Date of Report (Date of earliest event reported) February 9, 2016
|
|
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 $2 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 $13.39 per $1,000 principal amount, equivalent to 74.7087 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 $18.34 per $1,000 principal amount, equivalent to 54.5185 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 $11.38 per $1,000 principal amount, equivalent to 87.8395 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
|
154
|
||||
$
|
15.00
|
156
|
||||
$
|
16.00
|
158
|
||||
$
|
17.00
|
159
|
||||
$
|
18.00
|
161
|
||||
$
|
19.00
|
162
|
||||
$
|
20.00
|
164
|
||||
$
|
21.00
|
165
|
Exhibit No.
|
Description
|
||
99.1
|
Press release dated February 9, 2016
|
VISHAY INTERTECHNOLOGY, INC.
|
By:
|
/s/ Lori Lipcaman
|
Name:
|
Lori Lipcaman
|
|||
Title:
|
Executive Vice President and
|
|||
Chief Financial Officer
|
·
|
Revenues for Q4 2015 of $556 million and for year 2015 of $2,300 million
|
·
|
Operating Margin Q4 of 5.4% and year 2015 of 4.3%
|
·
|
Adjusted Operating Margin Q4 of 7.2% and year 2015 of 7.8%
|
·
|
EPS Q4 of $(0.93) and year 2015 of $(0.73)
|
·
|
Adjusted EPS Q4 of $0.14 and year 2015 of $0.72
|
·
|
Intend to repatriate $300 million of foreign earnings to US over next several years, and recorded tax charges associated with this intention
|
·
|
Guidance for Q1 2016 for revenues of $540 - $580 million and gross margins of 22% - 24%
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Summary of Operations
|
||||||||
(In thousands, except per share amounts)
|
||||||||
Years ended
|
||||||||
December 31, 2015
|
December 31, 2014
|
|||||||
(unaudited)
|
||||||||
Net revenues
|
$
|
2,300,488
|
2,493,282
|
|||||
Costs of products sold
|
1,758,268
|
1,881,990
|
||||||
Gross profit
|
542,220
|
611,292
|
||||||
Gross margin
|
23.6
|
%
|
24.5
|
%
|
||||
Selling, general, and administrative expenses
|
362,226
|
385,696
|
||||||
Restructuring and severance costs
|
19,215
|
20,897
|
||||||
Impairment of goodwill and long-lived assets
|
62,980
|
-
|
||||||
U.S. pension settlement charges
|
-
|
15,588
|
||||||
Operating income
|
97,799
|
189,111
|
||||||
Operating margin
|
4.3
|
%
|
7.6
|
%
|
||||
Other income (expense):
|
||||||||
Interest expense
|
(25,685
|
)
|
(24,457
|
)
|
||||
Other
|
7,976
|
2,489
|
||||||
Loss related to Tianjin explosion
|
(5,350
|
)
|
-
|
|||||
Total other income (expense) - net
|
(23,059
|
)
|
(21,968
|
)
|
||||
Income before taxes
|
74,740
|
167,143
|
||||||
Income taxes
|
182,473
|
49,300
|
||||||
Net earnings (loss)
|
(107,733
|
)
|
117,843
|
|||||
Less: net earnings attributable to noncontrolling interests
|
781
|
214
|
||||||
Net earnings (loss) attributable to Vishay stockholders
|
$
|
(108,514
|
)
|
$
|
117,629
|
|||
Basic earnings (loss) per share attributable to Vishay stockholders
|
$
|
(0.73
|
)
|
$
|
0.80
|
|||
Diluted earnings (loss) per share attributable to Vishay stockholders
|
$
|
(0.73
|
)
|
$
|
0.77
|
|||
Weighted average shares outstanding - basic
|
147,700
|
147,567
|
||||||
Weighted average shares outstanding - diluted
|
147,700
|
153,716
|
||||||
Cash dividends per share
|
$
|
0.24
|
$
|
0.24
|
||||
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
Summary of Operations
|
||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
Fiscal quarters ended
|
||||||||||||
December 31, 2015
|
