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.)
|
|
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))
|
|
Emerging growth company
|
|
Title of each class
|
Trading symbol
|
Name of exchange on which registered
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
|
|
||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
|
VISHAY INTERTECHNOLOGY, INC.
|
|
By:
|
/s/ Lori Lipcaman
|
|
|
Name:
|
Lori Lipcaman
|
|
|
Title:
|
Executive Vice President and
|
|
|
|
Chief Financial Officer
|
•
|
4Q 2022 revenues of $855.3 million, a decrease of 7.5% versus 3Q 2022, reflecting stable pricing and a volume decline; up 1.5% versus 4Q 2021.
|
•
|
4Q 2022 GAAP EPS of $0.51 per share; adjusted EPS of $0.69 per share.
|
•
|
FY 2022 capex of $325.3 million.
|
•
|
FY 2022 free cash flow of $160.2 million.
|
•
|
FY 2022 total cash return to stockholders of $140.2 million.
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Summary of Operations
|
||||||||
(In thousands, except per share amounts)
|
||||||||
Years ended
|
||||||||
December 31, 2022
|
December 31, 2021
|
|||||||
(unaudited)
|
||||||||
Net revenues
|
$
|
3,497,401
|
$
|
3,240,487
|
||||
Costs of products sold*
|
2,438,412
|
2,352,574
|
||||||
Gross profit
|
1,058,989
|
887,913
|
||||||
Gross margin
|
30.3
|
%
|
27.4
|
%
|
||||
Selling, general, and administrative expenses*
|
443,503
|
420,111
|
||||||
Operating income
|
615,486
|
467,802
|
||||||
Operating margin
|
17.6
|
%
|
14.4
|
%
|
||||
Other income (expense):
|
||||||||
Interest expense
|
(17,129
|
)
|
(17,538
|
)
|
||||
Other
|
(4,852
|
)
|
(15,654
|
)
|
||||
Total other income (expense) - net
|
(21,981
|
)
|
(33,192
|
)
|
||||
Income before taxes
|
593,505
|
434,610
|
||||||
Income tax expense
|
163,022
|
135,673
|
||||||
Net earnings
|
430,483
|
298,937
|
||||||
Less: net earnings attributable to noncontrolling interests
|
1,673
|
967
|
||||||
Net earnings attributable to Vishay stockholders
|
$
|
428,810
|
$
|
297,970
|
||||
Basic earnings per share attributable to Vishay stockholders
|
$
|
2.99
|
$
|
2.05
|
||||
Diluted earnings per share attributable to Vishay stockholders
|
$
|
2.98
|
$
|
2.05
|
||||
Weighted average shares outstanding - basic
|
143,399
|
145,005
|
||||||
Weighted average shares outstanding - diluted
|
143,915
|
145,495
|
||||||
Cash dividends per share
|
$
|
0.400
|
$
|
0.385
|
||||
* The year ended December 31, 2022 includes incremental costs of products sold and selling, general, and administrative expenses separable from
normal operations directly attributable to the COVID-19 pandemic of $6,661 and $546, respectively.
