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/ David L. Tomlinson |
|||
Name:
|
David L. Tomlinson
|
|||
Title:
|
Senior Vice President – Chief Accounting Officer
|
•
|
3Q 2024 revenues of $735.4 million
|
•
|
Gross margin was 20.5% and included the negative impact of approximately 150 basis points related to the addition of Newport
|
•
|
GAAP loss per share of ($0.14); adjusted EPS of $0.08 per share
|
•
|
3Q 2024 book-to-bill of 0.88 with book-to-bill of 0.79 for semiconductors and 0.97 for passive components
|
•
|
Backlog at quarter end was 4.4 months
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
Summary of Operations
|
||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
Fiscal quarters ended
|
||||||||||||
September 28, 2024
|
June 29, 2024
|
September 30, 2023
|
||||||||||
Net revenues
|
$
|
735,353
|
$
|
741,239
|
$
|
853,653
|
||||||
Costs of products sold
|
584,470
|
578,369
|
616,010
|
|||||||||
Gross profit
|
150,883
|
162,870
|
237,643
|
|||||||||
Gross margin
|
20.5
|
%
|
22.0
|
%
|
27.8
|
%
|
||||||
Selling, general, and administrative expenses
|
128,545
|
124,953
|
122,513
|
|||||||||
Restructuring and severance costs
|
40,614
|
-
|
-
|
|||||||||
Operating income (loss)
|
(18,276
|
)
|
37,917
|
115,130
|
||||||||
Operating margin
|
-2.5
|
%
|
5.1
|
%
|
13.5
|
%
|
||||||
Other income (expense):
|
||||||||||||
Interest expense
|
(6,596
|
)
|
(6,657
|
)
|
(7,153
|
)
|
||||||
Loss on early extinguishment of debt
|
-
|
-
|
(18,874
|
)
|
||||||||
Other
|
803
|
5,011
|
7,409
|
|||||||||
Total other income (expense) - net
|
(5,793
|
)
|
(1,646
|
)
|
(18,618
|
)
|
||||||
Income (loss) before taxes
|
(24,069
|
)
|
36,271
|
96,512
|
||||||||
Income tax expense (benefit)
|
(5,076
|
)
|
12,391
|
30,557
|
||||||||
Net earnings (loss)
|
(18,993
|
)
|
23,880
|
65,955
|
||||||||
Less: net earnings attributable to noncontrolling interests
|
306
|
347
|
426
|
|||||||||
Net earnings (loss) attributable to Vishay stockholders
|
$
|
(19,299
|
)
|
$
|
23,533
|
$
|
65,529
|
|||||
Basic earnings (loss) per share attributable to Vishay stockholders
|
$
|
(0.14
|
)
|
$
|
0.17
|
$
|
0.47
|
|||||
Diluted earnings (loss) per share attributable to Vishay stockholders
|
$
|
(0.14
|
)
|
$
|
0.17
|
$
|
0.47
|
|||||
Weighted average shares outstanding - basic
|
136,793
|
137,326
|
139,083
|
|||||||||
Weighted average shares outstanding - diluted
|
136,793
|
138,084
|
140,001
|
|||||||||
Cash dividends per share
|
$
|
0.10
|
$
|
0.10
|
$
|
0.10
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Summary of Operations
|
||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||
Nine fiscal months ended
|
||||||||
September 28, 2024
|
September 30, 2023
|
|||||||
Net revenues
|
$
|
2,222,871
|
$
|
2,616,809
|
||||
Costs of products sold
|
1,738,711
|
1,842,980
|
||||||
Gross profit
|
484,160
|
773,829
|
||||||
Gross margin
|
21.8
|
%
|
29.6
|
%
|
||||
Selling, general, and administrative expenses
|
381,234
|
365,515
|
||||||
Restructuring and severance costs
|
40,614
|
-
|
||||||
Operating income
|
62,312
|
408,314
|
||||||
Operating margin
|
2.8
|
%
|
15.6
|
%
|
||||
Other income (expense):
|
||||||||
Interest expense
|
(19,749
|
)
|
(18,677
|
)
|
||||
Loss on early extinguishment of debt
|
-
|
(18,874
|
)
|
|||||
Other
|
13,901
|
15,995
|
||||||
