|
Date of Report (Date of earliest event reported) July 29, 2014
|
|
|
Vishay Intertechnology, Inc.
|
|
(Exact name of registrant as specified in its charter)
|
Delaware
|
1-7416
|
38-1686453
|
(State or Other Jurisdiction of Incorporation)
|
(Commission File Number)
|
(I.R.S. Employer Identification Number)
|
|
|
63 Lancaster Avenue
Malvern, PA 19355-2143
|
19355-2143
|
(Address of Principal Executive Offices)
|
Zip Code
|
|
|
Registrant's telephone number, including area code 610-644-1300
|
|
(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))
|
·
|
The Company has approximately 148 million shares issued and outstanding, including shares of common stock and class B common stock.
|
·
|
The number of shares included in diluted EPS related to options and similar instruments does not vary significantly and is generally less than 1 million incremental shares.
|
·
|
The Company's exchangeable unsecured notes due 2102 are dilutive at quarterly earnings levels in excess of approximately $1 million. The exchangeable unsecured notes are exchangeable for approximately 2.5 million shares. Quarterly interest, net of tax, is negligible.
|
·
|
The Company's Convertible Senior Debentures due 2040 are convertible at a conversion price of $13.77 per $1,000 principal amount, equivalent to 72.6207 shares per $1,000 principal amount. There is $275 million principal amount of the debentures outstanding. The number of shares of common stock that Vishay will include in its diluted earnings per share computation, assuming an average market price for Vishay common stock in excess of the conversion price, will be determined in accordance with the following formula:
|
·
|
The Company's Convertible Senior Debentures due 2041 are convertible at a conversion price of $18.87 per $1,000 principal amount, equivalent to 52.9947 shares per $1,000 principal amount. There is $150 million principal amount of the debentures outstanding. The number of shares of common stock that Vishay will include in its diluted earnings per share computation, assuming an average market price for Vishay common stock in excess of the conversion price, will be determined in accordance with the following formula:
|
·
|
The Company's Convertible Senior Debentures due 2042 are convertible at a conversion price of $11.71 per $1,000 principal amount, equivalent to 85.3846 shares per $1,000 principal amount. There is $150 million principal amount of the debentures outstanding. The number of shares of common stock that Vishay will include in its diluted earnings per share computation, assuming an average market price for Vishay common stock in excess of the conversion price, will be determined in accordance with the following formula:
|
Average Stock Price
|
Projected Diluted Shares
|
|||||
$
|
6.00
|
150
|
||||
$
|
7.00
|
150
|
||||
$
|
8.00
|
150
|
||||
$
|
9.00
|
150
|
||||
$
|
10.00
|
150
|
||||
$
|
11.00
|
150
|
||||
$
|
12.00
|
151
|
||||
$
|
13.00
|
152
|
||||
$
|
14.00
|
153
|
||||
$
|
15.00
|
155
|
||||
$
|
16.00
|
157
|
||||
$
|
17.00
|
158
|
||||
$
|
18.00
|
160
|
||||
$
|
19.00
|
161
|
||||
$
|
20.00
|
162
|
||||
$
|
21.00
|
164
|
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
|
|
99.1
|
|
Press release dated July 29, 2014
|
|
VISHAY INTERTECHNOLOGY, INC.
|
|
By:
|
/s/ Lori Lipcaman
|
|
|
Name:
|
Lori Lipcaman
|
|
|
|
Title:
|
Executive Vice President and
|
||
|
|
Chief Financial Officer
|
|
·
|
Revenues for Q2 2014 $642 million
|
·
|
Operating margin Q2 2014 of 9.0%, or adjusted operating margin of 10.4%
|
·
|
EPS Q2 2014 of $0.23, or adjusted EPS of $0.27
|
·
|
For trailing twelve months Q2 2014, cash from operations of $297 million and capital expenditures of $159 million
|
·
|
Guidance for Q3 2014 for revenues of $630 - $670 million at gross margins in line with this volume
|
·
|
Accelerating development of new products and technologies
|
·
|
Penetrating the Asian industrial markets
|
·
|
Expanding manufacturing capacities for strategic product lines to ensure short lead times.
