**Amkor's Board of Directors previously authorized $300 million for the repurchase of our common stock. During the second quarter, we repurchased 7.1 million shares of common stock for a purchase price of $33.2 million. As of June 30, 2012, we had repurchased a total of 36.7 million shares under the stock repurchase program for a purchase price of $166.6 million. From July 1, 2012, through July 25, 2012, we repurchased an additional 5.6 million shares for a purchase price of $27.1 million, for a cumulative total of 42.3 million shares for a purchase price of $193.7 million.
In the press release above we provide adjusted gross margin, adjusted net income and adjusted earnings per diluted share. We present these non-GAAP amounts to demonstrate the impact of the loss contingency accrual discussed above. However, these measures have limitations, including that they exclude the accrual for the arbitration panel award, which is an amount that the company may ultimately have to pay in cash. Furthermore, the factors affecting the calculation of the arbitration award are complex and subject to determination by the arbitration panel. Therefore, the final amount of the loss may be more than the amount of the current accrual. Accordingly, these measures that exclude the loss contingency accrual should be considered in addition to, and not as a substitute for, or superior to, gross margin, net income and earnings per diluted share prepared in accordance with U.S. GAAP. Below is the reconciliation of adjusted gross margin, adjusted net income and adjusted earnings per diluted share to U.S. GAAP gross margin, net income and earnings per diluted share.
Q2 2012 | |||||||
Non-GAAP Reconciliation: | |||||||
Gross margin | 13 | % | |||||
Plus: Loss contingency accrual divided by net sales | 4 | % | |||||
Adjusted gross margin | 17 | % | |||||
Q2 2012 | |||||||
(In millions) | |||||||
Net income | $ | 1 | |||||
Plus: Loss contingency accrual, net of tax | 32 | ||||||
Adjusted net income | $ | 33 | |||||
Q2 2012 | |||||||
Earnings per diluted share | $ | — | |||||
Plus: Loss contingency accrual per diluted share | 0.13 | ||||||
Plus: Adjustment for dilutive effect of interest on 6.0% convertible notes due 2014, net of tax | 0.02 | ||||||
Adjusted earnings per diluted share | $ | 0.15 | |||||
AMKOR TECHNOLOGY, INC. CONSOLIDATED STATEMENTS OF INCOME (Unaudited) |
||||||||||||||||||||||
For the Three Months Ended
June 30, |
For the Six Months Ended
June 30, |
|||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||||
Net sales | $ | 686,527 | $ | 687,633 | $ | 1,341,537 | $ | 1,352,583 | ||||||||||||||
Cost of sales | 597,207 | 557,816 | 1,147,236 | 1,096,080 | ||||||||||||||||||
Gross profit | 89,320 | 129,817 | 194,301 | 256,503 | ||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||
Selling, general and administrative | 53,489 | 61,284 | 110,744 | 125,842 | ||||||||||||||||||
Research and development | 13,867 | 12,559 | 27,292 | 24,688 | ||||||||||||||||||
Total operating expenses | 67,356 | 73,843 | 138,036 | 150,530 | ||||||||||||||||||
Operating income | 21,964 | 55,974 | 56,265 | 105,973 | ||||||||||||||||||
Other expense (income): | ||||||||||||||||||||||
Interest expense | 22,452 | 19,609 | 41,038 | 38,398 | ||||||||||||||||||
Interest expense, related party | 3,492 | 2,830 | 6,984 | 5,410 | ||||||||||||||||||
Interest income | (828 | ) | (553 | ) | (1,717 | ) | (1,140 | ) | ||||||||||||||
Foreign currency loss | 1,277 | 2,932 | 2,067 | 4,663 | ||||||||||||||||||
Loss on debt retirement, net | — | 15,531 | — | 15,531 | ||||||||||||||||||
Equity in earnings of unconsolidated affiliate | (892 | ) | (2,089 | ) | (2,880 | ) | (3,607 | ) | ||||||||||||||
Other income, net | (518 | ) | (325 | ) | (1,152 | ) | (469 | ) | ||||||||||||||
Total other expense, net | 24,983 | 37,935 | 44,340 | 58,786 | ||||||||||||||||||
(Loss) income before income taxes | (3,019 | ) | 18,039 | 11,925 | 47,187 | |||||||||||||||||
Income tax (benefit) expense | (3,891 | ) | 3,594 | (529 | ) | 6,976 | ||||||||||||||||
Net income | 872 | 14,445 | 12,454 | 40,211 | ||||||||||||||||||
Net (income) loss attributable to noncontrolling interests | (291 | ) | 43 | (99 | ) | (620 | ) | |||||||||||||||
Net income attributable to Amkor | $ | 581 | $ | 14,488 | $ | 12,355 | $ | 39,591 | ||||||||||||||
Net income attributable to Amkor per common share: | ||||||||||||||||||||||
Basic | $ | — | $ | 0.07 | $ | 0.07 | $ | 0.20 | ||||||||||||||
Diluted | $ | — | $ | 0.07 | $ | 0.07 | $ | 0.17 | ||||||||||||||
