UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934


  Date of Report (date of earliest event reported)  February 4, 2020
   

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
(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.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:


 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))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
 
Emerging growth company

 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Securities registered pursuant to Section 12(b) of the Act:

 
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


Item 2.02 – Results of Operations and Financial Condition

On February 4, 2020, Vishay Intertechnology, Inc. ("the Company") issued a press release announcing its financial results for the fiscal quarter and year ended December 31, 2019.  A copy of the press release is attached as Exhibit 99.1 to this report.

Item 7.01 – Regulation FD Disclosure

Computational Guidance on Earnings Per Share Estimates

The Company frequently receives questions from analysts and stockholders regarding its diluted earnings per share ("EPS") computation.  The information furnished in this Form 8-K provides additional information on the impact of key variables on the EPS computation, particularly as they relate to the first fiscal quarter of 2020.

Accounting principles require that EPS be computed based on the weighted average shares outstanding ("basic"), and also assuming the issuance of potentially issuable shares (such as those subject to equity awards and convertible debt) if those potentially issuable shares would reduce EPS ("diluted").

The number of shares related to equity awards included in diluted EPS is based on the "Treasury Stock Method" prescribed in Financial Accounting Standards Board ("FASB") ASC Topic 260, Earnings Per Share ("FASB ASC Topic 260").  This method assumes a theoretical repurchase of shares using the unrecognized compensation expense and any other proceeds at a price equal to the issuer's average stock price during the related earnings period.   Accordingly, the number of shares includable in the calculation of diluted EPS in respect of equity awards is dependent on this average stock price and will increase as the average stock price increases.  This method is also utilized for net share settlement debt.

The number of shares includable in the calculation of diluted EPS in respect of conventional convertible or exchangeable securities is based on the "If Converted Method" prescribed in FASB ASC Topic 260.  This method assumes the conversion or exchange of these securities for shares of common stock.  In determining if convertible or exchangeable securities are dilutive, the interest savings (net of tax) subsequent to an assumed conversion are added back to net earnings.  The shares related to a convertible or exchangeable security are included in diluted EPS only if EPS as otherwise calculated is greater than the interest savings, net of tax, divided by the shares issuable upon exercise or conversion of the instrument ("incremental earnings per share").  Accordingly, the calculation of diluted EPS for these instruments is dependent on the level of net earnings.  Each series of convertible or exchangeable securities is considered individually and in sequence, starting with the series having the lowest incremental earnings per share, to determine if its effect is dilutive or anti-dilutive.

At the direction of its Board of Directors, Vishay intends to waive its rights to settle the principal amount of its convertible debt instruments, its 2.25% Convertible Senior Debentures due 2040 and due 2041, and its 2.25% Convertible Senior Notes due 2025, upon any conversion or repurchase of the debentures or notes, in shares of Vishay common stock.

Pursuant to the indentures governing the respective convertible debt instruments, Vishay has the right to pay the conversion value or purchase price for the convertible debt instruments in cash, Vishay common stock, or a combination of both.
 
If the convertible debt instruments are tendered for repurchase, Vishay will pay the repurchase price in cash, and if the convertible debt instruments are submitted for conversion, Vishay will value the shares issuable upon conversion and will pay in cash an amount equal to the principal amount of the converted debt instruments and will issue shares in respect of the conversion value in excess of the principal amount.

Vishay will consider its convertible debt instruments to be "net share settlement debt." Accordingly, its convertible debt instruments will be included in the diluted earnings per share computation using the "treasury stock method" (similar to options) rather than the "if converted method" otherwise required for convertible debt.  Under the "treasury stock method," Vishay will calculate the number of shares issuable under the terms of its convertible debt instruments based on the average market price of Vishay common stock during the period, and include that number in the total diluted shares figure for the period.

The Company currently has no potentially dilutive instruments included in the diluted EPS calculation using the "if converted method."

The following estimates of shares expected to be used in the calculation of diluted EPS consider the number of the Company's shares currently outstanding and the Company's convertible securities currently outstanding and their exercise and conversion features currently in effect.  The Company adjusts its calculation for the estimated effect of expected quarterly activity.  The estimates assume no share or convertible debt instrument repurchases during the first fiscal quarter of 2020.  Changes in these parameters or estimates could have a material impact on the calculation of diluted EPS.