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
Summary of Operations
|
||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
Fiscal quarters ended
|
||||||||||||
December 31, 2022
|
October 1, 2022
|
December 31, 2021
|
||||||||||
Net revenues
|
$
|
855,298
|
$
|
924,798
|
$
|
843,072
|
||||||
Costs of products sold
|
606,178
|
635,260
|
613,116
|
|||||||||
Gross profit
|
249,120
|
289,538
|
229,956
|
|||||||||
Gross margin
|
29.1
|
%
|
31.3
|
%
|
27.3
|
%
|
||||||
Selling, general, and administrative expenses
|
113,812
|
106,436
|
108,311
|
|||||||||
Operating income
|
135,308
|
183,102
|
121,645
|
|||||||||
Operating margin
|
15.8
|
%
|
19.8
|
%
|
14.4
|
%
|
||||||
Other income (expense):
|
||||||||||||
Interest expense
|
(4,490
|
)
|
(4,110
|
)
|
(4,292
|
)
|
||||||
Other
|
(2,618
|
)
|
2,137
|
(3,495
|
)
|
|||||||
Total other income (expense) - net
|
(7,108
|
)
|
(1,973
|
)
|
(7,787
|
)
|
||||||
Income before taxes
|
128,200
|
181,129
|
113,858
|
|||||||||
Income tax expense
|
54,999
|
40,566
|
77,027
|
|||||||||
Net earnings
|
73,201
|
140,563
|
36,831
|
|||||||||
Less: net earnings attributable to noncontrolling interests
|
413
|
502
|
308
|
|||||||||
Net earnings attributable to Vishay stockholders
|
$
|
72,788
|
$
|
140,061
|
$
|
36,523
|
||||||
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.51
|
$
|
0.98
|
$
|
0.25
|
||||||
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.51
|
$
|
0.98
|
$
|
0.25
|
||||||
Weighted average shares outstanding - basic
|
141,643
|
142,887
|
145,019
|
|||||||||
Weighted average shares outstanding - diluted
|
142,247
|
143,447
|
145,617
|
|||||||||
Cash dividends per share
|
$
|
0.100
|
$
|
0.100
|
$
|
0.100
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets
|
||||||||
(In thousands)
|
||||||||
December 31, 2022
|
December 31, 2021
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
610,825
|
$
|
774,108
|
||||
Short-term investments
|
305,272
|
146,743
|
||||||
Accounts receivable, net
|
416,178
|
396,458
|
||||||
Inventories:
|
||||||||
Finished goods
|
156,234
|
147,293
|
||||||
Work in process
|
261,345
|
226,496
|
||||||
Raw materials
|
201,300
|
162,711
|
||||||
Total inventories
|
618,879
|
536,500
|
||||||
Prepaid expenses and other current assets
|
170,056
|
156,689
|
||||||
Total current assets
|
2,121,210
|
2,010,498
|
||||||
Property and equipment, at cost:
|
||||||||
Land
|
75,907
|
74,646
|
||||||
Buildings and improvements
|
658,829
|
639,879
|
||||||
Machinery and equipment
|
2,857,636
|
2,758,262
|
||||||
Construction in progress
|
243,038
|
145,828
|
||||||
Allowance for depreciation
|
(2,704,951
|
)
|
(2,639,136
|
)
|
||||
1,130,459
|
979,479
|
|||||||
Right of use assets
|
131,193
|
117,635
|
||||||
Deferred income taxes
|
104,667
|
95,037
|
||||||
Goodwill
|
201,432
|
165,269
|
||||||
Other intangible assets, net
|
77,896
|
67,714
|
||||||
Other assets
|
98,796
|
107,625
|
||||||
Total assets
|
$
|
3,865,653
|
$
|
3,543,257
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets (continued)
|
||||||||
(In thousands)
|
||||||||
December 31, 2022
|
December 31, 2021
|
|||||||
(Unaudited)
|
||||||||
Liabilities and equity
|
||||||||
Current liabilities:
|
||||||||
Trade accounts payable
|
$
|
189,099
|
$
|
254,049
|
||||
Payroll and related expenses
|
166,079
|
162,694
|
||||||
Lease liabilities
|
25,319
|
23,392
|
||||||
Other accrued expenses
|
261,606
|
218,089
|
||||||
Income taxes
|
84,155
|
35,443
|
||||||
Total current liabilities
|
726,258
|
693,667
|
||||||
Long-term debt less current portion
|
500,937
|
455,666
|
||||||
U.S. transition tax payable
|
83,010
|
110,681
|
||||||
Deferred income taxes
|
