Form 6-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

For the month of November, 2019

Commission File Number 001-37928

 

 

ChipMOS TECHNOLOGIES INC.

(Translation of Registrant’s Name Into English)

 

 

No. 1, R&D Rd. 1, Hsinchu Science Park

Hsinchu, Taiwan

Republic of China

(Address of Principal Executive Offices)

 

 

(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)

Form 20-F  ☒             Form 40-F  ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  ☐

 

 

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Dated: November 6, 2019    

ChipMOS TECHNOLOGIES INC.

                (Registrant)

    By:  

/S/ S. J. Cheng

    Name:   S. J. Cheng
    Title:   Chairman & President


LOGO

 

Contacts:   

In Taiwan

Jesse Huang

ChipMOS TECHNOLOGIES INC.

+886-6-5052388 ext. 7715

jesse_huang@chipmos.com

  

In the U.S.

David Pasquale

Global IR Partners

+1-914-337-8801

dpasquale@globalirpartners.com

ChipMOS REPORTS THIRD QUARTER 2019 RESULTS

Q3’19 Highlights (as compared to Q2’19):

 

   

Revenue Grows 10.1% to US$173.9 Million Compared to US$158.0 Million

 

   

Gross Profit Improves to US$37.1 Million Compared to US$27.0 Million

 

   

Gross Margin Increases to 21.4% Compared to 17.1%

 

   

Net Earnings of NT$0.81 or US$0.03 per Basic Common Share or US$0.52 per Basic ADS

 

   

Distributed Cash Dividend of NT$1.2 Per Common Share on August 30, 2019 and US$0.764 Per ADS on September 9, 2019

Hsinchu, Taiwan – 11/6/2019 - ChipMOS TECHNOLOGIES INC. (“ChipMOS” or the “Company”) (Taiwan Stock Exchange: 8150 and NASDAQ: IMOS), an industry leading provider of outsourced semiconductor assembly and test services (“OSAT”), today reported unaudited consolidated financial results for the third quarter ended September 30, 2019. All U.S. dollar figures cited in this press release are based on the exchange rate of NT$31.05 against US$1.00 as of September 30, 2019.

All the figures were prepared in accordance with Taiwan-International Financial Reporting Standards (“Taiwan-IFRS”).

Revenue for the third quarter of 2019 was NT$5,399.1 million or US$173.9 million, an increase of 10.1% from NT$4,905.3 million or US$158.0 million in the second quarter of 2019 and an increase of 7.9% from NT$5,005.2 million or US$161.2 million for the same period in 2018.

Net profit attributable to equity holders of the Company for the third quarter of 2019 was NT$585.9 million or US$18.9 million, and NT$0.81 or US$0.03 per basic common share, as compared to net profit attributable to equity holders of the Company for the second quarter of 2019 of NT$1,274.6 million or US$41.0 million, and NT$1.75 or US$0.06 per basic common share, and compared to net profit attributable to equity holders of the Company in the third quarter of 2018 of NT$439.6 million or US$14.2 million, and NT$0.56 or US$0.02 per basic common share. Net earnings for the third quarter of 2019 were US$0.52 per basic ADS, compared to US$1.13 per basic ADS for the second quarter of 2019 and US$0.36 per basic ADS in the third quarter of 2018.

S.J. Cheng, Chairman and President of ChipMOS, said, “Strength in our core business and continued execution is helped us drive double digit revenue growth with a significant gross margin improvement. We achieved 10.1% revenue growth compared to Q2 and improved our gross margin to 21.4% from 17.1% over the same period. Revenue in our Flash business grew 22.5% in Q3 from Q2, led by increased demand from the industrial and automotive end markets and higher demand from new module house customers.    We also benefitted from strong demand in our 12” gold bump and TDDI businesses with increasing TDDI product penetration of the HD panel segment for smartphones given higher content per unit in newer phones. We did experience some softness at the end of the quarter in demand related to the TV market, which we expect to more than offset in order to achieve stable revenue and margins over the near-term. Adding to our confidence, high-end wafer test capacity has been tightening, led by increasing OLED panel driver IC demand, and we are benefitting from higher efficiency programs including increased usage of AI and automation at our facilities.”

