UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934
| Date of Report (date of earliest event reported) |
|
|
|
|
(Exact name of registrant as specified in its charter)
|
|
|
|
|
|
(State or Other Jurisdiction of Incorporation)
|
(Commission File Number)
|
(I.R.S. Employer Identification Number)
|
|
|
|
|
(Address of Principal Executive Offices)
|
Zip Code
|
|
Registrant's telephone number, including area code
|
|
|
(Former name or former address, if changed since last report.)
|
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934
(§240.12b-2 of this chapter).
|
|
Emerging growth company
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to
Section 13(a) of the Exchange Act. ☐
Securities registered pursuant to Section 12(b) of the Act:
|
Title of each class
|
Trading symbol
|
Name of exchange on which registered
|
|
|
|
|
Item 2.02 – Results of Operations and Financial Condition
On August 10, 2021, the Company issued a press release announcing its financial results for the fiscal quarter and six fiscal
months ended July 3, 2021. A copy of the press release is attached as Exhibit 99.1 to this report.
Item 7.01 – Regulation FD Disclosure
Computational Guidance on Earnings Per Share Estimates
The Company frequently receives questions from analysts and stockholders regarding its diluted earnings per share ("EPS") computation.
The Company’s convertible debt repurchase activity over the past three years, together with the adoption of the new convertible debt standard and
related actions, significantly reduces the variability of the shares to be utilized in the calculation of diluted EPS.
The expected shares to be utilized in the calculation of diluted EPS for the third fiscal quarter of 2021 is approximately 145.5 million.
This estimate of shares expected to be used in the calculation of diluted EPS should be read in conjunction with the information on earnings per
share in the Company's filings on Form 10-Q and Form 10-K. This estimate is unaudited and not necessarily indicative of the shares used in the diluted EPS computation for any period subsequent to the third fiscal quarter of 2021. The
Company assumes no duty to revise this estimate as a result of significant changes versus the assumed average stock price for the quarter and other parameters on which it is based.
Item 9.01 – Financial Statements and Exhibits
(d) Exhibits
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
|
|
|
|
||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
||
Signature
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 hereunto duly authorized.
Date: August 10, 2021
|
|
VISHAY INTERTECHNOLOGY, INC.
|
|
|
By:
|
/s/ Lori Lipcaman
|
|
|
|
Name:
|
Lori Lipcaman
|
|
|
|
Title:
|
Executive Vice President and
|
|
|
|
|
Chief Financial Officer
|
|
Exhibit 99.1
VISHAY REPORTS RESULTS FOR SECOND QUARTER 2021
|
•
|
Revenues Q2 of $819 million.
|
|
•
|
Gross margin Q2 of 28.0%.
|
|
•
|
Operating margin Q2 of 15.3%.
|
|
•
|
EPS Q2 of $0.64; adjusted EPS of $0.61.
|
|
•
|
Free Cash for the trailing 12 months Q2 of $230 million.
|
|
•
|
Guidance Q3 2021 for revenues of $810 to $850 million and at a gross margin of 28.3% plus/minus 50 basis points at Q2 exchange rates.
|
Malvern, PA, August 10, 2021, Vishay Intertechnology, Inc. (NYSE: VSH), one of the world's largest manufacturers of discrete semiconductors and passive
components, today announced its results for the fiscal quarter and six fiscal months ended July 3, 2021.
Revenues for the fiscal quarter ended July 3, 2021 were $819.1 million, compared to $764.6 million for the fiscal quarter ended April 3, 2021, and $581.7
million for the fiscal quarter ended July 4, 2020. Net earnings attributable to Vishay stockholders for the fiscal quarter ended July 3, 2021 were $93.2 million, or $0.64 per diluted share, compared to $71.4 million, or $0.49 per diluted share for the
fiscal quarter ended April 3, 2021, and $24.7 million, or $0.17 per diluted share for the fiscal quarter ended July 4, 2020.