The following estimates of shares expected to be used in the calculation of diluted EPS should be read in conjunction with the information on earnings per share in the Company's filings on Form 10-Q and Form 10-K.  These estimates are unaudited and are not necessarily indicative of the shares used in the diluted EPS computation for any prior period.  The estimates below are not necessarily indicative of the shares to be used in the quarterly diluted EPS computation for any period subsequent to the first fiscal quarter of 2020.  The Company assumes no duty to revise these estimates as a result of changes in the parameters on which they are based or any changes in accounting principles.  Also, the presentation is not intended as a forecast of EPS values or share prices of the Company's common stock for any period.




For the first fiscal quarter of 2020:

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 $12.50 per $1,000 principal amount, equivalent to 80.0018 shares per $1,000 principal amount.  There is $0.3 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:
   
  S = $300,000 / $1000 * [(P - $12.50) * 80.0018] / P
   
  where
   
  S = the number of shares to be included in diluted EPS, and
  P = the average market price of Vishay common stock for the quarter.
   
  If the average market price is less than $12.50, no shares will be included in the diluted earnings per share computation.
   
The Company's Convertible Senior Debentures due 2041 are convertible at a conversion price of $17.13 per $1,000 principal amount, equivalent to 58.3812 shares per $1,000 principal amount.  There is $16.9 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:
   
  S = [$16,890,000 / $1000] * [(P - $17.13) * 58.3812] / P
   
  where
   
  S = the number of shares to be included in diluted EPS, and
  P = the average market price of Vishay common stock for the quarter.
   
  If the average market price is less than $17.13, no shares will be included in the diluted earnings per share computation.
   
The Company's Convertible Senior Notes due 2025 are convertible at a conversion price of $31.44 per $1,000 principal amount, equivalent to 31.8083 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:
   
  S = [$600,000,000 / $1000] * [(P - $31.44) * 31.8083] / P
   
  where
   
  S = the number of shares to be included in diluted EPS, and
  P = the average market price of Vishay common stock for the quarter.
   
  If the average market price is less than $31.44, no shares will be included in the diluted earnings per share computation.
 

Accordingly, the following table summarizes the approximate number of shares to be included in the denominator of the diluted EPS calculation assuming net earnings attributable to Vishay stockholders for various average stock prices (number of shares in millions):

Average Stock Price
 
Projected Diluted Shares
$
 
 
<25.00
 
 
 
 
145
$
 
 
25.00 - 32.00
 
 
 
 
146
$
 
 
33.00
 
 
 
 
147
$
 
 
34.00
 
 
 
 
147
$
 
 
35.00
 
 
 
 
148




Segment Realignment

In the fourth fiscal quarter of 2019, the Company realigned its reportable business segments structure.  The Company changed its segment reporting to separate the former Resistors & Inductors reporting segment into separate Resistors and Inductors reporting segments.  The chief operating decision maker now makes strategic and operating decisions with regards to assessing performance and allocating resources based on this new segment structure.

The Company has prepared the selected financial data presented in Exhibit 99.2 to provide certain historical business segment financial information for comparative purposes, reflecting the segment realignment executed in the fourth fiscal quarter of 2019. The business segment realignment had no effect on our previously reported consolidated financial position, results of operations, or liquidity.

Item 9.01 – Financial Statements and Exhibits
 
(d) Exhibits

Exhibit No.
 
Description
 
 
  
 
 
   99.2   Selected Financial Data reflecting the business segment realignment
   104   Cover Page Interactive Data File (embedded within the Inline XBRL document).
 



 
Signature
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: February 4, 2020

 
VISHAY INTERTECHNOLOGY, INC.

 
By:
/s/ Lori Lipcaman
 

 
Name:
Lori Lipcaman
 
Title:
Executive Vice President and
 
 
Chief Financial Officer

Exhibit 99.1

VISHAY REPORTS RESULTS FOR FOURTH QUARTER AND YEAR 2019

Revenues for Q4 2019 of $610 million and for the year 2019 $2,668 million
Gross Margin Q4 of 22.2% and year 2019 of 25.2%
Operating Margin Q4 of 4.0% and year 2019 of 9.8%
Adjusted Operating Margin Q4 of 6.7% and year 2019 of 10.7%
EPS Q4 of $0.10 and year 2019 of $1.13
Adjusted EPS Q4 of $0.13 and year 2019 of $1.26
Free cash for the year 2019 of $140 million
Guidance for Q1 2020 for revenues of $605 to $645 million and gross margins of 24.0% plus/minus 70 basis points at Q4 exchange rates

MALVERN, Pa. – February 4, 2020 – Vishay Intertechnology, Inc. (NYSE: VSH), one of the world's largest manufacturers of discrete semiconductors and passive components, today announced its results for the year and fiscal quarter ended December 31, 2019.

