparisons with results of other periods that may not reflect such gains.

Impairment of long-lived assets – The Company excluded the impairment of long-lived assets. During the second quarter of 2010, the Company impaired certain assets, which was excluded from management’s assessment of the Company’s core operating performance. The Company believes the exclusion of the impairment of long-lived assets provides investors an enhanced view of a loss the Company may incur from time to time and facilitates comparisons with results of other periods that may not reflect such impairments.

ADJUSTED EARNINGS PER SHARE

This non-GAAP financial measure is the portion of the Company’s GAAP net income assigned to each share of stock, excluding amortization of acquisition related intangible assets, amortization of debt discount, gain on sale of assets and impairment of long-lived assets, as described above. Excluding gain on sale of assets and impairment of long-lived assets provides investors with a better depiction of the Company’s operating results and provides a more informed baseline for modeling future earnings expectations, as described in further detail above. Excluding the amortization of acquisition related intangible assets and amortization of debt discount 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.

FREE CASH FLOW (FCF)

Break-even FCF for the second quarter of 2011 is a non-GAAP financial measure, which is calculated by taking cash flow from operations less capital expenditures ($32.4 million less (-) $32.6 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.


DIODES INCORPORATED AND SUBSIDIARIES

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 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. 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
June 30,
 
     2011      2010  

Net income (per-GAAP)

   $ 17,981       $ 16,647   

Plus:

     

Interest expense, net (1)

     2,751         2,273   

Income tax provision

     4,718         3,035   

Depreciation and amortization

     15,038         12,601   
  

 

 

    

 

 

 

EBITDA (Non-GAAP)

   $ 40,488       $ 34,556   
  

 

 

    

 

 

 

 

     Six Months Ended
June 30,
 
     2011      2010  

Net income (per-GAAP)

   $ 37,665       $ 31,605   

Plus:

     

Interest expense, net (2)

     5,448         4,777   

Income tax provision

     9,553         6,359   

Depreciation and amortization

     28,961         24,670   
  

 

 

    

 

 

 

EBITDA (Non-GAAP)

   $ 81,627       $ 67,411   
  

 

 

    

 

 

 

 

(1) Includes $2.0 million and $1.9 million for the three months ended June 30, 2011 and 2010, respectively, of amortization of debt discount.
(2) Includes $4.0 million and $3.7 million for the six months ended June 30, 2011 and 2010, respectively, of amortization of debt discount.


DIODES INCORPORATED AND SUBSIDIARIES

CONSOLIDATED CONDENSED BALANCE SHEETS

ASSETS

(in thousands)

 

     June 30,
2011
     December 31,
2010
 
     (unaudited)         

CURRENT ASSETS

     

Cash and cash equivalents

   $ 290,366       $ 270,901   

Accounts receivable, net

     144,205         129,207   

Inventories

     128,730         120,689   

Deferred income taxes, current

     8,200         8,276   

Prepaid expenses and other

     17,328         11,679   
  

 

 

    

 

 

 

Total current assets

     588,829         540,752   
  

 

 

    

 

 

 

PROPERTY, PLANT AND EQUIPMENT, net

     229,793         200,745   

DEFERRED INCOME TAXES, non current

     1,534         1,574   

OTHER ASSETS

     

Goodwill

     70,207         68,949   

Intangible assets, net

     27,076         28,770   

Other

     5,625         5,760   
  

 

 

    

 

 

 

Total assets

   $ 923,064       $ 846,550   
  

 

 

    

 

 

 


DIODES INCORPORATED AND SUBSIDIARIES

CONSOLIDATED CONDENSED BALANCE SHEETS

LIABILITIES AND EQUITY

(in thousands, except share data)

 

     June 30,
2011
    December 31,
2010
 
     (unaudited)        

CURRENT LIABILITIES

    

Lines of credit

   $ 10,000      $ —     

Accounts payable

     82,074        70,057   

Accrued liabilities

     42,197        36,937   

Income tax payable

     6,014        15,412   

Convertible senior notes

     132,272        128,261   

Other current liabilities

     718        698   
  

 

 

   

 

 

 

Total current liabilities

     273,275        251,365   
  

 

 

   

 

 

 

LONG-TERM DEBT, net of current portion

     3,227        3,393   

CAPITAL LEASE OBLIGATIONS, net of current portion

     1,234        1,380   

OTHER LONG-TERM LIABILITIES

     31,899        37,520   
  

 

 

   

 

 

 

Total liabilities

     309,635        293,658   
  

 

 

   

 

 

 

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; 45,474,579 and 44,662,796 issued and outstanding at June 30, 2011 and December 31, 2010, respectively

     30,316        29,775   

Additional paid-in capital

     240,988        231,842   

Retained earnings

     362,572        324,907   

Accumulated other comprehensive loss

     (33,718     (45,080
  

 

 

   

 

 

 

Total Diodes Incorporated stockholders’ equity

     600,158        541,444   
  

 

 

   

 

 

 

Noncontrolling interest

     13,271        11,448   
  

 

 

   

 

 

 

Total equity

     613,429        552,892   

Total liabilities and equity

   $ 923,064      $ 846,550