October 3, 2015
|
December 31, 2014
|
||||||||||
Net revenues
|
$
|
555,928
|
$
|
560,654
|
$
|
610,764
|
||||||
Costs of products sold
|
430,372
|
430,510
|
467,240
|
|||||||||
Gross profit
|
125,556
|
130,144
|
143,524
|
|||||||||
Gross margin
|
22.6
|
%
|
23.2
|
%
|
23.5
|
%
|
||||||
Selling, general, and administrative expenses
|
85,509
|
88,995
|
98,396
|
|||||||||
Restructuring and severance costs
|
9,821
|
2,324
|
1,971
|
|||||||||
Impairment of goodwill and long-lived assets
|
-
|
62,980
|
-
|
|||||||||
Operating income (loss)
|
30,226
|
(24,155
|
)
|
43,157
|
||||||||
Operating margin
|
5.4
|
%
|
-4.3
|
%
|
7.1
|
%
|
||||||
Other income (expense):
|
||||||||||||
Interest expense
|
(5,911
|
)
|
(6,677
|
)
|
(6,489
|
)
|
||||||
Other
|
116
|
3,240
|
1,443
|
|||||||||
Loss related to Tianjin explosion
|
-
|
(5,350
|
)
|
-
|
||||||||
Total other income (expense) - net
|
(5,795
|
)
|
(8,787
|
)
|
(5,046
|
)
|
||||||
Income (loss) before taxes
|
24,431
|
(32,942
|
)
|
38,111
|
||||||||
Income taxes
|
162,057
|
(5,392
|
)
|
9,041
|
||||||||
Net earnings (loss)
|
(137,626
|
)
|
(27,550
|
)
|
29,070
|
|||||||
Less: net earnings (loss) attributable to noncontrolling interests
|
189
|
116
|
(136
|
)
|
||||||||
Net earnings (loss) attributable to Vishay stockholders
|
$
|
(137,815
|
)
|
$
|
(27,666
|
)
|
$
|
29,206
|
||||
Basic earnings (loss) per share attributable to Vishay stockholders
|
$
|
(0.93
|
)
|
$
|
(0.19
|
)
|
$
|
0.20
|
||||
Diluted earnings (loss) per share attributable to Vishay stockholders
|
$
|
(0.93
|
)
|
$
|
(0.19
|
)
|
$
|
0.19
|
||||
Weighted average shares outstanding - basic
|
147,702
|
147,701
|
147,572
|
|||||||||
Weighted average shares outstanding - diluted
|
147,702
|
147,701
|
152,440
|
|||||||||
Cash dividends per share
|
$
|
0.06
|
$
|
0.06
|
$
|
0.06
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets
|
||||||||
(In thousands)
|
||||||||
December 31, 2015
|
December 31, 2014
|
|||||||
(unaudited)
|
(recast - see note)
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
475,507
|
$
|
592,172
|
||||
Short-term investments
|
619,040
|
514,776
|
||||||
Accounts receivable, net
|
272,559
|
271,554
|
||||||
Inventories:
|
||||||||
Finished goods
|
108,869
|
113,361
|
||||||
Work in process
|
201,045
|
185,769
|
||||||
Raw materials
|
110,657
|
125,464
|
||||||
Total inventories
|
420,571
|
424,594
|
||||||
Prepaid expenses and other current assets
|
99,815
|
105,539
|
||||||
Total current assets
|
1,887,492
|
1,908,635
|
||||||
Property and equipment, at cost:
|
||||||||
Land
|
89,593
|
91,844
|
||||||
Buildings and improvements
|
562,171
|
560,926
|
||||||
Machinery and equipment
|
2,380,299
|
2,368,046
|
||||||
Construction in progress
|
79,910
|
82,684
|
||||||
Allowance for depreciation
|
(2,246,677
|
)
|
(2,205,405
|
)
|
||||
865,296
|
898,095
|
|||||||
Goodwill
|
138,244
|
144,359
|
||||||
Other intangible assets, net
|
103,258
|
186,613
|
||||||
Other assets
|
158,696
|
136,449
|
||||||
Total assets
|
$
|
3,152,986
|
$
|
3,274,151
|
||||
Note: The Company restrospectively adopted two new accounting standards during 2015. The balance sheet at December 31, 2014 has been recast to also present deferred taxes as non-current assets and liabilities and unamortized debt issuance costs as an offset to long-term debt. The new accounting standards had no impact on the Statements of Operations and Cash Flows.
