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
|
|
|
|
• | 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. |
Average Stock Price |
|
Projected Diluted Shares |
||||||
$
|
|
|
<25.00 |
|
|
|
|
145 |
$ |
|
|
25.00 - 32.00
|
|
|
|
|
146 |
$ |
|
|
33.00 |
|
|
|
|
147 |
$ |
|
|
34.00
|
|
|
|
|
147 |
$ |
|
|
35.00
|
|
|
|
|
148 |
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). |
|
VISHAY INTERTECHNOLOGY, INC.
|
|
By:
|
/s/ Lori Lipcaman
|
|
|
Name:
|
Lori Lipcaman
|
|
|
Title:
|
Executive Vice President and
|
|
|
|
Chief Financial Officer
|
•
|
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
|
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
|
||||||||||||||||||||
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
|