Date of Report (Date of earliest event reported) July 29, 2019
|
|
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))
|
|
Emerging growth company
|
☐
|
Title of each class
|
Trading symbol
|
Name of exchange on which registered
|
Common stock, par value $0.10 per share
|
VSH
|
New York Stock Exchange
|
·
|
The Company has approximately 145 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 restricted stock units does not vary significantly and is generally less than 1 million incremental shares.
|
·
|
The Company's Convertible Senior Debentures due 2040 are convertible at a conversion price of $12.63 per $1,000 principal amount, equivalent to 79.1822 shares per $1,000 principal amount. There is $0.4 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 $17.31 per $1,000 principal amount, equivalent to 57.7830 shares per $1,000 principal amount. There is $20.8 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 Notes due 2025 are convertible at a conversion price of $31.47 per $1,000 principal amount, equivalent to 31.7738 shares per $1,000 principal amount. There is $600 million
principal amount of the notes 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
|
|||||
$
|
<27.00
|
145
|
||||
$
|
27.00 - 32.00
|
146
|
||||
$
|
33.00
|
147
|
||||
$
|
34.00
|
147
|
||||
$
|
35.00
|
148
|
Exhibit No.
|
Description
|
||
99.2
|
Press release dated July 29,
2019 |
VISHAY INTERTECHNOLOGY, INC.
|
By:
|
/s/ Lori Lipcaman
|
Name:
|
Lori Lipcaman
|
|||
Title:
|
Executive Vice President and
|
|||
Chief Financial Officer
|
•
|
Revenues for Q2 2019 of $685.2 million
|
•
|
Gross Margin Q2 of 25.5%
|
•
|
Operating Margin Q2 of 11.6%
|
•
|
EPS Q2 of $0.31
|
•
|
Adjusted EPS Q2 of $0.36
|
•
|
Free cash for trailing 12 months Q2 2019 of $180.4 million
|
•
|
Announced global cost reduction and management rejuvenation programs for annualized savings of $15 million at cash cost of $25 million, fully implemented by end of 2020
|
•
|
Guidance for Q3 2019 for revenues of $600 to $640 million and gross margins of 24% to 25% at Q2 exchange rates.
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
Summary of Operations
|
||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
Fiscal quarters ended
|
||||||||||||
June 29, 2019
|
March 30, 2019
|
June 30, 2018
|
||||||||||
Net revenues
|
$
|
685,240
|
$
|
745,159
|
$
|
761,030
|
||||||
Costs of products sold
|
510,639
|
534,000
|
533,792
|
|||||||||
Gross profit
|
174,601
|
211,159
|
227,238
|
|||||||||
Gross margin
|
25.5
|
%
|
28.3
|
%
|
29.9
|
%
|
||||||
Selling, general, and administrative expenses
|
95,112
|
103,424
|
103,945
|
|||||||||
Operating income
|
79,489
|
107,735
|
123,293
|
|||||||||
Operating margin
|
11.6
|
%
|
14.5
|
%
|
16.2
|
%
|
||||||
Other income (expense):
|
||||||||||||
Interest expense
|
(8,204
|
)
|
(8,392
|
)
|
(8,372
|
)
|
||||||
Other components of net periodic pension cost
|
(3,367
|
)
|
(3,396
|
)
|
(3,450
|
)
|
||||||
Other
|
2,970
|
5,308
|
3,397
|
|||||||||
Loss on early extinguishment of debt
|
-
|
(1,307
|
)
|
(17,309
|
)
|
|||||||
Total other income (expense) - net
|
(8,601
|
)
|
(7,787
|
)
|
(25,734
|
)
|
||||||
Income before taxes
|
70,888
|
99,948
|
97,559
|
|||||||||
Income tax expense (benefit)
|
26,153
|
24,307
|
(5,703
|
)
|
||||||||
Net earnings
|
44,735
|
75,641
|
103,262
|
|||||||||
Less: net earnings attributable to noncontrolling interests
|
258
|
182
|
165
|
|||||||||
Net earnings attributable to Vishay stockholders
|
$
|
44,477
|
$
|
75,459
|
$
|
103,097
|
||||||
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.31
|
$
|
0.52
|
$
|
0.71
|
||||||
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.31
|
$
|
0.52
|
$
|
0.65
|
||||||