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets (continued)
|
||||||||
(In thousands)
|
||||||||
December 31, 2015
|
December 31, 2014
|
|||||||
(unaudited)
|
(recast - see note)
|
|||||||
Liabilities and stockholders' equity
|
||||||||
Current liabilities:
|
||||||||
Notes payable to banks
|
$
|
4
|
$
|
18
|
||||
Trade accounts payable
|
157,210
|
174,451
|
||||||
Payroll and related expenses
|
113,976
|
120,023
|
||||||
Other accrued expenses
|
164,336
|
137,576
|
||||||
Income taxes
|
22,198
|
14,881
|
||||||
Total current liabilities
|
457,724
|
446,949
|
||||||
Long-term debt less current portion
|
436,738
|
444,055
|
||||||
Deferred income taxes
|
305,413
|
174,935
|
||||||
Other liabilities
|
60,450
|
76,811
|
||||||
Accrued pension and other postretirement costs
|
264,618
|
300,524
|
||||||
Total liabilities
|
1,524,943
|
1,443,274
|
||||||
Equity:
|
||||||||
Vishay stockholders' equity
|
||||||||
Common stock
|
13,546
|
13,532
|
||||||
Class B convertible common stock
|
1,213
|
1,213
|
||||||
Capital in excess of par value
|
2,058,492
|
2,055,246
|
||||||
Retained earnings (accumulated deficit)
|
(319,448
|
)
|
(175,485
|
)
|
||||
Accumulated other comprehensive income (loss)
|
(131,327
|
)
|
(69,140
|
)
|
||||
Total Vishay stockholders' equity
|
1,622,476
|
1,825,366
|
||||||
Noncontrolling interests
|
5,567
|
5,511
|
||||||
Total equity
|
1,628,043
|
1,830,877
|
||||||
Total liabilities and equity
|
$
|
3,152,986
|
$
|
3,274,151
|
||||
Note: The Company restrospectively adopted two new accounting standards during 2015. The balance sheet at December 31, 2014 has been recast to also present deferred taxes as non-current assets and liabilities and unamortized debt issuance costs as an offset to long-term debt. The new accounting standards had no impact on the Statements of Operations and Cash Flows.
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Statements of Cash Flows
|
||||||||
(In thousands)
|
||||||||
Years ended
|
||||||||
December 31, 2015
|
December 31, 2014
|
|||||||
(unaudited)
|
||||||||
Operating activities
|
||||||||
Net earnings (loss)
|
$
|
(107,733
|
)
|
$
|
117,843
|
|||
Adjustments to reconcile net earnings (loss) to
|
||||||||
net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
176,169
|
179,455
|
||||||
(Gain) loss on disposal of property and equipment
|
(86
|
)
|
(195
|
)
|
||||
Accretion of interest on convertible debentures
|
4,264
|
3,943
|
||||||
Inventory write-offs for obsolescence
|
21,384
|
21,394
|
||||||
Impairment of goodwill and long-lived assets
|
62,980
|
-
|
||||||
U.S. pension settlement charges
|
-
|
15,588
|
||||||
Deferred income taxes
|
118,447
|
15,663
|
||||||
Other
|
(2,845
|
)
|
(18,414
|
)
|
||||
Changes in operating assets and liabilities,
|
||||||||
net of effects of businesses acquired
|
(27,249
|
)
|
(38,240
|
)
|
||||
Net cash provided by operating activities
|
245,331
|
297,037
|
||||||
Investing activities
|
||||||||
Purchase of property and equipment
|
(147,142
|
)
|
(156,974
|
)
|
||||
Proceeds from sale of property and equipment
|
2,049
|
2,889
|
||||||
Purchase and deposits for businesses, net of cash acquired
|
(6,750
|
)
|
(197,986
|
)
|
||||
Purchase of short-term investments
|
(486,949
|
)
|
(495,762
|
)
|
||||
Maturity of short-term investments
|
345,397
|
485,306
|
||||||
Sale of short-term investments
|
503
|
13,658
|
||||||
Sale of other investments
|
400
|
-
|
||||||
Other investing activities
|
(4,884
|
)
|
617
|
|||||
Net cash provided by (used in) investing activities
|
(297,376
|
)
|
(348,252
|
)
|
||||
Financing activities
|
||||||||
Debt issuance costs
|
(3,693
|
)
|
-
|
|||||
Principal payments on long-term debt and capital lease obligations
|
-
|
(11
|
)
|
|||||
Net proceeds (payments) on revolving credit lines
|
(10,000
|
)
|
86,000
|
|||||
Net changes in short-term borrowings
|
(14
|
)
|
16
|
|||||
Dividends paid to common stockholders
|
(32,506
|
)
|
(32,477
|
)
|
||||
Dividends paid to Class B common stockholders