As summarized on the attached reconciliation schedule, all periods presented include items affecting comparability. Adjusted earnings per diluted share,
which exclude certain items net of tax and the unusual tax items, were $0.61, $0.46, and $0.18 for the fiscal quarters ended July 3, 2021, April 3, 2021, and July 4, 2020, respectively.
Commenting on results for the second quarter 2021, Dr. Gerald Paul, President and Chief Executive Officer stated, “In the second quarter of 2021, the steep
upturn of our business that began in October of last year continued unbroken. Sales at this time are limited by our capacity. Inventory turns of Vishay’s products at distribution increased again in all regions compared to the previous quarter. Sales to
the industrial markets reached record levels.”
Commenting on the outlook Dr. Paul stated, “For the third quarter 2021 we guide for revenues in the range of $810 to $850 million at a gross margin of 28.3%
plus/minus 50 basis points at the exchange rates of Q2 2021.”
A conference call to discuss Vishay’s second quarter financial results is scheduled for Tuesday, August 10, 2021 at
9:00 a.m. ET. The dial-in number for the conference call is 877 589-6174 (+1 706-643-1406, if calling from outside the United States or Canada) and the access code is 6716307.
A live audio webcast of the conference call and a PDF copy of the press release and the quarterly presentation will be accessible directly from the Investor
Relations section of the Vishay website at http://ir.vishay.com.
There will be a replay of the conference call available from 1:00 p.m. ET on Tuesday, August 10, 2021, through 11:59 p.m. ET on Wednesday, August 25, 2021.
The telephone number for the replay is 855-859-2056 (+1 404-537-3406, if calling from outside the United States or Canada) and the access code is 6716307.
About Vishay
Vishay manufactures one of the world’s largest portfolios of discrete semiconductors and passive electronic components that are essential to innovative
designs in the automotive, industrial, computing, consumer, telecommunications, military, aerospace, and medical markets. Serving customers worldwide, Vishay is The DNA of tech.™ Vishay Intertechnology, Inc. is a Fortune 1,000 Company listed on the NYSE (VSH). More on Vishay at www.Vishay.com.
This press release includes certain financial measures which are not recognized in accordance with U.S. generally accepted accounting principles ("GAAP"),
including adjusted net earnings; adjusted earnings per share; adjusted gross margin; adjusted operating margin; free cash; earnings before interest, taxes, depreciation and amortization ("EBITDA"); adjusted EBITDA; and adjusted EBITDA margin; which are
considered "non-GAAP financial measures" under the U.S. Securities and Exchange Commission rules. These non-GAAP measures supplement our GAAP measures of performance or liquidity and should not be viewed as an alternative to GAAP measures of
performance or liquidity. Non-GAAP measures such as adjusted net earnings, adjusted earnings per share, adjusted gross margin, adjusted operating margin, free cash, EBITDA, adjusted EBITDA, and adjusted EBITDA margin do not have uniform definitions.
These measures, as calculated by Vishay, may not be comparable to similarly titled measures used by other companies. Management believes that such measures are meaningful to investors because they provide insight with respect to intrinsic operating
results of the Company. Although the terms "free cash" and "EBITDA" are not defined in GAAP, the measures are derived using various line items measured in accordance with GAAP. Reconciling items to arrive at adjusted net earnings represent significant
charges or credits that are important to understanding the Company's intrinsic operations. Reconciling items to calculate adjusted gross margin, adjusted operating margin and adjusted EBITDA represent those same items used in computing adjusted net
earnings, as relevant. Furthermore, the presented calculation of adjusted EBITDA is substantially similar to, but not identical to, a measure used in the calculation of financial ratios required for covenant compliance under Vishay's revolving credit
facility. These reconciling items are indicated on the accompanying reconciliation schedules and are more fully described in the Company's financial statements presented in its annual report on Form 10-K and its quarterly reports presented on Forms
10-Q.