Revenues for the year ended December 31, 2019 were $2,668.3 million, compared to $3,034.7 million for the year ended December 31, 2018.  Net earnings attributable to Vishay stockholders for the year ended December 31, 2019 were $163.9 million, or $1.13 per diluted share compared to $345.8 million, or $2.24 per diluted share for the year ended December 31, 2018.

Revenues for the fiscal quarter ended December 31, 2019 were $609.6 million, compared to $628.3 million for the fiscal quarter ended September 28, 2019, and $775.9 million for the fiscal quarter ended December 31, 2018.  Net earnings attributable to Vishay stockholders for the fiscal quarter ended December 31, 2019 were $14.0 million, or $0.10 per diluted share, compared to $30.0 million, or $0.21 per diluted share for the fiscal quarter ended September 28, 2019, and $102.4 million, or $0.69 per diluted share for the fiscal quarter ended December 31, 2018.

As summarized on the attached reconciliation schedule, all periods presented include items affecting comparability.  Adjusted earnings per diluted share, which exclude these items net of tax and the unusual tax items, were $0.13 and $1.26 for the fiscal quarter and year ended December 31, 2019, respectively, $0.26 for the fiscal quarter ended September 28, 2019, and $0.58 and $2.12 for the fiscal quarter and year ended December 31, 2018, respectively.

Commenting on results for the year 2019, Dr. Gerald Paul, President and Chief Executive Officer stated, “After a prolonged upturn in the prior two years, 2019 has been a year of correction for Vishay and the electronic components industry. The reduction of inflated inventory levels in the supply chain led to drastically reduced manufacturing volumes, which negatively impacted Vishay’s profitability. A further burden has been temporary manufacturing inefficiencies due to the very rapid and substantial adaptation of capacities to the decreased demand.”

Dr. Paul continued, commenting on the results for the fourth quarter 2019, “The performance in the fourth quarter has been disappointing due to a lower than usual contributive margin caused by an unfavorable product mix and various negative singularities impacting variable cost; lower other income; and a higher than assumed tax rate for the year. During the fourth quarter inventories of Vishay’s products at distribution were reduced by a further $37 million. Based on lower order cancellations and an order uptick from distribution in all regions, we believe that the fourth quarter represented the low point of the inventory correction in the supply chain.”

Commenting on the outlook Dr. Paul stated, “For the first quarter 2020 we expect a further inventory reduction in the supply chain and guide for revenues in the range of $605 to $645 million and gross margins of 24.0% plus/minus 70 basis points at the exchange rates of the fourth quarter 2019.  The guidance excludes the impact from the rapidly evolving coronavirus crisis."

A conference call to discuss Vishay’s third quarter financial results is scheduled for Tuesday, February 4, 2020 at 9:00 a.m. ET. The dial-in number for the conference call is 877-589-6174 (+1 706-643-1406, if calling from outside the United States or Canada) and the access code is 4395745.

A live audio webcast of the conference call and a PDF copy of the press release and the quarterly presentation will be accessible directly from the Investor Relations section of the Vishay website at http://ir.vishay.com.

There will be a replay of the conference call from 12:00 p.m. ET on Tuesday, February 4, 2020, through 11:59 p.m. ET on Tuesday, February 18, 2020. The telephone number for the replay is +1 855-859-2056 (+1 404-537-3406, if calling from outside the United States or Canada) and the access code is 4395745.


About Vishay
Vishay Intertechnology, Inc., a Fortune 1000 Company listed on the NYSE (VSH), is one of the world's largest manufacturers of discrete semiconductors (diodes, MOSFETs, and infrared optoelectronics) and passive electronic components (resistors, inductors, and capacitors). These components are used in virtually all types of electronic devices and equipment, in the industrial, computing, automotive, consumer, telecommunications, military, aerospace, power supplies, and medical markets. Vishay’s product innovations, successful acquisition strategy, and "one-stop shop" service have made it a global industry leader. Vishay can be found on the Internet at http://www.vishay.com.