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
Summary of Operations
|
||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
|
||||||||||||
|
Fiscal quarters ended | |||||||||||
|
June 28, 2014
|
March 29, 2014
|
June 29, 2013
|
|||||||||
|
||||||||||||
Net revenues
|
$
|
641,929
|
$
|
602,378
|
$
|
597,665
|
||||||
Costs of products sold
|
477,836
|
457,095
|
454,808
|
|||||||||
Gross profit
|
164,093
|
145,283
|
142,857
|
|||||||||
Gross margin
|
25.6
|
%
|
24.1
|
%
|
23.9
|
%
|
||||||
|
||||||||||||
Selling, general, and administrative expenses
|
97,156
|
96,307
|
92,745
|
|||||||||
Restructuring and severance costs
|
9,014
|
6,404
|
-
|
|||||||||
Executive compensation charge (credit)
|
-
|
-
|
(1,778
|
)
|
||||||||
Operating income
|
57,923
|
42,572
|
51,890
|
|||||||||
Operating margin
|
9.0
|
%
|
7.1
|
%
|
8.7
|
%
|
||||||
|
||||||||||||
Other income (expense):
|
||||||||||||
Interest expense
|
(5,821
|
)
|
(5,980
|
)
|
(5,824
|
)
|
||||||
Other
|
208
|
1,312
|
784
|
|||||||||
Total other income (expense) - net
|
(5,613
|
)
|
(4,668
|
)
|
(5,040
|
)
|
||||||
|
||||||||||||
Income before taxes
|
52,310
|
37,904
|
46,850
|
|||||||||
|
||||||||||||
Income taxes
|
16,478
|
11,940
|
15,365
|
|||||||||
|
||||||||||||
Net earnings
|
35,832
|
25,964
|
31,485
|
|||||||||
|
||||||||||||
Less: net earnings attributable to noncontrolling interests
|
190
|
154
|
176
|
|||||||||
|
||||||||||||
Net earnings attributable to Vishay stockholders
|
$
|
35,642
|
$
|
25,810
|
$
|
31,309
|
||||||
|
||||||||||||
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.24
|
$
|
0.17
|
$
|
0.22
|
||||||
|
||||||||||||
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.23
|
$
|
0.17
|
$
|
0.21
|
||||||
|
||||||||||||
Weighted average shares outstanding - basic
|
147,567
|
147,557
|
143,710
|
|||||||||
|
||||||||||||
Weighted average shares outstanding - diluted
|
154,322
|
152,556
|
151,880
|
|||||||||
|
||||||||||||
Cash dividends per share
|
$
|
0.06
|
$
|
0.06
|
$
|
-
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Summary of Operations
|
||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||
|
||||||||
|
Six fiscal months ended
|
|||||||
|
June 28, 2014
|
June 29, 2013
|
||||||
|
||||||||
Net revenues
|
$
|
1,244,307
|
$
|
1,151,919
|
||||
Costs of products sold
|
934,931
|
872,328
|
||||||
Gross profit
|
309,376
|
279,591
|
||||||
Gross margin
|
24.9
|
%
|
24.3
|
%
|
||||
|
||||||||
Selling, general, and administrative expenses
|
193,463
|
183,874
|
||||||
Restructuring and severance costs
|
15,418
|
-
|
||||||
Executive compensation charge (credit)
|
-
|
(1,778
|
)
|
|||||
Operating income
|
100,495
|
97,495
|
||||||
Operating margin
|
8.1
|
%
|
8.5
|
%
|
||||
|
||||||||
Other income (expense):
|
||||||||
Interest expense
|
(11,801
|
)
|
(11,310
|
)
|
||||
Other
|
1,520
|
899
|
||||||
Total other income (expense) - net
|
(10,281
|
)
|
(10,411
|
)
|
||||
|
||||||||
Income before taxes
|
90,214
|
87,084
|
||||||
|
||||||||
Income taxes
|