Silvia Su, Vice President of Finance and Accounting, commented, “We are pleased with the positive operating leverage in our business as we focus on expansion of our higher margin business, continued operating expense control and controlled CapEx. We generated US$123.8 million in cash from operating activities in the third quarter compared to US$87.5 million in the year ago period. While our CapEx level has been tracking below 2018 for most of 2019, we made the strategic decision to invest US$59.5 million in CapEx in the third quarter to expand capacity to meet current and expected higher customer demand levels, mainly for DDIC test and 12” fine pitch COF. Our focus on profitability and operating cash flow expansion also allowed us to reward investors with our latest cash dividend, NT$1.2 per common share or US$0.764 per ADS, which was distributed on August 30th to common stock holders and on September 9th to ADS holders. We remain focused on building further value for the company and its shareholders.”

 

-1-


LOGO

 

Selected Operation Data

 

     Q3’19     Q2’19  

Revenue by segment

    

Testing

     20.8     20.1

Assembly

     25.8     24.7

LCD Driver

     33.7     36.0

Bumping

     19.7     19.2

CapEx

   US$ 59.5 million     US$ 23.1 million  

Testing

     7.6     25.2

Assembly

     9.6     8.5

LCD Driver

     70.0     56.4

Bumping

     12.8     9.9

Depreciation and amortization expenses

   US$ 30.7 million     US$ 29.7 million  

Utilization by segment

    

Testing

     74     69

Assembly

     76     75

LCD Driver

     73     81

Bumping

     70     70

Overall

     74     75

 

Condensed consolidated statements of cash flows

     
    

Period ended

Sep. 30, 2019

    

Period ended

Sep. 30, 2018

 
     US$ million      US$ million  
Net cash generated from (used in) operating activities      123.8        87.5  
Net cash generated from (used in) investing activities      (82.6      (135.6
Net cash generated from (used in) financing activities      (41.5      (15.5
Net increase (decrease) in cash and cash equivalents      (0.3      (63.6
Effect of exchange rate changes on cash      0.1        0.2  
Cash and cash equivalents at beginning of period      149.5        258.8  

Cash and cash equivalents at end of period

     149.3        195.4  

Investor Conference Call / Webcast Details

ChipMOS will host two conference calls on Wednesday, November 6, 2019 to discuss the Company’s financial results for the third quarter of 2019.

 

  1.

Date: Wednesday, November 6, 2019

Time: 4:00PM Taiwan (3:00AM New York)

Dial-In: +886-2-21928016

Password: 248429 #

Replay Starting 2 Hours After Live Call Ends: www.chipmos.com

Language: Mandarin

 

-2-


LOGO

 

  2.

Date: Wednesday, November 6, 2019

Time: 8:00PM Taiwan (7:00AM New York)

Dial-In: +1-323-701-0225

Password: 3755750

Replay Starting 2 Hours After Live Call Ends: +1-412-317-6671, with ID 3755750

Webcast of Live Call and Replay: www.chipmos.com

Language: English

About ChipMOS TECHNOLOGIES INC.:

ChipMOS TECHNOLOGIES INC. (“ChipMOS” or the “Company”) (Taiwan Stock Exchange: 8150 and NASDAQ: IMOS) (https://www.chipmos.com) is an industry leading provider of outsourced semiconductor assembly and test services. With advanced facilities in Hsinchu Science Park, Hsinchu Industrial Park and Southern Taiwan Science Park in Taiwan, ChipMOS provide assembly and test services to a broad range of customers, including leading fabless semiconductor companies, integrated device manufacturers and independent semiconductor foundries.

Forward-Looking Statements

This press release may contain certain forward-looking statements. These forward-looking statements may be identified by words such as ‘believes,’ ‘expects,’ ‘anticipates,’ ‘projects,’ ‘intends,’ ‘should,’ ‘seeks,’ ‘estimates,’ ‘future’ or similar expressions or by discussion of, among other things, strategy, goals, plans or intentions. These statements may include financial projections and estimates and their underlying assumptions, statements regarding plans, objectives and expectations with respect to future operations, products and services, and statements regarding future performance. Actual results may differ materially in the future from those reflected in forward-looking statements contained in this document, due to various factors. Further information regarding these risks, uncertainties and other factors are included in the Company’s most recent Annual Report on Form 20-F filed with the U.S. Securities and Exchange Commission (the “SEC”) and in the Company’s other filings with the SEC.