117,183
|
69,003
|
||||||
Long-term lease liabilities
|
108,493
|
99,987
|
||||||
Other liabilities
|
92,530
|
95,861
|
||||||
Accrued pension and other postretirement costs
|
187,092
|
271,672
|
||||||
Total liabilities
|
1,815,503
|
1,796,537
|
||||||
Equity:
|
||||||||
Vishay stockholders' equity
|
||||||||
Common stock
|
13,291
|
13,271
|
||||||
Class B convertible common stock
|
1,210
|
1,210
|
||||||
Capital in excess of par value
|
1,352,321
|
1,347,830
|
||||||
Retained earnings
|
773,228
|
401,694
|
||||||
Treasury stock (at cost)
|
(82,972
|
)
|
-
|
|||||
Accumulated other comprehensive income (loss)
|
(10,827
|
)
|
(20,252
|
)
|
||||
Total Vishay stockholders' equity
|
2,046,251
|
1,743,753
|
||||||
Noncontrolling interests
|
3,899
|
2,967
|
||||||
Total equity
|
2,050,150
|
1,746,720
|
||||||
Total liabilities and equity
|
$
|
3,865,653
|
$
|
3,543,257
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Statements of Cash Flows
|
||||||||
(In thousands)
|
||||||||
Years ended
|
||||||||
December 31, 2022
|
December 31, 2021
|
|||||||
(unaudited)
|
||||||||
Operating activities
|
||||||||
Net earnings
|
$
|
430,483
|
$
|
298,937
|
||||
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
163,991
|
167,037
|
||||||
(Gain) loss on disposal of property and equipment
|
(455
|
)
|
(303
|
)
|
||||
Inventory write-offs for obsolescence
|
26,898
|
20,657
|
||||||
Pensions and other postretirement benefits, net of contributions
|
(615
|
)
|
2,106
|
|||||
Deferred income taxes
|
38,677
|
50,613
|
||||||
Other
|
7,380
|
16,226
|
||||||
Change in U.S. transition tax liability
|
(14,757
|
)
|
(14,757
|
)
|
||||
Change in repatriation tax liability
|
(25,201
|
)
|
-
|
|||||
Changes in operating assets and liabilities, net of effects of businesses acquired
|
(142,113
|
)
|
(83,412
|
)
|
||||
Net cash provided by operating activities
|
484,288
|
457,104
|
||||||
Investing activities
|
||||||||
Purchase of property and equipment
|
(325,308
|
)
|
(218,372
|
)
|
||||
Proceeds from sale of property and equipment
|
1,198
|
1,317
|
||||||
Purchase of businesses, net of cash acquired
|
(50,000
|
)
|
(20,847
|
)
|
||||
Purchase of short-term investments
|
(285,956
|
)
|
(140,603
|
)
|
||||
Maturity of short-term investments
|
132,901
|
147,893
|
||||||
Other investing activities
|
(1,766
|
)
|
129
|
|||||
Net cash used in investing activities
|
(528,931
|
)
|
(230,483
|
)
|
||||
Financing activities
|
||||||||
Repurchase of convertible debt instruments
|
-
|
(300
|
)
|
|||||
Net proceeds (payments) on revolving credit lines
|
42,000
|
-
|
||||||
Dividends paid to common stockholders
|
(52,348
|
)
|
(51,094
|
)
|
||||
Dividends paid to Class B common stockholders
|
(4,839
|
)
|
(4,657
|
)
|
||||
Repurchase of common stock held in treasury
|
(82,972
|
)
|
-
|
|||||
Distributions to noncontrolling interests
|
(741
|
)
|
(800
|
)
|
||||
Cash withholding taxes paid when shares withheld for vested equity awards
|
(2,123
|
)
|
(1,963
|
)
|
||||
Net cash used in financing activities
|
(101,023
|
)
|
(58,814
|
)
|
||||
Effect of exchange rate changes on cash and cash equivalents
|
(17,617
|
)
|
(13,573
|
)
|
||||
Net increase (decrease) in cash and cash equivalents
|
(163,283
|
)
|
154,234
|
|||||
Cash and cash equivalents at beginning of period
|
774,108
|
619,874
|
||||||
Cash and cash equivalents at end of period
|
$
|
610,825
|
$
|
774,108
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of Adjusted Earnings Per Share
|
||||||||||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||||||||||
Fiscal quarters ended
|
Years ended
|
|||||||||||||||||||
December 31, 2022
|
October 1, 2022
|
December 31, 2021
|