Weighted average shares outstanding - basic
|
144,621
|
144,554
|
144,382
|
|||||||||
Weighted average shares outstanding - diluted
|
145,023
|
145,289
|
157,657
|
|||||||||
Cash dividends per share
|
$
|
0.095
|
$
|
0.085
|
$
|
0.085
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Summary of Operations
|
||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||
Six fiscal months ended
|
||||||||
June 29, 2019
|
June 30, 2018
|
|||||||
Net revenues
|
$
|
1,430,399
|
$
|
1,477,825
|
||||
Costs of products sold
|
1,044,639
|
1,045,287
|
||||||
Gross profit
|
385,760
|
432,538
|
||||||
Gross margin
|
27.0
|
%
|
29.3
|
%
|
||||
Selling, general, and administrative expenses
|
198,536
|
205,183
|
||||||
Operating income
|
187,224
|
227,355
|
||||||
Operating margin
|
13.1
|
%
|
15.4
|
%
|
||||
Other income (expense):
|
||||||||
Interest expense
|
(16,596
|
)
|
(16,049
|
)
|
||||
Other components of net periodic pension cost
|
(6,763
|
)
|
(6,969
|
)
|
||||
Other
|
8,278
|
2,550
|
||||||
Loss on early extinguishment of debt
|
(1,307
|
)
|
(17,309
|
)
|
||||
Total other income (expense) - net
|
(16,388
|
)
|
(37,777
|
)
|
||||
Income before taxes
|
170,836
|
189,578
|
||||||
Income tax expense
|
50,460
|
23,771
|
||||||
Net earnings
|
120,376
|
165,807
|
||||||
Less: net earnings attributable to noncontrolling interests
|
440
|
344
|
||||||
Net earnings attributable to Vishay stockholders
|
$
|
119,936
|
$
|
165,463
|
||||
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.83
|
$
|
1.15
|
||||
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.83
|
$
|
1.04
|
||||
Weighted average shares outstanding - basic
|
144,589
|
144,355
|
||||||
Weighted average shares outstanding - diluted
|
145,158
|
158,580
|
||||||
Cash dividends per share
|
$
|
0.1800
|
$
|
0.1525
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets
|
||||||||
(In thousands)
|
||||||||
June 29, 2019
|
December 31, 2018
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
790,906
|
$
|
686,032
|
||||
Short-term investments
|
163
|
78,286
|
||||||
Accounts receivable, net
|
365,728
|
397,020
|
||||||
Inventories:
|
||||||||
Finished goods
|
132,794
|
138,112
|
||||||
Work in process
|
191,552
|
190,982
|
||||||
Raw materials
|
139,150
|
150,566
|
||||||
Total inventories
|
463,496
|
479,660
|
||||||
Prepaid expenses and other current assets
|
125,104
|
142,888
|
||||||
Total current assets
|
1,745,397
|
1,783,886
|
||||||
Property and equipment, at cost:
|
||||||||
Land
|
74,701
|
87,622
|
||||||
Buildings and improvements
|
579,304
|
619,445
|
||||||
Machinery and equipment
|
2,559,473
|
2,510,001
|
||||||
Construction in progress
|
115,288
|
125,109
|
||||||
Allowance for depreciation
|
(2,380,546
|
)
|
(2,373,176
|
)
|
||||
948,220
|
969,001
|
|||||||
Right of use assets
|
96,136
|
-
|
||||||
Goodwill
|
150,735
|
147,480
|
||||||
Other intangible assets, net
|
64,883
|
65,688
|
||||||
Other assets
|
150,759
|
140,143
|
||||||
Total assets
|
$
|
3,156,130
|
$
|
3,106,198
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets (continued)
|
||||||||
(In thousands)
|
||||||||
June 29, 2019
|
December 31, 2018
|
|||||||
(Unaudited)
|
||||||||
Liabilities and stockholders' equity
|
||||||||
Current liabilities:
|
||||||||
Notes payable to banks
|
$
|
40
|
$
|
18
|
||||
Trade accounts payable
|
160,222
|
218,322
|
||||||
Payroll and related expenses
|
129,095
|
141,670
|
||||||
Lease liabilities
|
15,323
|
-
|
||||||
Other accrued expenses
|
162,937
|
229,660
|
||||||
Income taxes
|
43,979
|
54,436
|
||||||
Total current liabilities
|
511,596
|
644,106
|
||||||
Long-term debt less current portion
|
519,863
|
494,509
|
||||||
U.S. transition tax payable
|
140,196
|
154,953
|
||||||
Deferred income taxes