This press release includes certain financial measures which are not recognized in accordance with U.S. generally accepted accounting principles ("GAAP"), including adjusted net earnings; adjusted earnings per share; adjusted operating margin; free cash; earnings before interest, taxes, depreciation and amortization ("EBITDA"); adjusted EBITDA; and adjusted EBITDA margin; which are considered "non-GAAP financial measures" under the U.S. Securities and Exchange Commission rules. These non-GAAP measures supplement our GAAP measures of performance or liquidity and should not be viewed as an alternative to GAAP measures of performance or liquidity. Non-GAAP measures such as adjusted net earnings, adjusted earnings per share, adjusted operating margin, free cash, EBITDA, adjusted EBITDA, and adjusted EBITDA margin do not have uniform definitions. These measures, as calculated by Vishay, may not be comparable to similarly titled measures used by other companies. Management believes that such measures are meaningful to investors because they provide insight with respect to intrinsic operating results of the Company. Although the terms "free cash" and "EBITDA" are not defined in GAAP, the measures are derived using various line items measured in accordance with GAAP. Reconciling items to arrive at adjusted net earnings represent significant charges or credits that are important to understanding the Company's intrinsic operations. Reconciling items to calculate adjusted operating margin and adjusted EBITDA represent those same items used in computing adjusted net earnings, as relevant. Furthermore, the presented calculation of adjusted EBITDA is substantially similar to, but not identical to, a measure used in the calculation of financial ratios required for covenant compliance under Vishay's revolving credit facility. These reconciling items are indicated on the accompanying reconciliation schedules and are more fully described in the Company's financial statements presented in its annual report on Form 10-K and its quarterly reports presented on Forms 10-Q.

Statements contained herein that relate to the Company's future performance, including statements with respect to forecasted revenues, margins, inventories, product demand, and the performance of the economy in general, are forward-looking statements within the safe harbor provisions of Private Securities Litigation Reform Act of 1995. Words such as "believe," "estimate," "will be," "will," "would," "expect," "anticipate," "plan," "project," "intend," "could," "should," or other similar words or expressions often identify forward-looking statements. Such statements are based on current expectations only, and are subject to certain risks, uncertainties and assumptions, many of which are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results, performance, or achievements may vary materially from those anticipated, estimated or projected. Among the factors that could cause actual results to materially differ include: general business and economic conditions; delays or difficulties in implementing our cost reduction strategies; delays or difficulties in expanding our manufacturing capacities; manufacturing or supply chain interruptions or changes in customer demand because of the coronavirus or similar diseases; an inability to attract and retain highly qualified personnel; changes in foreign currency exchange rates; uncertainty related to the effects of changes in foreign currency exchange rates; competition and technological changes in our industries; difficulties in new product development; difficulties in identifying suitable acquisition candidates, consummating a transaction on terms which we consider acceptable, and integration and performance of acquired businesses; changes in U.S. and foreign trade regulations and tariffs, and uncertainty regarding the same; changes in applicable domestic and foreign tax regulations, and uncertainty regarding the same; changes in applicable accounting standards and other factors affecting our operations that are set forth in our filings with the Securities and Exchange Commission, including our annual reports on Form 10-K and our quarterly reports on Form 10-Q. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Contact:                                                   
Vishay Intertechnology, Inc.
Peter Henrici
Senior Vice President, Corporate Communications
+1-610-644-1300





VISHAY INTERTECHNOLOGY, INC.
           
Summary of Operations
           
(In thousands, except per share amounts)
           
             
   
Years ended
 
   
December 31, 2019
   
December 31, 2018
 
   
(Unaudited)
       
             
Net revenues
 
$
2,668,305
   
$
3,034,689
 
Costs of products sold
   
1,997,105
     
2,146,165
 
Gross profit
   
671,200
     
888,524
 
  Gross margin
   
25.2
%
   
29.3
%
                 
Selling, general, and administrative expenses
   
384,631
     
403,404
 
Restructuring and severance costs
   
24,139
     
-
 
Operating income
   
262,430
     
485,120
 
  Operating margin
   
9.8
%
   
16.0
%
                 
Other income (expense):
               
  Interest expense
   
(33,683
)
   
(36,680
)
  Other components of net periodic pension cost
   
(13,959
)
   