Statements contained herein that relate to the Company's future performance, including statements with respect to forecasted revenues, margins, inventories,
product demand, anticipated areas of growth, market segment performance, capital expenditures, and the performance of the economy in general, are forward-looking statements within the safe harbor provisions of Private Securities Litigation Reform Act
of 1995. Words such as "believe," "estimate," "will be," "will," "would," "expect," "anticipate," "plan," "project," "intend," "could," "should," or other similar words or expressions often identify forward-looking statements. Such statements are based
on current expectations only, and are subject to certain risks, uncertainties and assumptions, many of which are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect,
actual results, performance, or achievements may vary materially from those anticipated, estimated or projected. Among the factors that could cause actual results to materially differ include: general business and economic conditions; manufacturing or
supply chain interruptions or changes in customer demand because of COVID-19; delays or difficulties in implementing our cost reduction strategies; delays or difficulties in expanding our manufacturing capacities; an inability to attract and retain
highly qualified personnel; changes in foreign currency exchange rates; uncertainty related to the effects of changes in foreign currency exchange rates; competition and technological changes in our industries; difficulties in new product development;
difficulties in identifying suitable acquisition candidates, consummating a transaction on terms which we consider acceptable, and integration and performance of acquired businesses; changes in U.S. and foreign trade regulations and tariffs, and
uncertainty regarding the same; changes in applicable domestic and foreign tax regulations, and uncertainty regarding the same; changes in applicable accounting standards and other factors affecting our operations that are set forth in our filings with
the Securities and Exchange Commission, including our annual reports on Form 10-K and our quarterly reports on Form 10-Q. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information,
future events or otherwise.
The DNA of tech ™ is a trademark of Vishay
Intertechnology.
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
|
Summary of Operations
|
||||||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
|
Fiscal quarters ended
|
||||||||||||
|
July 3, 2021
|
April 3, 2021
|
July 4, 2020
|
||||||||||
|
Net revenues
|
$
|
819,120
|
$
|
764,632
|
$
|
581,717
|
||||||
|
Costs of products sold*
|
589,848
|
561,683
|
451,047
|
|||||||||
|
Gross profit
|
229,272
|
202,949
|
130,670
|
|||||||||
|
Gross margin
|
28.0
|
%
|
26.5
|
%
|
22.5
|
%
|
||||||
|
Selling, general, and administrative expenses*
|
103,900
|
105,685
|
89,127
|
|||||||||
|
Restructuring and severance costs
|
-
|
-
|
743
|
|||||||||
|
Operating income
|
125,372
|
97,264
|
40,800
|
|||||||||
|
Operating margin
|
15.3
|
%
|
12.7
|
%
|
7.0
|
%
|
||||||
|
Other income (expense):
|
||||||||||||
|
Interest expense
|
(4,443
|
)
|
(4,376
|
)
|
(8,430
|
)
|
||||||
|
Loss on early extinguishment of debt
|
-
|
-
|
(1,146
|
)
|
||||||||
|
Other
|
(3,749
|
)
|
(5,731
|
)
|
(1,484
|
)
|
||||||
|
Total other income (expense) - net
|
(8,192
|
)
|
(10,107
|
)
|
(11,060
|
)
|
||||||
|
Income before taxes
|
117,180
|
87,157
|
29,740
|
|||||||||
|
Income tax expense
|
23,799
|
15,514
|
4,845
|
|||||||||
|
Net earnings
|
93,381
|
71,643
|
24,895
|
|||||||||
|
Less: net earnings attributable to noncontrolling interests
|
189
|
208
|
242
|
|||||||||
|
Net earnings attributable to Vishay stockholders
|
$
|
93,192
|
$
|
71,435
|
$
|
24,653
|
||||||
|
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.64
|
$
|
0.49
|
$
|
0.17
|
||||||
|
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.64
|
$
|
0.49
|
$
|
0.17
|
||||||
|
Weighted average shares outstanding - basic
|
145,017
|
144,968
|
144,846
|
|||||||||
|
Weighted average shares outstanding - diluted
|
145,445
|
145,463
|
145,170
|
|||||||||
|
Cash dividends per share
|
$
|
0.095
|
$
|
0.095
|
$
|
0.095
|
||||||
|
* The fiscal quarter ended July 4, 2020 includes incremental costs of products sold and selling, general, and administrative expenses (benefits)
separable from normal operations directly attributable to the COVID-19 pandemic of $923 and $(747), respectively.