Total other income (expense) - net
|
(5,848
|
)
|
(21,556
|
)
|
||||
Income before taxes
|
56,464
|
386,758
|
||||||
Income tax expense
|
20,134
|
113,199
|
||||||
Net earnings
|
36,330
|
273,559
|
||||||
Less: net earnings attributable to noncontrolling interests
|
1,172
|
1,211
|
||||||
Net earnings attributable to Vishay stockholders
|
$
|
35,158
|
$
|
272,348
|
||||
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.26
|
$
|
1.95
|
||||
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.25
|
$
|
1.94
|
||||
Weighted average shares outstanding - basic
|
137,281
|
139,828
|
||||||
Weighted average shares outstanding - diluted
|
138,039
|
140,577
|
||||||
Cash dividends per share
|
$
|
0.30
|
$
|
0.30
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets
|
||||||||
(Unaudited - In thousands)
|
||||||||
September 28, 2024
|
December 31, 2023
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
643,771
|
$
|
972,719
|
||||
Short-term investments
|
13,491
|
35,808
|
||||||
Accounts receivable, net
|
428,558
|
426,674
|
||||||
Inventories:
|
||||||||
Finished goods
|
173,353
|
167,083
|
||||||
Work in process
|
290,597
|
267,339
|
||||||
Raw materials
|
223,254
|
213,098
|
||||||
Total inventories
|
687,204
|
647,520
|
||||||
Prepaid expenses and other current assets
|
237,749
|
214,443
|
||||||
Total current assets
|
2,010,773
|
2,297,164
|
||||||
Property and equipment, at cost:
|
||||||||
Land
|
84,851
|
77,006
|
||||||
Buildings and improvements
|
769,865
|
719,387
|
||||||
Machinery and equipment
|
3,291,983
|
3,053,868
|
||||||
Construction in progress
|
295,147
|
290,593
|
||||||
Allowance for depreciation
|
(2,963,103
|
)
|
(2,846,208
|
)
|
||||
1,478,743
|
1,294,646
|
|||||||
Right of use assets
|
125,969
|
126,829
|
||||||
Deferred income taxes
|
160,900
|
137,394
|
||||||
Goodwill
|
255,323
|
201,416
|
||||||
Other intangible assets, net
|
83,427
|
72,333
|
||||||
Other assets
|
105,223
|
110,141
|
||||||
Total assets
|
$
|
4,220,358
|
$
|
4,239,923
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets (continued)
|
||||||||
(Unaudited - In thousands)
|
||||||||
September 28, 2024
|
December 31, 2023
|
|||||||
Liabilities and equity
|
||||||||
Current liabilities:
|
||||||||
Trade accounts payable
|
$
|
209,864
|
$
|
191,002
|
||||
Payroll and related expenses
|
150,726
|
161,940
|
||||||
Lease liabilities
|
27,625
|
26,485
|
||||||
Other accrued expenses
|
275,159
|
239,350
|
||||||
Income taxes
|
51,052
|
73,098
|
||||||
Total current liabilities
|
714,426
|
691,875
|
||||||
Long-term debt less current portion
|
820,799
|
818,188
|
||||||
U.S. transition tax payable
|
-
|
47,027
|
||||||
Deferred income taxes
|
112,110
|
95,776
|
||||||
Long-term lease liabilities
|
101,012
|
102,830
|
||||||
Other liabilities
|
105,834
|
87,918
|
||||||
Accrued pension and other postretirement costs
|
192,614
|
195,503
|
||||||
Total liabilities
|
2,046,795
|
2,039,117
|
||||||
Equity:
|
||||||||
Vishay stockholders' equity
|
||||||||
Common stock
|
13,358
|
13,319
|
||||||
Class B convertible common stock
|
1,210
|
1,210
|
||||||
Capital in excess of par value
|
1,302,335
|
1,291,499
|
||||||
Retained earnings
|
1,035,395
|
1,041,372
|
||||||
Treasury stock (at cost)
|
(199,440
|
)
|
(161,656
|
)
|
||||
Accumulated other comprehensive income
|
14,808
|
10,337