(13,118
)
  Other
   
13,540
     
8,037
 
  Loss on early extinguishment of debt
   
(2,030
)
   
(26,583
)
  Total other income (expense) - net
   
(36,132
)
   
(68,344
)
                 
Income before taxes
   
226,298
     
416,776
 
                 
Income tax expense
   
61,508
     
70,239
 
                 
Net earnings
   
164,790
     
346,537
 
                 
Less: net earnings attributable to noncontrolling interests
   
854
     
779
 
                 
Net earnings attributable to Vishay stockholders
 
$
163,936
   
$
345,758
 
                 
Basic earnings per share attributable to Vishay stockholders
 
$
1.13
   
$
2.39
 
                 
Diluted earnings per share attributable to Vishay stockholders
 
$
1.13
   
$
2.24
 
                 
Weighted average shares outstanding - basic
   
144,608
     
144,370
 
                 
Weighted average shares outstanding - diluted
   
145,136
     
154,622
 
                 
Cash dividends per share
 
$
0.3700
   
$
0.3225
 
                 




VISHAY INTERTECHNOLOGY, INC.
                 
Summary of Operations
                 
(Unaudited - In thousands, except per share amounts)
             
                   
   
Fiscal quarters ended
 
   
December 31, 2019
   
September 28, 2019
   
December 31, 2018
 
                   
Net revenues
 
$
609,577
   
$
628,329
   
$
775,892
 
Costs of products sold
   
474,216
     
478,250
     
556,202
 
Gross profit
   
135,361
     
150,079
     
219,690
 
  Gross margin
   
22.2
%
   
23.9
%
   
28.3
%
                         
Selling, general, and administrative expenses
   
94,299
     
91,796
     
100,023
 
Restructuring and severance costs
   
16,884
     
7,255
     
-
 
Operating income
   
24,178
     
51,028
     
119,667
 
  Operating margin
   
4.0
%
   
8.1
%
   
15.4
%
                         
Other income (expense):
                       
  Interest expense
   
(8,523
)
   
(8,564
)
   
(9,818
)
  Other components of net periodic pension cost
   
(3,848
)
   
(3,348
)
   
(2,782
)
  Other
   
196
     
5,066
     
2,597
 
  Loss on early extinguishment of debt
   
(723
)
   
-
     
(9,274
)
  Total other income (expense) - net
   
(12,898
)
   
(6,846
)
   
(19,277
)
                         
Income before taxes
   
11,280
     
44,182
     
100,390
 
                         
Income tax expense (benefit)
   
(2,869
)
   
13,917
     
(2,269
)
                         
Net earnings
   
14,149
     
30,265
     
102,659
 
                         
Less: net earnings attributable to noncontrolling interests
   
187
     
227
     
240
 
                         
Net earnings attributable to Vishay stockholders
 
$
13,962
   
$
30,038
   
$
102,419
 
                         
Basic earnings per share attributable to Vishay stockholders
 
$
0.10
   
$
0.21
   
$
0.71
 
                         
Diluted earnings per share attributable to Vishay stockholders
 
$
0.10
   
$
0.21
   
$
0.69
 
                         
Weighted average shares outstanding - basic
   
144,628
     
144,628
     
144,384
 
                         
Weighted average shares outstanding - diluted
   
145,202
     
145,027
     
148,378
 
                         
Cash dividends per share
 
$
0.095
   
$
0.095
   
$
0.0850
 
                         



VISHAY INTERTECHNOLOGY, INC.
           
Consolidated Condensed Balance Sheets
           
(In thousands)
           
             
   
December 31, 2019
   
December 31, 2018
 
   
(Unaudited)
       
Assets
           
Current assets:
           
  Cash and cash equivalents
 
$
694,133
   
$
686,032
 
  Short-term investments
   
108,822
     
78,286
 
  Accounts receivable, net
   
328,187
     
397,020
 
  Inventories:
               
    Finished goods
   
122,466
     
138,112
 
    Work in process
   
187,354
     
190,982
 
    Raw materials
   
121,860
     
150,566
 
  Total inventories
   
431,680
     
479,660
 
                 
  Prepaid expenses and other current assets
   
141,294
     
142,888
 
Total current assets
   
1,704,116
     
1,783,886
 
                 
Property and equipment, at cost:
               
  Land
   
75,011
     
87,622
 
  Buildings and improvements
   
585,064
     
619,445
 
  Machinery and equipment
   
2,606,355
     
2,510,001
 
  Construction in progress
   
110,722
     
125,109
 
  Allowance for depreciation
   
(2,425,627
)
   
(2,373,176
)
     
951,525
     
969,001
 
                 
Right of use assets
   
93,162
     
-
 
                 
Goodwill
   
150,642
     
147,480
 
                 
Other intangible assets, net
   
60,659
     
65,688
 
                 
Other assets
   
160,671
     
140,143
 
     Total assets
 
$
3,120,775
   
$
3,106,198
 



VISHAY INTERTECHNOLOGY, INC.
           