December 31, 2022
|
December 31, 2021
|
||||||||||||||||
GAAP net earnings attributable to Vishay stockholders
|
$
|
72,788
|
$
|
140,061
|
$
|
36,523
|
$
|
428,810
|
$
|
297,970
|
||||||||||
Reconciling items affecting gross profit:
|
||||||||||||||||||||
Impact of the COVID-19 pandemic
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
6,661
|
$
|
-
|
||||||||||
Other reconciling items affecting operating income:
|
||||||||||||||||||||
Impact of the COVID-19 pandemic
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
546
|
$
|
-
|
||||||||||
Reconciling items affecting tax expense (benefit):
|
||||||||||||||||||||
Effects of changes in uncertain tax positions
|
$
|
-
|
$
|
(5,941
|
)
|
$
|
-
|
$
|
(5,941
|
)
|
$
|
-
|
||||||||
Effects of changes in valuation allowances
|
(33,669
|
)
|
-
|
-
|
(33,669
|
)
|
(5,714
|
)
|
||||||||||||
Effect of change in indefinite reversal assertion
|
59,642
|
-
|
-
|
59,642
|
-
|
|||||||||||||||
Changes in tax laws and regulations
|
-
|
-
|
53,316
|
-
|
45,040
|
|||||||||||||||
Tax effects of pre-tax items above
|
-
|
-
|
-
|
(1,802
|
)
|
-
|
||||||||||||||
Adjusted net earnings
|
$
|
98,761
|
$
|
134,120
|
$
|
89,839
|
$
|
454,247
|
$
|
337,296
|
||||||||||
Adjusted weighted average diluted shares outstanding
|
142,247
|
143,447
|
145,617
|
143,915
|
145,495
|
|||||||||||||||
Adjusted earnings per diluted share
|
$
|
0.69
|
$
|
0.93
|
$
|
0.62
|
$
|
3.16
|
$
|
2.32
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of Free Cash
|
||||||||||||||||||||
(Unaudited - In thousands)
|
||||||||||||||||||||
Fiscal quarters ended
|
Years ended
|
|||||||||||||||||||
December 31, 2022
|
October 1, 2022
|
December 31, 2021
|
December 31, 2022
|
December 31, 2021
|
||||||||||||||||
Net cash provided by operating activities
|
$
|
166,496
|
$
|
209,480
|
$
|
146,652
|
$
|
484,288
|
$
|
457,104
|
||||||||||
Proceeds from sale of property and equipment
|
726
|
95
|
60
|
1,198
|
1,317
|
|||||||||||||||
Less: Capital expenditures
|
(153,133
|
)
|
(76,475
|
)
|
(100,216
|
)
|
(325,308
|
)
|
(218,372
|
)
|
||||||||||
Free cash
|
$
|
14,089
|
$
|
133,100
|
$
|
46,496
|
$
|
160,178
|
$
|
240,049
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of EBITDA and Adjusted EBITDA
|
||||||||||||||||||||
(Unaudited - In thousands)
|
||||||||||||||||||||
Fiscal quarters ended
|
Years ended
|
|||||||||||||||||||
December 31, 2022
|
October 1, 2022
|
December 31, 2021
|
December 31, 2022
|
December 31, 2021
|
||||||||||||||||
GAAP net earnings attributable to Vishay stockholders
|
$
|
72,788
|
$
|
140,061
|
$
|
36,523
|
$
|
428,810
|
$
|
297,970
|
||||||||||
Net earnings attributable to noncontrolling interests
|
413
|
502
|
308
|
1,673
|
967
|
|||||||||||||||
Net earnings
|
$
|
73,201
|
$
|
140,563
|
$
|
36,831
|
$
|
430,483
|
$
|
298,937
|
||||||||||
Interest expense
|
$
|
4,490
|
$
|
4,110
|
$
|
4,292
|
$
|
17,129
|
$
|
17,538
|
||||||||||
Interest income
|
(4,374
|
)
|
(1,836
|
)
|
(362
|
)
|
(7,560
|
)
|
(1,269
|
)
|
||||||||||
Income taxes
|
54,999
|
40,566
|
77,027
|
163,022
|
135,673
|
|||||||||||||||
Depreciation and amortization
|
42,690
|
40,334
|
41,942
|
163,991
|
167,037
|
|||||||||||||||
EBITDA
|
$
|
171,006
|
$
|
223,737
|
$
|
159,730
|
$
|
767,065
|
$
|
617,916
|
||||||||||
Reconciling items
|
||||||||||||||||||||
Impact of the COVID-19 pandemic
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
7,207
|
$
|
-
|
||||||||||
Adjusted EBITDA
|
$
|
171,006
|
$
|
223,737
|
$
|
159,730
|
$
|
774,272
|
$
|
617,916
|
||||||||||
Adjusted EBITDA margin**
|
20.0
|
%
|
24.2
|
%
|
18.9
|
%
|
22.1
|
%
|
19.1
|
%
|
||||||||||
** Adjusted EBITDA as a percentage of net revenues
|