|
64,878
|
85,471
|
||||||
Long-term lease liabilities
|
86,086
|
-
|
||||||
Other liabilities
|
84,628
|
79,489
|
||||||
Accrued pension and other postretirement costs
|
256,805
|
260,984
|
||||||
Total liabilities
|
1,664,052
|
1,719,512
|
||||||
Redeemable convertible debentures
|
-
|
2,016
|
||||||
Equity:
|
||||||||
Vishay stockholders' equity
|
||||||||
Common stock
|
13,235
|
13,212
|
||||||
Class B convertible common stock
|
1,210
|
1,210
|
||||||
Capital in excess of par value
|
1,426,164
|
1,436,011
|
||||||
Retained earnings (accumulated deficit)
|
55,659
|
(61,258
|
)
|
|||||
Accumulated other comprehensive income (loss)
|
(6,316
|
)
|
(6,791
|
)
|
||||
Total Vishay stockholders' equity
|
1,489,952
|
1,382,384
|
||||||
Noncontrolling interests
|
2,126
|
2,286
|
||||||
Total equity
|
1,492,078
|
1,384,670
|
||||||
Total liabilities, temporary equity, and equity
|
$
|
3,156,130
|
$
|
3,106,198
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Statements of Cash Flows
|
||||||||
(Unaudited - in thousands)
|
||||||||
Six fiscal months ended
|
||||||||
June 29, 2019
|
June 30, 2018
|
|||||||
Operating activities
|
||||||||
Net earnings
|
$
|
120,376
|
$
|
165,807
|
||||
Adjustments to reconcile net earnings (loss) to
|
||||||||
net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
81,346
|
81,174
|
||||||
(Gain) loss on disposal of property and equipment
|
(162
|
)
|
(2,242
|
)
|
||||
Accretion of interest on convertible debt instruments
|
6,985
|
2,964
|
||||||
Inventory write-offs for obsolescence
|
12,643
|
11,799
|
||||||
Loss on early extinguishment of debt
|
1,307
|
17,309
|
||||||
Deferred income taxes
|
(5,601
|
)
|
(25,669
|
)
|
||||
Other
|
4,283
|
4,148
|
||||||
Change in U.S. transition tax liability
|
(14,757
|
)
|
(14,400
|
)
|
||||
Change in repatriation tax liability
|
(20,479
|
)
|
(92,093
|
)
|
||||
Changes in operating assets and liabilities, net of effects of businesses acquired
|
(50,122
|
)
|
(110,627
|
)
|
||||
Net cash provided by operating activities
|
135,819
|
38,170
|
||||||
Investing activities
|
||||||||
Purchase of property and equipment
|
(70,148
|
)
|
(76,646
|
)
|
||||
Proceeds from sale of property and equipment
|
464
|
8,378
|
||||||
Purchase of businesses, net of cash acquired
|
(11,862
|
)
|
(14,880
|
)
|
||||
Purchase of short-term investments
|
(1,970
|
)
|
(50,193
|
)
|
||||
Maturity of short-term investments
|
79,694
|
447,359
|
||||||
Other investing activities
|
2,893
|
(935
|
)
|
|||||
Net cash provided by (used in) investing activities
|
(929
|
)
|
313,083
|
|||||
Financing activities
|
||||||||
Proceeds from long-term borrowings
|
-
|
600,000
|
||||||
Issuance costs
|
(5,394
|
)
|
(15,621
|
)
|
||||
Repurchase of convertible debentures
|
(22,695
|
)
|
(584,991
|
)
|
||||
Net proceeds (payments) on revolving credit lines
|
28,000
|
(54,000
|
)
|
|||||
Net changes in short-term borrowings
|
22
|
119
|
||||||
Dividends paid to common stockholders
|
(23,822
|
)
|
(20,148
|
)
|
||||
Dividends paid to Class B common stockholders
|
(2,178
|
)
|
(1,845
|
)
|
||||
Distributions to noncontrolling interests
|
(600
|
)
|
(525
|
)
|
||||
Cash withholding taxes paid when shares withheld for vested equity awards
|
(2,708
|
)
|
(2,297
|
)
|
||||
Net cash used in financing activities
|
(29,375
|
)
|
(79,308
|
)
|
||||
Effect of exchange rate changes on cash and cash equivalents
|
(641
|
)
|
(12,921
|
)
|
||||
Net increase in cash and cash equivalents
|
104,874
|
259,024
|
||||||
Cash and cash equivalents at beginning of period
|
686,032
|
748,032
|
||||||
Cash and cash equivalents at end of period
|
$
|
790,906
|
$
|
1,007,056
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of Adjusted Earnings Per Share