|
||||||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Summary of Operations
|
||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||
|
Six fiscal months ended
|
||||||||
|
July 3, 2021
|
July 4, 2020
|
|||||||
|
Net revenues
|
$
|
1,583,752
|
$
|
1,194,558
|
||||
|
Costs of products sold*
|
1,151,531
|
916,648
|
||||||
|
Gross profit
|
432,221
|
277,910
|
||||||
|
Gross margin
|
27.3
|
%
|
23.3
|
%
|
||||
|
Selling, general, and administrative expenses*
|
209,585
|
188,959
|
||||||
|
Restructuring and severance costs
|
-
|
743
|
||||||
|
Operating income
|
222,636
|
88,208
|
||||||
|
Operating margin
|
14.1
|
%
|
7.4
|
%
|
||||
|
Other income (expense):
|
||||||||
|
Interest expense
|
(8,819
|
)
|
(16,982
|
)
|
||||
|
Loss on early extinguishment of debt
|
-
|
(4,066
|
)
|
|||||
|
Other
|
(9,480
|
)
|
(1,286
|
)
|
||||
|
Total other income (expense) - net
|
(18,299
|
)
|
(22,334
|
)
|
||||
|
Income before taxes
|
204,337
|
65,874
|
||||||
|
Income tax expense
|
39,313
|
13,595
|
||||||
|
Net earnings
|
165,024
|
52,279
|
||||||
|
Less: net earnings attributable to noncontrolling interests
|
397
|
407
|
||||||
|
Net earnings attributable to Vishay stockholders
|
$
|
164,627
|
$
|
51,872
|
||||
|
Basic earnings per share attributable to Vishay stockholders
|
$
|
1.14
|
$
|
0.36
|
||||
|
Diluted earnings per share attributable to Vishay stockholders
|
$
|
1.13
|
$
|
0.36
|
||||
|
Weighted average shares outstanding - basic
|
144,992
|
144,818
|
||||||
|
Weighted average shares outstanding - diluted
|
145,453
|
145,232
|
||||||
|
Cash dividends per share
|
$
|
0.19
|
$
|
0.19
|
||||
|
* The six fiscal months ended July 4, 2020 includes incremental costs of products sold and selling, general, and administrative expenses (benefits)
separable from normal operations directly attributable to the COVID-19 pandemic of $4,053 and $(430), respectively.