|
(2,911
|
)
|
(2,911
|
)
|
||||
Excess tax benefit from RSUs vested
|
21
|
-
|
||||||
Proceeds from stock options exercised
|
-
|
50
|
||||||
Distributions to noncontrolling interests
|
(725
|
)
|
(547
|
)
|
||||
Acquisition of noncontrolling interests in Capella
|
-
|
(21,067
|
)
|
|||||
Other financing activities
|
-
|
(1,324
|
)
|
|||||
Net cash provided by (used in) financing activities
|
(49,828
|
)
|
27,729
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
(14,792
|
)
|
(24,690
|
)
|
||||
Net increase (decrease) in cash and cash equivalents
|
(116,665
|
)
|
(48,176
|
)
|
||||
Cash and cash equivalents at beginning of period
|
592,172
|
640,348
|
||||||
Cash and cash equivalents at end of period
|
$
|
475,507
|
592,172
|
|||||
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of Adjusted Earnings Per Share
|
||||||||||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||||||||||
Fiscal quarters ended
|
Years ended
|
|||||||||||||||||||
December 31, 2015
|
October 3, 2015
|
December 31, 2014
|
December 31, 2015
|
December 31, 2014
|
||||||||||||||||
GAAP net earnings (loss) attributable to Vishay stockholders
|
$
|
(137,815
|
)
|
$
|
(27,666
|
)
|
$
|
29,206
|
$
|
(108,514
|
)
|
$
|
117,629
|
|||||||
Reconciling items affecting operating margin:
|
||||||||||||||||||||
Restructuring and severance costs
|
$
|
9,821
|
$
|
2,324
|
$
|
1,971
|
$
|
19,215
|
$
|
20,897
|
||||||||||
Impairment of goodwill and long-lived assets
|
-
|
62,980
|
-
|
62,980
|
-
|
|||||||||||||||
U.S. pension settlement charges
|
-
|
-
|
-
|
-
|
15,588
|
|||||||||||||||
Reconciling items other income (expense):
|
||||||||||||||||||||
Loss related to Tianjin explosion
|
$
|
-
|
$
|
5,350
|
$
|
-
|
$
|
5,350
|
$
|
-
|
||||||||||
Reconciling items affecting tax expense (benefit):
|
||||||||||||||||||||
Tax effects of items above and other one-time tax expense (benefit)
|
$
|
149,296
|
$
|
(16,831
|
)
|
$
|
(1,991
|
)
|
$
|
129,969
|
$
|
(12,846
|
)
|
|||||||
Adjusted net earnings
|
$
|
21,302
|
$
|
26,157
|
$
|
29,186
|
$
|
109,000
|
$
|
141,268
|
||||||||||
Adjusted weighted average diluted shares outstanding
|
150,497
|
150,455
|
152,440
|
151,329
|
153,716
|
|||||||||||||||
Adjusted earnings per diluted share*
|
$
|
0.14
|
$
|
0.17
|
$
|
0.19
|
$
|
0.72
|
$
|
0.92
|
||||||||||
* 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
|
|
|
Years ended
|
|||||||||||||||||
December 31, 2015
|
October 3, 2015
|
December 31, 2014
|
December 31, 2015
|
December 31, 2014
|
||||||||||||||||
GAAP net earnings (loss) attributable to Vishay stockholders
|
$
|
(137,815
|
)
|
$
|
(27,666
|
)
|
$
|
29,206
|
$
|
(108,514
|
)
|
$
|
117,629
|
|||||||
Net earnings attributable to noncontrolling interests
|
189
|
116
|
(136
|
)
|
781
|
214
|
||||||||||||||
Net earnings (loss)
|
$
|
(137,626
|
)
|
$
|
(27,550
|
)
|
$
|
29,070
|
$
|
(107,733
|
)
|
$
|
117,843
|
|||||||
Interest expense
|
$
|
5,911
|
$
|
6,677
|
$
|
6,489
|
$
|
25,685
|
$
|
24,457
|
||||||||||
Interest income
|
(1,057
|
)
|
(1,115
|
)
|
(1,283
|
)
|
(4,397
|
)
|
(4,939
|
)
|
||||||||||
Income taxes
|
162,057
|
(5,392
|
)
|
9,041
|
182,473
|
49,300
|
||||||||||||||
Depreciation and amortization
|
41,888
|
44,096
|
47,111
|
176,169
|
179,455
|
|||||||||||||||
EBITDA
|
$
|
71,173
|
$
|
16,716
|
$
|
90,428
|
$
|
272,197
|
$
|
366,116
|
||||||||||
Reconciling items
|
||||||||||||||||||||
Restructuring and severance costs
|
$
|
9,821
|
$
|
2,324
|
$
|
1,971
|
19,215
|
20,897
|
||||||||||||
Impairment of goodwill and long-lived assets
|
-
|
62,980
|
-
|
62,980
|
-
|
|||||||||||||||
U.S. pension settlement charges
|
-
|
-
|
-
|
-
|
15,588
|
|||||||||||||||
Loss related to Tianjin explosion
|
-
|
5,350
|
-
|
5,350
|
-
|
|||||||||||||||
Adjusted EBITDA
|
$
|
80,994
|
$
|
87,370
|
$
|
92,399
|
$
|
359,742
|
$
|
402,601
|
||||||||||
Adjusted EBITDA margin**
|
14.6
|
%
|
15.6
|
%
|
15.1
|
%
|
15.6
|
%
|
16.1
|
%
|
||||||||||
** Adjusted EBITDA as a percentage of net revenues
|