About Non-Generally Accepted Accounting Principles (Non-GAAP) Financial Measures

To supplement the consolidated financial results presented in accordance with the Taiwan-IFRS, ChipMOS uses non-GAAP free cash flow, non-GAAP earnings before interest, taxes, depreciation and amortization (“EBITDA”) and non-GAAP net debt to equity ratio in this press release. The non-GAAP free cash flow represents operating profit plus depreciation, amortization and interest income and less capital expenditures, interest expense, income tax expense and dividend. The non-GAAP EBITDA represents operating profit plus depreciation and amortization. The non-GAAP net debt to equity ratio represents the ratio of net debt, the sum of debt less cash and cash equivalent, divided by equity attributable to equity holders of the Company. These non-GAAP financial measures may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently.

The presentation of non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with the Taiwan-IFRS.

ChipMOS considers the use of non-GAAP free cash flow, non-GAAP EBITDA and non-GAAP net debt to equity ratio provides useful information to management to manage the Company’s business and make financial and operational decisions and also to the investors to understand and evaluate the Company’s business and operating performance. For more information on these non-GAAP financial measures, please refer to the table captioned “Reconciliations of Non-GAAP Measures to the Nearest Comparable GAAP Measures” in this press release.

- FINANCIAL TABLES FOLLOW BELOW -

 

-3-


LOGO

 

ChipMOS TECHNOLOGIES INC.

UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the Three Months Ended Sep. 30, Jun. 30, 2019, and Sep. 30, 2018

Figures in Millions of U.S. dollars (USD) (1)

Except for Per Share Amounts and Weighted Average Shares Outstanding

 

     Three months ended  
     Sep. 30, 2019     Jun. 30, 2019     Sep. 30, 2018  
     USD     USD     USD  

Revenue

     173.9       158.0       161.2  

Cost of revenue

     (136.8     (131.0     (129.8
  

 

 

   

 

 

   

 

 

 

Gross profit

     37.1       27.0       31.4  
  

 

 

   

 

 

   

 

 

 

Research and development expenses

     (8.1     (8.5     (7.5

Sales and marketing expenses

     (0.5     (0.4     (0.5

General and administrative expenses

     (4.0     (4.5     (3.8

Other operating income (expenses), net

     0.8       1.0       0.9  
  

 

 

   

 

 

   

 

 

 

Operating profit

     25.3       14.6       20.5  
  

 

 

   

 

 

   

 

 

 

Non-operating income (expenses), net

     (1.8     29.5       (2.3
  

 

 

   

 

 

   

 

 

 

Profit (loss) before tax

     23.5       44.1       18.2  

Income tax benefit (expense)

     (4.6     (3.1     (4.0
  

 

 

   

 

 

   

 

 

 

Profit (loss) for the period

     18.9       41.0       14.2  
  

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss)

      

Exchange differences on translation of foreign operations

     (3.4     (1.1     (3.3

Unrealized gain (loss) on valuation of equity instruments at fair value through other comprehensive income

     (0.7     0.6       0.9  

Share of other comprehensive income (loss) of associates and joint ventures accounted for using equity method

     0.1       0.0       (0.1

Income tax effect

     0.1       (0.1     (0.2
  

 

 

   

 

 

   

 

 

 

Total other comprehensive income (loss)

     (3.9     (0.6     (2.7
  

 

 

   

 

 

   

 

 

 

Total comprehensive income (loss)

     15.0       40.4       11.5  
  

 

 

   

 

 

   

 

 

 

Profit (loss) attributable to the Company - basic

     18.9       41.0       14.2  
  

 

 

   

 

 

   

 

 

 

Earnings (loss) per share attributable to the Company - basic

     0.03       0.06       0.02  
  

 

 

   

 

 

   

 

 

 

Earnings (loss) per ADS equivalent - basic

     0.52       1.13       0.36  
  

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding (in thousands) - basic

     727,240       727,032       786,260  
  

 

 

   

 

 

   

 

 

 

Profit (loss) attributable to the Company - diluted

     18.9       41.0       14.2  
  

 

 

   

 

 

   

 

 

 

Earnings (loss) per share attributable to the Company - diluted

     0.03       0.06       0.02  
  

 

 

   

 

 

   

 

 

 

Earnings (loss) per ADS equivalent - diluted

     0.52       1.12       0.36  
  

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding (in thousands) - diluted

     729,827       733,661       792,443  
  

 

 

   

 

 

   

 

 

 

Note:

 

(1)

All U.S. dollar figures in this release are based on the exchange rate of NT$31.05 against US$1.00 as of Sep. 30, 2019. The convenience translation should not be construed as representations that the NT dollar amounts have been, or could be in the future be, converted into US dollars at this or any other exchange rate.