|
||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Balance Sheets
|
||||||||
|
(In thousands)
|
||||||||
|
July 3, 2021
|
December 31, 2020
|
|||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
726,759
|
$
|
619,874
|
||||
|
Short-term investments
|
129,035
|
158,476
|
||||||
|
Accounts receivable, net
|
398,651
|
338,632
|
||||||
|
Inventories:
|
||||||||
|
Finished goods
|
144,993
|
120,792
|
||||||
|
Work in process
|
218,414
|
201,259
|
||||||
|
Raw materials
|
144,472
|
126,200
|
||||||
|
Total inventories
|
507,879
|
448,251
|
||||||
|
Prepaid expenses and other current assets
|
149,346
|
132,103
|
||||||
|
Total current assets
|
1,911,670
|
1,697,336
|
||||||
|
Property and equipment, at cost:
|
||||||||
|
Land
|
75,547
|
76,231
|
||||||
|
Buildings and improvements
|
636,540
|
641,041
|
||||||
|
Machinery and equipment
|
2,745,465
|
2,732,771
|
||||||
|
Construction in progress
|
91,386
|
86,520
|
||||||
|
Allowance for depreciation
|
(2,633,944
|
)
|
(2,593,398
|
)
|
||||
|
914,994
|
943,165
|
|||||||
|
Right of use assets
|
107,426
|
102,440
|
||||||
|
Goodwill
|
157,991
|
158,183
|
||||||
|
Other intangible assets, net
|
61,799
|
66,795
|
||||||
|
Other assets
|
196,903
|
186,554
|
||||||
|
Total assets
|
$
|
3,350,783
|
$
|
3,154,473
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Balance Sheets (continued)
|
||||||||
|
(In thousands)
|
||||||||
|
July 3, 2021
|
December 31, 2020
|
|||||||
|
(Unaudited)
|
||||||||
|
Liabilities and equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Trade accounts payable
|
$
|
224,226
|
$
|
196,203
|
||||
|
Payroll and related expenses
|
151,668
|
141,034
|
||||||
|
Lease liabilities
|
21,542
|
22,074
|
||||||
|
Other accrued expenses
|
210,061
|
182,642
|
||||||
|
Income taxes
|
31,617
|
20,470
|
||||||
|
Total current liabilities
|
639,114
|
562,423
|
||||||
|
Long-term debt less current portion
|
454,031
|
394,886
|
||||||
|
U.S. transition tax payable
|
110,681
|
125,438
|
||||||
|
Deferred income taxes
|
1,869
|
1,852
|
||||||
|
Long-term lease liabilities
|
91,880
|
86,220
|
||||||
|
Other liabilities
|
105,631
|
104,356
|
||||||
|
Accrued pension and other postretirement costs
|
288,159
|
300,113
|
||||||
|
Total liabilities
|
1,691,365
|
1,575,288
|
||||||
|
Redeemable convertible debentures
|
-
|
170
|
||||||
|
Equity:
|
||||||||
|
Vishay stockholders' equity
|
||||||||
|
Common stock
|
13,271
|
13,256
|
||||||
|
Class B convertible common stock
|
1,210
|
1,210
|
||||||
|
Capital in excess of par value
|
1,346,132
|
1,409,200
|
||||||
|
Retained earnings
|
296,629
|
138,990
|
||||||
|
Accumulated other comprehensive income (loss)
|
(221
|
)
|
13,559
|
|||||
|
Total Vishay stockholders' equity
|
1,657,021
|
1,576,215
|
||||||
|
Noncontrolling interests
|
2,397
|
2,800
|
||||||
|
Total equity
|
1,659,418
|
1,579,015
|
||||||
|
Total liabilities, temporary equity, and equity
|
$
|
3,350,783
|
$
|
3,154,473
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Statements of Cash Flows
|
||||||||
|
(Unaudited - In thousands)
|
||||||||
|
Six fiscal months ended
|
||||||||
|
July 3, 2021
|
July 4, 2020
|
|||||||
|
Operating activities
|
||||||||
|
Net earnings
|
$
|
165,024
|
$
|
52,279
|
||||
|