28,418
|
26,458
|
||||||
|
||||||||
Net earnings
|
61,796
|
60,626
|
||||||
|
||||||||
Less: net earnings attributable to noncontrolling interests
|
344
|
386
|
||||||
|
||||||||
Net earnings attributable to Vishay stockholders
|
$
|
61,452
|
$
|
60,240
|
||||
|
||||||||
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.42
|
$
|
0.42
|
||||
|
||||||||
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.40
|
$
|
0.40
|
||||
|
||||||||
Weighted average shares outstanding - basic
|
147,561
|
143,651
|
||||||
|
||||||||
Weighted average shares outstanding - diluted
|
153,438
|
151,256
|
||||||
|
||||||||
Cash dividends per share
|
$
|
0.12
|
$
|
-
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets
|
||||||||
(In thousands)
|
||||||||
|
December 31,
|
|||||||
|
June 28, 2014
|
2013
|
||||||
|
(unaudited)
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
659,593
|
$
|
640,348
|
||||
Short-term investments
|
514,397
|
511,231
|
||||||
Accounts receivable, net
|
305,395
|
274,083
|
||||||
Inventories:
|
||||||||
Finished goods
|
127,263
|
109,617
|
||||||
Work in process
|
200,643
|
197,600
|
||||||
Raw materials
|
130,981
|
125,491
|
||||||
Total inventories
|
458,887
|
432,708
|
||||||
|
||||||||
Deferred income taxes
|
22,101
|
21,716
|
||||||
Prepaid expenses and other current assets
|
109,667
|
100,594
|
||||||
Total current assets
|
2,070,040
|
1,980,680
|
||||||
|
||||||||
Property and equipment, at cost:
|
||||||||
Land
|
93,634
|
93,685
|
||||||
Buildings and improvements
|
568,303
|
560,418
|
||||||
Machinery and equipment
|
2,383,121
|
2,340,778
|
||||||
Construction in progress
|
71,868
|
95,278
|
||||||
Allowance for depreciation
|
(2,217,024
|
)
|
(2,163,540
|
)
|
||||
|
899,902
|
926,619
|
||||||
|
||||||||
Goodwill
|
52,581
|
43,132
|
||||||
|
||||||||
Other intangible assets, net
|
126,720
|
129,951
|
||||||
|
||||||||
Other assets
|
160,259
|
156,757
|
||||||
Total assets
|
$
|
3,309,502
|
$
|
3,237,139
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets (continued)
|
||||||||
(In thousands)
|
||||||||
|
December 31,
|
|||||||
|
June 28, 2014
|
2013
|
||||||
|
(unaudited)
|
|||||||
Liabilities and stockholders' equity
|
||||||||
Current liabilities:
|
||||||||
Notes payable to banks
|
$
|
19
|
$
|
2
|
||||
Trade accounts payable
|
161,377
|
163,894
|
||||||
Payroll and related expenses
|
128,229
|
120,997
|
||||||
Other accrued expenses
|
150,188
|
146,670
|
||||||
Income taxes
|
17,926
|
17,502
|
||||||
Total current liabilities
|
457,739
|
449,065
|
||||||
|
||||||||
Long-term debt less current portion
|
386,806
|
364,911
|
||||||
Deferred income taxes
|
159,110
|
157,640
|
||||||
Other liabilities
|
103,806
|
99,426
|
||||||
Accrued pension and other postretirement costs
|
283,416
|
287,901
|
||||||
Total liabilities
|
1,390,877
|
1,358,943
|
||||||
|
||||||||
Equity:
|
||||||||
Vishay stockholders' equity
|
||||||||
Common stock
|
13,532
|
13,520
|
||||||
Class B convertible common stock
|
1,213
|
1,213
|