|
||||||
Total Vishay stockholders' equity
|
2,167,666
|
2,196,081
|
||||||
Noncontrolling interests
|
5,897
|
4,725
|
||||||
Total equity
|
2,173,563
|
2,200,806
|
||||||
Total liabilities and equity
|
$
|
4,220,358
|
$
|
4,239,923
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Statements of Cash Flows
|
||||||||
(Unaudited - In thousands)
|
||||||||
Nine fiscal months ended
|
||||||||
September 28, 2024
|
September 30, 2023
|
|||||||
Operating activities
|
||||||||
Net earnings
|
$
|
36,330
|
$
|
273,559
|
||||
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
155,272
|
133,910
|
||||||
Gain on disposal of property and equipment
|
(1,168
|
)
|
(495
|
)
|
||||
Inventory write-offs for obsolescence
|
27,163
|
27,469
|
||||||
Deferred income taxes
|
(13,667
|
)
|
20,654
|
|||||
Stock compensation expense
|
14,928
|
11,610
|
||||||
Loss on early extinguishment of debt
|
-
|
18,874
|
||||||
Other
|
14,506
|
7,574
|
||||||
Change in U.S. transition tax liability
|
(37,622
|
)
|
(27,670
|
)
|
||||
Change in repatriation tax liability
|
(15,000
|
)
|
-
|
|||||
Changes in operating assets and liabilities, net of effects of businesses acquired
|
(74,696
|
)
|
(106,050
|
)
|
||||
Net cash provided by operating activities
|
106,046
|
359,435
|
||||||
Investing activities
|
||||||||
Capital expenditures
|
(175,175
|
)
|
(184,079
|
)
|
||||
Proceeds from sale of property and equipment
|
1,397
|
1,034
|
||||||
Purchase of businesses, net of cash acquired
|
(200,185
|
)
|
(5,003
|
)
|
||||
Purchase of short-term investments
|
(101,263
|
)
|
(82,166
|
)
|
||||
Maturity of short-term investments
|
123,561
|
308,021
|
||||||
Other investing activities
|
(1,220
|
)
|
(1,219
|
)
|
||||
Net cash provided by (used in) investing activities
|
(352,885
|
)
|
36,588
|
|||||
Financing activities
|
||||||||
Proceeds from long-term borrowings
|
-
|
750,000
|
||||||
Repurchase of convertible senior notes due 2025
|
-
|
(386,745
|
)
|
|||||
Net payments on revolving credit facility
|
-
|
(42,000
|
)
|
|||||
Debt issuance and amendment costs
|
(1,062
|
)
|
(26,547
|
)
|
||||
Cash paid for capped call
|
-
|
(94,200
|
)
|
|||||
Dividends paid to common stockholders
|
(37,467
|
)
|
(38,207
|
)
|
||||
Dividends paid to Class B common stockholders
|
(3,629
|
)
|
(3,629
|
)
|
||||
Repurchase of common stock held in treasury
|
(37,784
|
)
|
(57,661
|
)
|
||||
Distributions to noncontrolling interests
|
-
|
(867
|
)
|
|||||
Cash withholding taxes paid when shares withheld for vested equity awards
|
(4,092
|
)
|
(3,994
|
)
|
||||
Net cash provided by (used in) financing activities
|
(84,034
|
)
|
96,150
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
1,925
|
(7,879
|
)
|
|||||
Net increase (decrease) in cash and cash equivalents
|
(328,948
|
)
|
484,294
|
|||||
Cash and cash equivalents at beginning of period
|
972,719
|
610,825
|
||||||
Cash and cash equivalents at end of period
|
$
|
643,771
|
$
|
1,095,119
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of Adjusted Earnings Per Share
|
||||||||||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||||||||||
Fiscal quarters ended
|
Nine fiscal months ended
|
|||||||||||||||||||
September 28, 2024
|
June 29, 2024
|
September 30, 2023
|
September 28, 2024
|
September 30, 2023
|
||||||||||||||||