Adjustments to reconcile net earnings to
|
||||||||
|
net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
83,879
|
82,158
|
||||||
|
Gain on disposal of property and equipment
|
(207
|
)
|
(43
|
)
|
||||
|
Accretion of interest on convertible debt instruments
|
-
|
7,125
|
||||||
|
Inventory write-offs for obsolescence
|
9,550
|
11,587
|
||||||
|
Loss on early extinguishment of debt
|
-
|
4,066
|
||||||
|
Deferred income taxes
|
519
|
(4,370
|
)
|
|||||
|
Other
|
5,758
|
954
|
||||||
|
Change in U.S. transition tax liability
|
(14,757
|
)
|
-
|
|||||
|
Change in repatriation tax liability
|
-
|
(16,258
|
)
|
|||||
|
Changes in operating assets and liabilities
|
(74,983
|
)
|
(12,589
|
)
|
||||
|
Net cash provided by operating activities
|
174,783
|
124,909
|
||||||
|
Investing activities
|
||||||||
|
Purchase of property and equipment
|
(60,710
|
)
|
(48,832
|
)
|
||||
|
Proceeds from sale of property and equipment
|
234
|
230
|
||||||
|
Purchase of short-term investments
|
(27,488
|
)
|
(157,086
|
)
|
||||
|
Maturity of short-term investments
|
53,679
|
108,044
|
||||||
|
Other investing activities
|
347
|
(529
|
)
|
|||||
|
Net cash used in investing activities
|
(33,938
|
)
|
(98,173
|
)
|
||||
|
Financing activities
|
||||||||
|
Repurchase of convertible debt instruments
|
(300
|
)
|
(90,525
|
)
|
||||
|
Net changes in short-term borrowings
|
-
|
(113
|
)
|
|||||
|
Dividends paid to common stockholders
|
(25,216
|
)
|
(25,185
|
)
|
||||
|
Dividends paid to Class B common stockholders
|
(2,298
|
)
|
(2,299
|
)
|
||||
|
Distributions to noncontrolling interests
|
(800
|
)
|
(600
|
)
|
||||
|
Cash withholding taxes paid when shares withheld for vested equity awards
|
(1,963
|
)
|
(2,016
|
)
|
||||
|
Net cash used in financing activities
|
(30,577
|
)
|
(120,738
|
)
|
||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(3,383
|
)
|
(201
|
)
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
106,885
|
(94,203
|
)
|
|||||
|
Cash and cash equivalents at beginning of period
|
619,874
|
694,133
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
726,759
|
$
|
599,930
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
|
Reconciliation of Adjusted Earnings Per Share
|
||||||||||||||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Six fiscal months ended
|
|||||||||||||||||||
|
July 3, 2021
|
April 3, 2021
|
July 4, 2020
|
July 3, 2021
|
July 4, 2020
|
||||||||||||||||
|
GAAP net earnings attributable to Vishay stockholders
|
$
|
93,192
|
$
|
71,435
|
$
|
24,653
|
$
|
164,627
|
$
|
51,872
|
||||||||||
|
Reconciling items affecting gross profit:
|
||||||||||||||||||||
|
Impact of the COVID-19 pandemic
|
$
|
-
|
$
|
-
|
$
|
923
|
$
|
-
|
$
|
4,053
|
||||||||||
|
Other reconciling items affecting operating income:
|
||||||||||||||||||||
|
Restructuring and severance costs
|
$
|
-
|
$
|
-
|
$
|
743
|
$
|
-
|
$
|
743
|
||||||||||
|
Impact of the COVID-19 pandemic
|
$
|
-
|
$
|
-
|
$
|
(747
|
)
|
-
|
(430
|
)
|
||||||||||
|
Reconciling items affecting other income (expense):
|
||||||||||||||||||||
|
Loss on early extinguishment of debt
|
$
|
-
|
$
|
-
|
$
|
1,146
|
$
|
-
|
$
|
4,066
|
||||||||||
|
Reconciling items affecting tax expense (benefit):
|
||||||||||||||||||||
|
Changes in tax regulation