||||||
Capital in excess of par value
|
2,055,354
|
2,054,087
|
||||||
Retained earnings (accumulated deficit)
|
(213,954
|
)
|
(257,698
|
)
|
||||
Accumulated other comprehensive income (loss)
|
57,243
|
61,634
|
||||||
Total Vishay stockholders' equity
|
1,913,388
|
1,872,756
|
||||||
Noncontrolling interests
|
5,237
|
5,440
|
||||||
Total equity
|
1,918,625
|
1,878,196
|
||||||
Total liabilities and equity
|
$
|
3,309,502
|
$
|
3,237,139
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Statements of Cash Flows
|
||||||||
(Unaudited - in thousands)
|
||||||||
|
Six fiscal months ended
|
|||||||
|
June 28, 2014
|
June 29, 2013
|
||||||
|
||||||||
Operating activities
|
||||||||
Net earnings
|
$
|
61,796
|
$
|
60,626
|
||||
Adjustments to reconcile net earnings to
|
||||||||
net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
86,931
|
83,456
|
||||||
(Gain) loss on disposal of property and equipment
|
23
|
86
|
||||||
Accretion of interest on convertible debentures
|
1,933
|
1,787
|
||||||
Inventory write-offs for obsolescence
|
9,867
|
9,479
|
||||||
Other
|
1,312
|
(3,929
|
)
|
|||||
Changes in operating assets and liabilities,
|
||||||||
net of effects of businesses acquired
|
(62,789
|
)
|
(57,437
|
)
|
||||
Net cash provided by operating activities
|
99,073
|
94,068
|
||||||
|
||||||||
Investing activities
|
||||||||
Purchase of property and equipment
|
(53,336
|
)
|
(47,173
|
)
|
||||
Proceeds from sale of property and equipment
|
1,741
|
3,252
|
||||||
Purchase of businesses, net of cash acquired or refunded
|
(20,776
|
)
|
(23,034
|
)
|
||||
Purchase of short-term investments
|
(243,975
|
)
|
(361,940
|
)
|
||||
Maturity of short-term investments
|
236,624
|
190,602
|
||||||
Other investing activities
|
927
|
934
|
||||||
Net cash used in investing activities
|
(78,795
|
)
|
(237,359
|
)
|
||||
|
||||||||
Financing activities
|
||||||||
Principal payments on long-term debt and capital lease obligations
|
(11
|
)
|
(14
|
)
|
||||
Net proceeds (payments) on revolving credit lines
|
20,000
|
11,000
|
||||||
Net changes in short-term borrowings
|
16
|
698
|
||||||
Excess tax benefit from RSUs vested
|
-
|
456
|
||||||
Dividends paid to common stockholders
|
(16,238
|
)
|
-
|
|||||
Dividends paid to Class B common stockholders
|
(1,456
|
)
|
-
|
|||||
Distributions to noncontrolling interests
|
(547
|
)
|
-
|
|||||
Net cash provided by financing activities
|
1,764
|
12,140
|
||||||
Effect of exchange rate changes on cash and cash equivalents
|
(2,797
|
)
|
(5,245
|
)
|
||||
|
||||||||
Net increase (decrease) in cash and cash equivalents
|
19,245
|
(136,396
|
)
|
|||||
|
||||||||
Cash and cash equivalents at beginning of period
|
640,348
|
697,595
|
||||||
Cash and cash equivalents at end of period
|
$
|
659,593
|
$
|
561,199
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of Adjusted Earnings Per Share
|
||||||||||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Six fiscal months ended
|
||||||||||||||||||
|
June 28, 2014
|