 

-4-


LOGO

 

ChipMOS TECHNOLOGIES INC.

UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the Three Months Ended Sep. 30, Jun. 30, 2019, and Sep. 30, 2018

Figures in Millions of NT dollars (NTD)

Except for Per Share Amounts and Weighted Average Shares Outstanding

 

     Three months ended  
     Sep. 30, 2019     Jun. 30, 2019     Sep. 30, 2018  
     NTD     NTD     NTD  

Revenue

     5,399.1       4,905.3       5,005.2  

Cost of revenue

     (4,246.3     (4,067.0     (4,029.4
  

 

 

   

 

 

   

 

 

 

Gross profit

     1,152.8       838.3       975.8  
  

 

 

   

 

 

   

 

 

 

Research and development expenses

     (253.3     (263.7     (233.6

Sales and marketing expenses

     (14.8     (14.3     (13.8

General and administrative expenses

     (124.9     (138.6     (119.0

Other operating income (expenses), net

     26.0       30.8       26.7  
  

 

 

   

 

 

   

 

 

 

Operating profit

     785.8       452.5       636.1  
  

 

 

   

 

 

   

 

 

 

Non-operating income (expenses), net

     (54.7     917.0       (71.4
  

 

 

   

 

 

   

 

 

 

Profit (loss) before tax

     731.1       1,369.5       564.7  

Income tax benefit (expense)

     (145.2     (94.9     (125.1
  

 

 

   

 

 

   

 

 

 

Profit (loss) for the period

     585.9       1,274.6       439.6  
  

 

 

   

 

 

   

 

 

 

Other comprehensive income (loss)

      

Exchange differences on translation of foreign operations

     (103.6     (33.8     (103.0

Unrealized gain (loss) on valuation of equity instruments at fair value through other comprehensive income

     (21.4     17.4       28.2  

Share of other comprehensive income (loss) of associates and joint ventures accounted for using equity method

     1.9       (0.2     (1.0

Income tax effect

     4.3       (3.5     (5.6
  

 

 

   

 

 

   

 

 

 

Total other comprehensive income (loss)

     (118.8     (20.1     (81.4
  

 

 

   

 

 

   

 

 

 

Total comprehensive income (loss)

     467.1       1,254.5       358.2  
  

 

 

   

 

 

   

 

 

 

Profit (loss) attributable to the Company - basic

     585.9       1,274.6       439.6  
  

 

 

   

 

 

   

 

 

 

Earnings (loss) per share attributable to the Company - basic

     0.81       1.75       0.56  
  

 

 

   

 

 

   

 

 

 

Earnings (loss) per ADS equivalent - basic

     16.11       35.06       11.18  
  

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding (in thousands) - basic

     727,240       727,032       786,260  
  

 

 

   

 

 

   

 

 

 

Profit (loss) attributable to the Company - diluted

     585.9       1,274.6       439.6  
  

 

 

   

 

 

   

 

 

 

Earnings (loss) per share attributable to the Company - diluted

     0.80       1.74       0.55  
  

 

 

   

 

 

   

 

 

 

Earnings (loss) per ADS equivalent - diluted

     16.06       34.75       11.09  
  

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding (in thousands) - diluted

     729,827       733,661       792,443  
  

 

 

   

 

 

   

 

 

 

 

-5-


LOGO

 

ChipMOS TECHNOLOGIES INC.

UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

As of Sep. 30, Jun. 30, 2019, and Sep. 30, 2018

Figures in Millions of U.S. dollars (USD) (1)

 

     Sep. 30, 2019      Jun. 30, 2019     Sep. 30, 2018  
     USD      USD     USD  

ASSETS

       

Current assets

       

Cash and cash equivalents

     149.3        171.5       195.4  

Current financial assets at amortized cost

     5.6        5.6       0.5  

Accounts and notes receivable, net

     167.8        146.6       152.2  

Inventories

     57.1        55.3       57.0  

Other current assets

     19.0        20.1       16.7  
  

 

 

    

 

 

   

 

 

 

Total current assets

     398.8        399.1       421.8  
  

 

 

    

 

 

   

 

 

 

Non-current assets

       