Consolidated Condensed Balance Sheets (continued)
       
(In thousands)
           
             
   
December 31, 2019
   
December 31, 2018
 
   
(Unaudited)
       
             
Liabilities, temporary equity, and stockholders' equity
           
Current liabilities:
           
  Notes payable to banks
 
$
2
   
$
18
 
  Trade accounts payable
   
173,915
     
218,322
 
  Payroll and related expenses
   
122,100
     
141,670
 
  Lease liabilities
   
20,217
     
-
 
  Other accrued expenses
   
186,463
     
229,660
 
  Income taxes
   
17,731
     
54,436
 
Total current liabilities
   
520,428
     
644,106
 
                 
Long-term debt less current portion
   
499,147
     
494,509
 
U.S. transition tax payable
   
140,196
     
154,953
 
Deferred income taxes
   
22,021
     
85,471
 
Long-term lease liabilities
   
78,511
     
-
 
Other liabilities
   
100,207
     
79,489
 
Accrued pension and other postretirement costs
   
272,402
     
260,984
 
Total liabilities
   
1,632,912
     
1,719,512
 
                 
Redeemable convertible debentures
   
174
     
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
   
1,425,170
     
1,436,011
 
  Retained earnings (accumulated deficit)
   
72,180
     
(61,258
)
  Accumulated other comprehensive income (loss)
   
(26,646
)
   
(6,791
)
  Total Vishay stockholders' equity
   
1,485,149
     
1,382,384
 
Noncontrolling interests
   
2,540
     
2,286
 
Total equity
   
1,487,689
     
1,384,670
 
Total liabilities, temporary equity, and equity
 
$
3,120,775
   
$
3,106,198
 
                 



VISHAY INTERTECHNOLOGY, INC.
           
Consolidated Condensed Statements of Cash Flows
           
(In thousands)
           
   
Years ended
 
   
December 31, 2019
   
December 31, 2018
 
   
(Unaudited)
       
Operating activities
           
Net earnings
 
$
164,790
   
$
346,537
 
Adjustments to reconcile net earnings to
               
    net cash provided by operating activities:
               
      Depreciation and amortization
   
164,461
     
161,863
 
      (Gain) loss on disposal of property and equipment
   
(157
)
   
(2,216
)
      Accretion of interest on convertible debt instruments
   
14,146
     
10,769
 
      Inventory write-offs for obsolescence
   
26,494
     
23,872
 
      Pensions and other postretirement benefits, net of contributions
   
(552
)
   
(1,549
)
      Loss on early extinguishment of debt
   
2,030
     
26,583
 
      Deferred income taxes
   
(23,009
)
   
(55,206
)
      Other
   
13,341
     
21,194
 
      Change in U.S. transition tax liability
   
(14,757
)
   
(14,757
)
      Change in repatriation tax liability
   
(38,814
)
   
(156,767
)
      Changes in operating assets and liabilities, net of effects of businesses acquired
   
(11,529
)
   
(101,817
)
Net cash provided by operating activities
   
296,444
     
258,506
 
                 
Investing activities
               
Purchase of property and equipment
   
(156,641
)
   
(229,899
)
Proceeds from sale of property and equipment
   
577
     
55,561
 
Purchase of businesses, net of cash acquired
   
(11,862
)
   
(14,880
)
Purchase of short-term investments
   
(111,631
)
   
(175,403
)
Maturity of short-term investments
   
81,012
     
636,108
 
Other investing activities
   
3,587
     
(2,058
)
Net cash provided by (used in) investing activities
   
(194,958
)
   
269,429
 
                 
Financing activities
               
Proceeds from long-term borrowings
   
-
     
600,000
 
Issuance costs
   
(5,394
)
   
(15,621
)
Repurchase of convertible debentures
   
(27,863
)
   