|
||||||||||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||||||||||
Fiscal quarters ended
|
Six fiscal months ended
|
|||||||||||||||||||
June 29, 2019
|
March 30, 2019
|
June 30, 2018
|
June 29, 2019
|
June 30, 2018
|
||||||||||||||||
GAAP net earnings attributable to Vishay stockholders
|
$
|
44,477
|
$
|
75,459
|
$
|
103,097
|
$
|
119,936
|
$
|
165,463
|
||||||||||
Reconciling items affecting other income (expense):
|
||||||||||||||||||||
Loss on early extinguishment of debt
|
$
|
-
|
$
|
1,307
|
$
|
17,309
|
$
|
1,307
|
$
|
17,309
|
||||||||||
Reconciling items affecting tax expense (benefit):
|
||||||||||||||||||||
Effects of tax-basis foreign exchange gain
|
$
|
7,554
|
$
|
-
|
$
|
-
|
$
|
7,554
|
$
|
-
|
||||||||||
Enactment of TCJA
|
-
|
-
|
12,000
|
-
|
12,000
|
|||||||||||||||
Effects of cash repatriation program
|
(48
|
)
|
(585
|
)
|
(9,006
|
)
|
(633
|
)
|
(7,690
|
)
|
||||||||||
Change in deferred taxes due to early extinguishment of debt
|
-
|
(1,312
|
)
|
(33,963
|
)
|
(1,312
|
)
|
(33,963
|
)
|
|||||||||||
Tax effects of pre-tax items above
|
-
|
(290
|
)
|
(3,784
|
)
|
(290
|
)
|
(3,784
|
)
|
|||||||||||
Adjusted net earnings
|
$
|
51,983
|
$
|
74,579
|
$
|
85,653
|
$
|
126,562
|
$
|
149,335
|
||||||||||
Adjusted weighted average diluted shares outstanding
|
145,023
|
145,289
|
157,657
|
145,158
|
158,580
|
|||||||||||||||
Adjusted earnings per diluted share
|
$
|
0.36
|
$
|
0.51
|
$
|
0.54
|
$
|
0.87
|
$
|
0.94
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of Free Cash
|
||||||||||||||||||||
(Unaudited - In thousands)
|
||||||||||||||||||||
Fiscal quarters ended
|
Six fiscal months ended
|
|||||||||||||||||||
June 29, 2019
|
March 30, 2019
|
June 30, 2018
|
June 29, 2019
|
June 30, 2018
|
||||||||||||||||
Net cash provided by (used in) operating activities
|
$
|
56,301
|
$
|
79,518
|
$
|
(8,689
|
)
|
$
|
135,819
|
$
|
38,170
|
|||||||||
Proceeds from sale of property and equipment
|
69
|
395
|
8,194
|
464
|
8,378
|
|||||||||||||||
Less: Capital expenditures
|
(33,781
|
)
|
(36,367
|
)
|
(48,373
|
)
|
(70,148
|
)
|
(76,646
|
)
|
||||||||||
Free cash
|
$
|
22,589
|
$
|
43,546
|
$
|
(48,868
|
)
|
$
|
66,135
|
$
|
(30,098
|
)
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of EBITDA and Adjusted EBITDA
|
||||||||||||||||||||
(Unaudited - In thousands)
|
||||||||||||||||||||
Fiscal quarters ended
|
Six fiscal months ended
|
|||||||||||||||||||
June 29, 2019
|
March 30, 2019
|
June 30, 2018
|
June 29, 2019
|
June 30, 2018
|
||||||||||||||||
GAAP net earnings attributable to Vishay stockholders
|
$
|
44,477
|
$
|
75,459
|
$
|
103,097
|
$
|
119,936
|
$
|
165,463
|
||||||||||
Net earnings attributable to noncontrolling interests
|
258
|
182
|
165
|
440
|
344
|
|||||||||||||||
Net earnings
|
$
|
44,735
|
$
|
75,641
|
$
|
103,262
|
$
|
120,376
|
$
|
165,807
|
||||||||||
Interest expense
|
$
|
8,204
|
$
|
8,392
|
$
|
8,372
|
$
|
16,596
|
$
|
16,049
|
||||||||||
Interest income
|
(2,147
|
)
|
(2,199
|
)
|
(2,762
|
)
|
(4,346
|
)
|
(4,798
|
)
|
||||||||||
Income taxes
|
26,153
|
24,307
|
(5,703
|
)
|
50,460
|
23,771
|
||||||||||||||
Depreciation and amortization
|
40,918
|
40,428
|
40,616
|
81,346
|
81,174
|
|||||||||||||||
EBITDA
|
$
|
117,863
|
$
|
146,569
|
$
|
143,785
|
$
|
264,432
|
$
|
282,003
|
||||||||||
Reconciling items
|
||||||||||||||||||||
Loss on early extinguishment of debt
|
$
|
-
|
$
|
1,307
|
$
|
17,309
|
$ |
1,307
|
$ |
17,309
|
||||||||||
Adjusted EBITDA
|
$
|
117,863
|
$
|
147,876
|
$
|
161,094
|
$
|
265,739
|
$
|
299,312
|
||||||||||
Adjusted EBITDA margin**
|
17.2
|
%
|
19.8
|
%
|
21.2
|
%
|
18.6
|
%
|
20.3
|
%
|
||||||||||
** Adjusted EBITDA as a percentage of net revenues
|