March 29, 2014
|
June 29, 2013
|
June 28, 2014
|
June 29, 2013
|
|||||||||||||||
|
||||||||||||||||||||
GAAP net earnings attributable to Vishay stockholders
|
$
|
35,642
|
$
|
25,810
|
$
|
31,309
|
$
|
61,452
|
$
|
60,240
|
||||||||||
|
||||||||||||||||||||
Reconciling items affecting operating margin:
|
||||||||||||||||||||
Restructuring and severance costs
|
$
|
9,014
|
$
|
6,404
|
$
|
-
|
$
|
15,418
|
$
|
-
|
||||||||||
Executive compensation charge (credit)
|
-
|
-
|
(1,778
|
)
|
-
|
(1,778
|
)
|
|||||||||||||
|
||||||||||||||||||||
Reconciling items affecting tax expense (benefit):
|
||||||||||||||||||||
Tax effects of items above and other one-time tax expense (benefit)
|
$
|
(2,747
|
)
|
$
|
(2,097
|
)
|
$
|
633
|
$
|
(4,844
|
)
|
$
|
(697
|
)
|
||||||
|
||||||||||||||||||||
Adjusted net earnings
|
$
|
41,909
|
$
|
30,117
|
$
|
30,164
|
$
|
72,026
|
$
|
57,765
|
||||||||||
|
||||||||||||||||||||
Adjusted weighted average diluted shares outstanding
|
154,322
|
152,556
|
151,880
|
153,438
|
151,256
|
|||||||||||||||
|
||||||||||||||||||||
Adjusted earnings per diluted share*
|
$
|
0.27
|
$
|
0.20
|
$
|
0.20
|
$
|
0.47
|
$
|
0.38
|
||||||||||
|
||||||||||||||||||||
* Includes add-back of interest on exchangeable notes in periods where the notes are dilutive.
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of EBITDA and Adjusted EBITDA
|
||||||||||||||||||||
(Unaudited - In thousands)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Six fiscal months ended
|
||||||||||||||||||
|
June 28, 2014
|
March 29, 2014
|
June 29, 2013
|
June 28, 2014
|
June 29, 2013
|
|||||||||||||||
|
||||||||||||||||||||
GAAP net earnings attributable to Vishay stockholders
|
$
|
35,642
|
$
|
25,810
|
$
|
31,309
|
$
|
61,452
|
$
|
60,240
|
||||||||||
Net earnings attributable to noncontrolling interests
|
190
|
154
|
176
|
344
|
386
|
|||||||||||||||
Net earnings
|
$
|
35,832
|
$
|
25,964
|
$
|
31,485
|
$
|
61,796
|
$
|
60,626
|
||||||||||
|
||||||||||||||||||||
Interest expense
|
$
|
5,821
|
$
|
5,980
|
$
|
5,824
|
$
|
11,801
|
$
|
11,310
|
||||||||||
Interest income
|
(1,261
|
)
|
(1,223
|
)
|
(1,073
|
)
|
(2,484
|
)
|
(2,307
|
)
|
||||||||||
Income taxes
|
16,478
|
11,940
|
15,365
|
28,418
|
26,458
|
|||||||||||||||
Depreciation and amortization
|
43,576
|
43,355
|
42,110
|
86,931
|
83,456
|
|||||||||||||||
EBITDA
|
$
|
100,446
|
$
|
86,016
|
$
|
93,711
|
$
|
186,462
|
$
|
179,543
|
||||||||||
|
||||||||||||||||||||
Reconciling items
|
||||||||||||||||||||
Restructuring and severance costs
|
$
|
9,014
|
$
|
6,404
|
$
|
-
|
$
|
15,418
|
$
|
-
|
||||||||||
Executive compensation charge (credit)
|
-
|
-
|
(1,778
|
)
|
-
|
(1,778
|
)
|
|||||||||||||
|
||||||||||||||||||||
Adjusted EBITDA
|
$
|
109,460
|
$
|
92,420
|
$
|
91,933
|
$
|
201,880
|
$
|
177,765
|
||||||||||
|
||||||||||||||||||||
Adjusted EBITDA margin**
|
17.1
|
%
|
15.3
|
%
|
15.4
|
%
|
16.2
|
%
|
15.4
|
%
|
||||||||||
|
||||||||||||||||||||
** Adjusted EBITDA as a percentage of net revenues
|