(960,995
)
Net proceeds (payments) on revolving credit lines
   
-
     
(150,000
)
Net changes in short-term borrowings
   
(16
)
   
15
 
Dividends paid to common stockholders
   
(48,968
)
   
(42,608
)
Dividends paid to Class B common stockholders
   
(4,476
)
   
(3,901
)
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
   
(90,025
)
   
(575,932
)
Effect of exchange rate changes on cash and cash equivalents
   
(3,360
)
   
(14,003
)
                 
Net increase (decrease) in cash and cash equivalents
   
8,101
     
(62,000
)
                 
Cash and cash equivalents at beginning of period
   
686,032
     
748,032
 
Cash and cash equivalents at end of period
 
$
694,133
   
$
686,032
 
                 



VISHAY INTERTECHNOLOGY, INC.
                             
Reconciliation of Adjusted Earnings Per Share
                         
(Unaudited - In thousands, except per share amounts)
                         
   
Fiscal quarters ended
   
Years ended
 
   
December 31, 2019
   
September 28, 2019
   
December 31, 2018
   
December 31, 2019
   
December 31, 2018
 
                               
GAAP net earnings attributable to Vishay stockholders
 
$
13,962
   
$
30,038
   
$
102,419
   
$
163,936
   
$
345,758
 
                                         
Reconciling items affecting operating income:
                                 
Restructuring and severance costs
 
$
16,884
   
$
7,255
   
$
-
   
$
24,139
   
$
-
 
                                         
Reconciling items affecting other income (expense):
                                 
Loss on early extinguishment of debt
 
$
723
   
$
-
   
$
9,274
   
$
2,030
   
$
26,583
 
                                         
Reconciling items affecting tax expense (benefit):
                                 
Effects of tax-basis foreign exchange gain
 
$
-
   
$
-
   
$
-
   
$
7,554
   
$
-
 
Enactment of TCJA
   
-
     
-
     
-

   
-
     
25,496
 
Effects of cash repatriation program
   
(11,554
)
   
2,604
     
(3,037
)
   
(9,583
)
   
(10,047
)
Change in deferred taxes due to early extinguishment of debt
   
(289
)
   
-
     
(20,914
)
   
(1,601
)
   
(54,877
)
Effects of changes in uncertain tax positions
   
2,831
     
-
     
-
     
2,831
     
-
 
Tax effects of pre-tax items above
   
(4,277
)
   
(1,644
)
   
(2,028
)
   
(6,211
)
   
(5,812
)
                                         
Adjusted net earnings
 
$
18,280
   
$
38,253
   
$
85,714
   
$
183,095
   
$
327,101
 
                                         
Adjusted weighted average diluted shares outstanding
   
145,202
     
145,027
     
148,378
     
145,136
     
154,622
 
                                         
Adjusted earnings per diluted share
 
$
0.13
   
$
0.26
   
$
0.58
   
$
1.26
   
$
2.12
 
                                         



VISHAY INTERTECHNOLOGY, INC.
                         
Reconciliation of Free Cash
                             
(Unaudited - In thousands)
                             
   
Fiscal quarters ended
   
Years ended
 
   
December 31, 2019
   
September 28, 2019
   
December 31, 2018
   
December 31, 2019
   
December 31, 2018
 
Net cash provided by operating activities
 
$
84,423
   
$
76,202
   
$
149,615
   
$
296,444
   
$
258,506
 
Proceeds from sale of property and equipment
   
91
     
22
     
47,106
     
577
     
55,561
 
Less: Capital expenditures
   
(56,374
)
   
(30,119
)
   
(103,508
)
   
(156,641
)
   
(229,899
)
Free cash
 
$
28,140
   
$
46,105
   
$
93,213
   
$
140,380
   
$
84,168
 
                                         



VISHAY INTERTECHNOLOGY, INC.
                         