Financial assets at fair value through profit or loss

     0.3        0.4       0.4  

Financial assets at fair value through other comprehensive income

     4.5        5.2       4.6  

Non-current financial assets at amortized cost

     3.2        3.2       2.2  

Investments accounted for using equity method

     111.5        114.5       127.3  

Property, plant & equipment

     554.9        525.9       514.7  

Right-of-use assets

     23.3        28.7       —    

Other non-current assets

     9.5        12.1       10.4  
  

 

 

    

 

 

   

 

 

 

Total non-current assets

     707.2        690.0       659.6  
  

 

 

    

 

 

   

 

 

 

Total assets

     1,106.0        1,089.1       1,081.4  
  

 

 

    

 

 

   

 

 

 

LIABILITIES AND EQUITY

       

LIABILITIES

       

Current liabilities

       

Accounts payable and payables to contractors and equipment suppliers

     67.9        38.3       43.8  

Current lease liabilities

     1.1        1.3       —    

Long-term bank loans, current portion

     24.1        24.1       24.1  

Long-term lease obligations payable, current portion

     —          —         0.7  

Other current liabilities

     68.8        91.2       120.0  
  

 

 

    

 

 

   

 

 

 

Total current liabilities

     161.9        154.9       188.6  
  

 

 

    

 

 

   

 

 

 

Non-current liabilities

       

Long-term bank loans

     279.2        279.2       303.3  

Non-current lease liabilities

     21.7        26.9       —    

Other non-current liabilities

     26.4        26.4       24.3  
  

 

 

    

 

 

   

 

 

 

Total non-current liabilities

     327.3        332.5       327.6  
  

 

 

    

 

 

   

 

 

 

Total liabilities

     489.2        487.4       516.2  
  

 

 

    

 

 

   

 

 

 

EQUITY

       

Capital stock – common stock

     234.2        238.3       242.5  

Capital surplus

     195.2        198.6       202.3  

Retained earnings

     186.5        175.6       149.3  

Other equity interest

     0.9        4.7       2.1  

Treasury stock

     —          (15.5     (31.0
  

 

 

    

 

 

   

 

 

 

Equity attributable to equity holders of the Company

     616.8        601.7       565.2  
  

 

 

    

 

 

   

 

 

 

Total equity

     616.8        601.7       565.2  
  

 

 

    

 

 

   

 

 

 

Total liabilities and equity

     1,106.0        1,089.1       1,081.4  
  

 

 

    

 

 

   

 

 

 

Note:

 

(1)

All U.S. dollar figures in this release are based on the exchange rate of NT$31.05 against US$1.00 as of Sep. 30, 2019. The convenience translation should not be construed as representations that the NT dollar amounts have been, or could be in the future be, converted into US dollars at this or any other exchange rate.

 

-6-


LOGO

 

ChipMOS TECHNOLOGIES INC.

UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

As of Sep. 30, Jun. 30, 2019, and Sep. 30, 2018

Figures in Millions of NT dollars (NTD)

 

     Sep. 30, 2019      Jun. 30, 2019     Sep. 30, 2018  
     NTD      NTD     NTD  

ASSETS

       

Current assets

       

Cash and cash equivalents

     4,634.7        5,326.4       6,067.2  

Current financial assets at amortized cost

     173.6        173.2       15.5  

Accounts and notes receivable, net

     5,211.9        4,552.3       4,725.3  

Inventories

     1,772.1        1,716.6       1,770.1  

Other current assets

     590.1        623.8       519.5  
  

 

 

    

 

 

   

 

 

 

Total current assets

     12,382.4        12,392.3       13,097.6  
  

 

 

    

 

 

   

 

 

 

Non-current assets

       

Financial assets at fair value through profit or loss

     11.1        11.6       11.4  

Financial assets at fair value through other comprehensive income

     138.8        160.2       142.9  

Non-current financial assets at amortized cost

     100.0        99.9       68.4  

Investments accounted for using equity method

     3,462.8        3,557.1       3,954.2  

Property, plant & equipment

     17,230.8        16,329.2       15,979.9  

Right-of-use assets

     722.4        890.5       —    

Other non-current assets

     293.7        377.3       323.3  
  

 

 

    

 

 

   

 

 

 

Total non-current assets

     21,959.6        21,425.8       20,480.1  
  

 

 

    

 

 

   

 

 

 