|
$
|
(3,881
|
)
|
$
|
(4,395
|
)
|
$
|
-
|
$
|
(8,276
|
)
|
$
|
-
|
|||||||
|
Change in deferred taxes due to early extinguishment of debt
|
-
|
-
|
-
|
-
|
(1,346
|
)
|
||||||||||||||
|
Effects of cash repatriation program
|
-
|
-
|
(190
|
)
|
-
|
(190
|
)
|
|||||||||||||
|
Tax effects of pre-tax items above
|
-
|
-
|
(589
|
)
|
-
|
(2,071
|
)
|
|||||||||||||
|
Adjusted net earnings
|
$
|
89,311
|
$
|
67,040
|
$
|
25,939
|
$
|
156,351
|
$
|
56,697
|
||||||||||
|
Adjusted weighted average diluted shares outstanding
|
145,445
|
145,463
|
145,170
|
145,453
|
145,232
|
|||||||||||||||
|
Adjusted earnings per diluted share
|
$
|
0.61
|
$
|
0.46
|
$
|
0.18
|
$
|
1.07
|
$
|
0.39
|
||||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
|
Reconciliation of Free Cash
|
||||||||||||||||||||
|
(Unaudited - In thousands)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Six fiscal months ended
|
|||||||||||||||||||
|
July 3, 2021
|
April 3, 2021
|
July 4, 2020
|
July 3, 2021
|
July 4, 2020
|
||||||||||||||||
|
Net cash provided by operating activities
|
$
|
117,461
|
$
|
57,322
|
$
|
90,431
|
$
|
174,783
|
$
|
124,909
|
||||||||||
|
Proceeds from sale of property and equipment
|
34
|
200
|
177
|
234
|
230
|
|||||||||||||||
|
Less: Capital expenditures
|
(32,183
|
)
|
(28,527
|
)
|
(24,504
|
)
|
(60,710
|
)
|
(48,832
|
)
|
||||||||||
|
Free cash
|
$
|
85,312
|
$
|
28,995
|
$
|
66,104
|
$
|
114,307
|
$
|
76,307
|
||||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
|
Reconciliation of EBITDA and Adjusted EBITDA
|
||||||||||||||||||||
|
(Unaudited - In thousands)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Six fiscal months ended
|
|||||||||||||||||||
|
July 3, 2021
|
April 3, 2021
|
July 4, 2020
|
July 3, 2021
|
July 4, 2020
|
||||||||||||||||
|
GAAP net earnings attributable to Vishay stockholders
|
$
|
93,192
|
$
|
71,435
|
$
|
24,653
|
$
|
164,627
|
$
|
51,872
|
||||||||||
|
Net earnings attributable to noncontrolling interests
|
189
|
208
|
242
|
397
|
407
|
|||||||||||||||
|
Net earnings
|
$
|
93,381
|
$
|
71,643
|
$
|
24,895
|
$
|
165,024
|
$
|
52,279
|
||||||||||
|
Interest expense
|
$
|
4,443
|
$
|
4,376
|
$
|
8,430
|
$
|
8,819
|
$
|
16,982
|
||||||||||
|
Interest income
|
(325
|
)
|
(287
|
)
|
(956
|
)
|
(612
|
)
|
(2,810
|
)
|
||||||||||
|
Income taxes
|
23,799
|
15,514
|
4,845
|
39,313
|
13,595
|
|||||||||||||||
|
Depreciation and amortization
|
41,733
|
42,146
|
40,638
|
83,879
|
82,158
|
|||||||||||||||
|
EBITDA
|
$
|
163,031
|
$
|
133,392
|
$
|
77,852
|
$
|
296,423
|
$
|
162,204
|
||||||||||
|
Reconciling items
|
||||||||||||||||||||
|
Impact of the COVID-19 pandemic
|
$
|
-
|
$
|
-
|
$
|
176
|
$
|
-
|
$
|
3,623
|
||||||||||
|
Restructuring and severance costs
|
-
|
-
|
743
|
-
|
743
|
|||||||||||||||
|
Loss on early extinguishment of debt
|
-
|
-
|
1,146
|
-
|
4,066
|
|||||||||||||||
|
Adjusted EBITDA
|
$
|
163,031
|
$
|
133,392
|
$
|
79,917
|
$
|
296,423
|
$
|
170,636
|
||||||||||
|
Adjusted EBITDA margin**
|
19.9
|
%
|
17.4
|
%
|
13.7
|
%
|
18.7
|
%
|
14.3
|
%
|
||||||||||
|
** Adjusted EBITDA as a percentage of net revenues
|
||||||||||||||||||||
Contact:
Vishay Intertechnology, Inc.
Peter Henrici
Senior Vice President, Corporate Communications
+1-610-644-1300