Reconciliation of EBITDA and Adjusted EBITDA
                   
(Unaudited - In thousands)
                             
   
Fiscal quarters ended
   
Years ended
 
   
December 31, 2019
   
September 28, 2019
   
December 31, 2018
   
December 31, 2019
   
December 31, 2018
 
                               
GAAP net earnings attributable to Vishay stockholders
 
$
13,962
   
$
30,038
   
$
102,419
   
$
163,936
   
$
345,758
 
Net earnings attributable to noncontrolling interests
   
187
     
227
     
240
     
854
     
779
 
Net earnings
 
$
14,149
   
$
30,265
   
$
102,659
   
$
164,790
   
$
346,537
 
                                         
Interest expense
 
$
8,523
   
$
8,564
   
$
9,818
   
$
33,683
   
$
36,680
 
Interest income
   
(1,734
)
   
(2,365
)
   
(3,638
)
   
(8,445
)
   
(11,940
)
Income taxes
   
(2,869
)
   
13,917
     
(2,269
)
   
61,508
     
70,239
 
Depreciation and amortization
   
42,159
     
40,956
     
39,975
     
164,461
     
161,863
 
EBITDA
 
$
60,228
   
$
91,337
   
$
146,545
   
$
415,997
   
$
603,379
 
                                         
Reconciling items
                                       
Restructuring and severance costs
 
$
16,884
   
$
7,255
   
$
-
   
$
24,139
   
$
-
 
Loss on early extinguishment of debt
   
723
     
-
     
9,274
     
2,030
     
26,583
 
                                         
Adjusted EBITDA
 
$
77,835
   
$
98,592
   
$
155,819
   
$
442,166
   
$
629,962
 
                                         
Adjusted EBITDA margin**
   
12.8
%
   
15.7
%
   
20.1
%
   
16.6
%
   
20.8
%
                                         
** Adjusted EBITDA as a percentage of net revenues
                         
                                         























Exhibit 99.2


Vishay Intertechnology, Inc.
 
Introduction

In the fourth fiscal quarter of 2019, the Company realigned its reportable business segments structure.  The Company changed its segment reporting to separate the former Resistors & Inductors reporting segment into separate Resistors and Inductors reporting segments.  The chief operating decision maker now makes strategic and operating decisions with regards to assessing performance and allocating resources based on this new segment structure.

The accompanying selected financial data are unaudited and do not include all information and footnotes necessary for presentation of financial position, results of operations, and cash flows required by accounting principles generally accepted in the United States for complete financial statements. The selected financial data should be read in conjunction with the consolidated financial statements and notes thereto filed with the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 and the Company’s Quarterly Reports on Form 10-Q for the fiscal quarters ended March 30, 2019, June 29, 2019, and September 28, 2019.




VISHAY INTERTECHNOLOGY, INC.
Selected Segment Information
as recast to reflect the business segment realignment
(Unaudited - in thousands)


   
Years ended
 
   
December 31, 2017
   
December 31, 2018
 
   
Resistors & Inductors
   
Resistors
   
Inductors
   
Resistors & Inductors
   
Resistors
   
Inductors
 
   
As Reported
   
Recast
   
As Reported
   
Recast
 
Net revenues
   $
843,529
     $
590,465
     $
253,064
     $
1,018,286
     $
716,394
     $
301,892
 
Gross Profit
   
251,905
     
179,443
     
72,462
     
337,268
     
238,356
     
98,912
 
Segment Operating Income
   
222,878
     
159,812
     
63,066
     
303,571
     
214,347
     
89,224
 
Depreciation Expense
   
34,083
     
23,853
     
10,230
     
37,708
     
26,416
     
11,292
 
Capital Expenditures
   
67,007
     
44,214
     
22,793
     
80,862
     
50,978
     
29,884
 
                                                 
Total Assets
   $
994,639
     $
664,609
     $
330,030
     $
874,835
     $
587,595
     $
287,240
 


   
Fiscal quarters ended
 
   
March 30, 2019
   
June 29, 2019
   
September 29, 2019
 
   
Resistors & Inductors
   
Resistors
   
Inductors
   
Resistors & Inductors
   
Resistors
   
Inductors
   
Resistors & Inductors
   
Resistors
   
Inductors
 
   
As Reported
   
Recast
   
As Reported
   
Recast
   
As Reported
   
Recast
 
Net revenues
   $
260,471
     $
188,831
     $
71,640
     $
242,383
     $
165,359
     $
77,024
     $
228,577
     $
155,119
     $
73,458
 
Gross Profit
   
85,869
     
62,589
     
23,280
     
71,415
     
46,877
     
24,538
     
65,894
     
42,444
     
23,450
 
Segment Operating Income
   
76,987
     
56,347
     
20,640
     
63,443
     
41,667
     
21,776
     
57,697
     
36,900
     
20,797