Total assets

     34,342.0        33,818.1       33,577.7  
  

 

 

    

 

 

   

 

 

 

LIABILITIES AND EQUITY

       

LIABILITIES

       

Current liabilities

       

Accounts payable and payables to contractors and equipment suppliers

     2,109.5        1,189.3       1,360.7  

Current lease liabilities

     35.1        39.7       —    

Long-term bank loans, current portion

     748.3        748.2       747.3  

Long-term lease obligations payable, current portion

     —          —         20.7  

Other current liabilities

     2,135.4        2,833.4       3,725.7  
  

 

 

    

 

 

   

 

 

 

Total current liabilities

     5,028.3        4,810.6       5,854.4  
  

 

 

    

 

 

   

 

 

 

Non-current liabilities

       

Long-term bank loans

     8,669.6        8,668.0       9,418.4  

Non-current lease liabilities

     674.3        836.9       —    

Other non-current liabilities

     818.9        818.8       754.6  
  

 

 

    

 

 

   

 

 

 

Total non-current liabilities

     10,162.8        10,323.7       10,173.0  
  

 

 

    

 

 

   

 

 

 

Total liabilities

     15,191.1        15,134.3       16,027.4  
  

 

 

    

 

 

   

 

 

 

EQUITY

       

Capital stock – common stock

     7,272.4        7,400.9       7,529.0  

Capital surplus

     6,059.6        6,165.9       6,280.9  

Retained earnings

     5,791.5        5,453.4       4,636.1  

Other equity interest

     27.4        146.2       66.8  

Treasury stock

     —          (482.6     (962.5
  

 

 

    

 

 

   

 

 

 

Equity attributable to equity holders of the Company

     19,150.9        18,683.8       17,550.3  
  

 

 

    

 

 

   

 

 

 

Total equity

     19,150.9        18,683.8       17,550.3  
  

 

 

    

 

 

   

 

 

 

Total liabilities and equity

     34,342.0        33,818.1       33,577.7  
  

 

 

    

 

 

   

 

 

 

 

-7-


LOGO

 

RECONCILIATIONS OF NON-GAAP MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES

(Figures in Millions of U.S. dollars (USD))

The table below sets forth a reconciliation of our operating profit to non-GAAP free cash flow for the periods indicated:

 

     Three months ended  
     Sep. 30, 2019      Jun. 30, 2019      Sep. 30, 2018  
     USD      USD      USD  

Operating profit

     25.3        14.6        20.5  

Add: Depreciation

     30.7        29.7        27.7  

  Interest income

     0.5        0.6        0.4  

Less: Capital expenditures

     (59.5      (23.1      (32.1

  Interest expense

     (1.4      (1.4      (1.1

  Income tax expense

     (4.6      (3.1      (4.0

  Dividend

     (28.1      —          —    
  

 

 

    

 

 

    

 

 

 

Non-GAAP free cash flow

     (37.1      17.3        11.4  
  

 

 

    

 

 

    

 

 

 

The table below sets forth a reconciliation of our operating profit to non-GAAP EBITDA for the periods indicated:

 

     Three months ended  
     Sep. 30, 2019      Jun. 30, 2019      Sep. 30, 2018  
     USD      USD      USD  

Operating profit

     25.3        14.6        20.5  

Add: Depreciation

     30.7        29.7        27.7  
  

 

 

    

 

 

    

 

 

 

Non-GAAP EBITDA

     56.0        44.3        48.2  
  

 

 

    

 

 

    

 

 

 

The table below sets forth a calculation of our non-GAAP net debt to equity ratio for the periods indicated:

 

     Sep. 30, 2019     Jun. 30, 2019     Sep. 30, 2018  
     USD     USD     USD  

Long-term bank loans (including current portion)

     303.3       303.3       327.4  

Long-term lease obligations payable (including current portion)

     —         —         0.7  

Lease liabilities (including current portion)

     22.8       28.2       —    

Less: Cash and cash equivalents

     (149.3     (171.5     (195.4
  

 

 

   

 

 

   

 

 

 

Net debt

     176.8       160.0       132.7  
  

 

 

   

 

 

   

 

 

 

Equity attributable to equity holders of the Company

     616.8       601.7       565.2  
  

 

 

   

 

 

   

 

 

 

Net debt to equity ratio

     28.7     26.6     23.5
  

 

 

   

 

 

   

 

 

 

 

-8-