GAAP net earnings (loss) attributable to Vishay stockholders
|
$
|
(19,299
|
)
|
$
|
23,533
|
$
|
65,529
|
$
|
35,158
|
$
|
272,348
|
|||||||||
Reconciling items affecting operating income (loss):
|
||||||||||||||||||||
Restructuring and severance costs
|
$
|
40,614
|
$
|
-
|
$
|
-
|
$
|
40,614
|
$
|
-
|
||||||||||
Reconciling items affecting other income (expense):
|
||||||||||||||||||||
Loss on early extinguishment of debt
|
$
|
-
|
$
|
-
|
$
|
18,874
|
$
|
-
|
$
|
18,874
|
||||||||||
Reconciling items affecting tax expense (benefit):
|
||||||||||||||||||||
Tax effects of pre-tax items above
|
(10,299
|
)
|
-
|
(498
|
)
|
(10,299
|
)
|
(498
|
)
|
|||||||||||
Adjusted net earnings
|
$
|
11,016
|
$
|
23,533
|
$
|
83,905
|
$
|
65,473
|
$
|
290,724
|
||||||||||
Adjusted weighted average diluted shares outstanding
|
137,558
|
138,084
|
140,001
|
138,039
|
140,577
|
|||||||||||||||
Adjusted earnings per diluted share
|
$
|
0.08
|
$
|
0.17
|
$
|
0.60
|
$
|
0.47
|
$
|
2.07
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of Free Cash
|
||||||||||||||||||||
(Unaudited - In thousands)
|
||||||||||||||||||||
Fiscal quarters ended
|
Nine fiscal months ended
|
|||||||||||||||||||
September 28, 2024
|
June 29, 2024
|
September 30, 2023
|
September 28, 2024
|
September 30, 2023
|
||||||||||||||||
Net cash provided by (used in) operating activities
|
$
|
50,565
|
$
|
(24,730
|
)
|
$
|
122,303
|
$
|
106,046
|
$
|
359,435
|
|||||||||
Proceeds from sale of property and equipment
|
132
|
514
|
21
|
1,397
|
1,034
|
|||||||||||||||
Less: Capital expenditures
|
(59,527
|
)
|
(62,564
|
)
|
(66,829
|
)
|
(175,175
|
)
|
(184,079
|
)
|
||||||||||
Free cash
|
$
|
(8,830
|
)
|
$
|
(86,780
|
)
|
$
|
55,495
|
$
|
(67,732
|
)
|
$
|
176,390
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of EBITDA and Adjusted EBITDA
|
||||||||||||||||||||
(Unaudited - In thousands)
|
||||||||||||||||||||
Fiscal quarters ended
|
Nine fiscal months ended
|
|||||||||||||||||||
September 28, 2024
|
June 29, 2024
|
September 30, 2023
|
September 28, 2024
|
September 30, 2023
|
||||||||||||||||
GAAP net earnings (loss) attributable to Vishay stockholders
|
$
|
(19,299
|
)
|
$
|
23,533
|
$
|
65,529
|
$
|
35,158
|
$
|
272,348
|
|||||||||
Net earnings attributable to noncontrolling interests
|
306
|
347
|
426
|
1,172
|
1,211
|
|||||||||||||||
Net earnings (loss)
|
$
|
(18,993
|
)
|
$
|
23,880
|
$
|
65,955
|
$
|
36,330
|
$
|
273,559
|
|||||||||
Interest expense
|
$
|
6,596
|
$
|
6,657
|
$
|
7,153
|
$
|
19,749
|
$
|
18,677
|
||||||||||
Interest income
|
(5,230
|
)
|
(6,663
|
)
|
(9,183
|
)
|
(20,946
|
)
|
(21,419
|
)
|
||||||||||
Income taxes
|
(5,076
|
)
|
12,391
|
30,557
|
20,134
|
113,199
|
||||||||||||||
Depreciation and amortization
|
53,595
|
52,150
|
46,216
|
155,272
|
133,910
|
|||||||||||||||
EBITDA
|
$
|
30,892
|
$
|
88,415
|
$
|
140,698
|
$
|
210,539
|
$
|
517,926
|
||||||||||
Reconciling items
|
||||||||||||||||||||
Restructuring and severance costs
|
40,614
|
-
|
-
|
40,614
|
-
|
|||||||||||||||
Loss on early extinguishment of debt
|
-
|
-
|
18,874
|
-
|
18,874
|
|||||||||||||||
Adjusted EBITDA
|
$
|
71,506
|
$
|
88,415
|
$
|
159,572
|
$
|
251,153
|
$
|
536,800
|
||||||||||
Adjusted EBITDA margin**
|
9.7
|
%
|
11.9
|
%
|
18.7
|
%
|
11.3
|
%
|
20.5
|
%
|
||||||||||
** Adjusted EBITDA as a percentage of net revenues
|