Shares used in computing per common share amounts: | ||||||||||||||||||||||
Basic | 165,956 | 197,084 | 166,911 | 195,584 | ||||||||||||||||||
Diluted | 166,009 | 280,009 | 167,012 | 278,810 | ||||||||||||||||||
AMKOR TECHNOLOGY, INC. CONSOLIDATED BALANCE SHEETS (Unaudited) |
||||||||||||
June 30,
|
December 31,
|
|||||||||||
(In thousands) | ||||||||||||
ASSETS | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 351,183 | $ | 434,631 | ||||||||
Restricted cash | 2,680 | 2,680 | ||||||||||
Accounts receivable: | ||||||||||||
Trade, net of allowances | 352,453 | 298,543 | ||||||||||
Other | 18,632 | 27,197 | ||||||||||
Inventories | 205,778 | 198,427 | ||||||||||
Other current assets | 41,573 | 35,352 | ||||||||||
Total current assets | 972,299 | 996,830 | ||||||||||
Property, plant and equipment, net | 1,751,629 | 1,656,214 | ||||||||||
Intangibles, net | 6,436 | 8,382 | ||||||||||
Investments | 38,822 | 36,707 | ||||||||||
Restricted cash | 2,214 | 4,001 | ||||||||||
Other assets | 73,784 | 70,913 | ||||||||||
Total assets | $ | 2,845,184 | $ | 2,773,047 | ||||||||
LIABILITIES AND EQUITY | ||||||||||||
Current liabilities: | ||||||||||||
Short-term borrowings and current portion of long-term debt | $ | 69,358 | $ | 59,395 | ||||||||
Trade accounts payable | 448,235 | 424,504 | ||||||||||
Accrued expenses | 190,657 | 158,287 | ||||||||||
Total current liabilities | 708,250 | 642,186 | ||||||||||
Long-term debt | 1,085,545 | 1,062,256 | ||||||||||
Long-term debt, related party | 225,000 | 225,000 | ||||||||||
Pension and severance obligations | 130,993 | 129,096 | ||||||||||
Other non-current liabilities | 18,129 | 13,288 | ||||||||||
Total liabilities | 2,167,917 | 2,071,826 | ||||||||||
Equity: | ||||||||||||
Amkor stockholders' equity: | ||||||||||||
Preferred stock | — | — | ||||||||||
Common stock | 198 | 197 | ||||||||||
Additional paid-in capital | 1,612,840 | 1,611,242 | ||||||||||
Accumulated deficit | (786,107 | ) | (798,462 | ) | ||||||||
Accumulated other comprehensive income | 11,122 | 10,849 | ||||||||||
Treasury stock | (168,840 | ) | (130,560 | ) | ||||||||
Total Amkor stockholders' equity | 669,213 | 693,266 | ||||||||||
Noncontrolling interests in subsidiaries | 8,054 | 7,955 | ||||||||||
Total equity | 677,267 | 701,221 | ||||||||||
Total liabilities and equity | $ | 2,845,184 | $ | 2,773,047 | ||||||||
AMKOR TECHNOLOGY, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
|||||||||||
For the Six Months Ended
|
|||||||||||
2012 | 2011 | ||||||||||
(In thousands) | |||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 12,454 | $ | 40,211 | |||||||
Depreciation and amortization | 179,182 | 166,468 | |||||||||
Loss on debt retirement, net | — | 10,557 | |||||||||
Other operating activities and non-cash items | (1,881 | ) | 3,648 | ||||||||
Changes in assets and liabilities | (47,292 | ) | 13,013 | ||||||||
Net cash provided by operating activities | 142,463 | 233,897 | |||||||||
Cash flows from investing activities: | |||||||||||
Purchases of property, plant and equipment | (232,682 | ) | (224,629 | ) | |||||||
Proceeds from the sale of property, plant and equipment | 998 | 14,643 | |||||||||
Financing lease payment from unconsolidated affiliate | 9,688 | 5,991 | |||||||||
Other investing activities | 1,533 | (4,014 | ) | ||||||||
Net cash used in investing activities | (220,463 | ) | (208,009 | ) | |||||||
Cash flows from financing activities: | |||||||||||
Borrowings under short-term credit facilities | 30,000 | 20,000 | |||||||||
Payments under short-term credit facilities | (20,000 | ) | (15,000 | ) | |||||||
Proceeds from issuance of long-term debt | 187,528 | 325,000 | |||||||||
Proceeds from issuance of long-term debt, related party | — | 75,000 | |||||||||
Payments of long-term debt | (165,165 | ) | (354,693 | ) | |||||||
Payments for debt issuance costs | (823 | ) | (5,875 | ) | |||||||
Payments for repurchase of common stock | (35,652 | ) | — | ||||||||
Proceeds from the issuance of stock through share-based compensation plans | 162 | 907 | |||||||||
Payments of tax withholding for restricted shares | (446 | ) | (744 | ) | |||||||
Net cash (used in) provided by financing activities | (4,396 | ) | 44,595 | ||||||||
Effect of exchange rate fluctuations on cash and cash equivalents | (1,052 | ) | (10 | ) | |||||||
Net (decrease) increase in cash and cash equivalents | (83,448 | ) | 70,473 | ||||||||
Cash and cash equivalents, beginning of period | 434,631 | 404,998 | |||||||||
Cash and cash equivalents, end of period | $ | 351,183 | $ | 475,471 |