|
•
|
Revenues for Q3 2019 of $628 million
|
|
•
|
Gross Margin Q3 of 23.9%
|
|
•
|
Operating Margin Q3 of 8.1%
|
|
•
|
Adjusted Operating Margin 9.3%
|
|
•
|
EPS Q3 of $0.21
|
|
•
|
Adjusted EPS Q3 of $0.26
|
|
•
|
Free cash for trailing 12 months Q3 2019 of $205 million
|
|
•
|
Guidance for Q4 2019 for revenues of $580 to $620 million and gross margins of 23% to 24% at Q3 exchange rates
|
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
|
Summary of Operations
|
||||||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
|
Fiscal quarters ended
|
||||||||||||
|
September 28, 2019
|
June 29, 2019
|
September 29, 2018
|
||||||||||
|
Net revenues
|
$
|
628,329
|
$
|
685,240
|
$
|
780,972
|
||||||
|
Costs of products sold
|
478,250
|
510,639
|
544,676
|
|||||||||
|
Gross profit
|
150,079
|
174,601
|
236,296
|
|||||||||
|
Gross margin
|
23.9
|
%
|
25.5
|
%
|
30.3
|
%
|
||||||
|
Selling, general, and administrative expenses
|
91,796
|
95,112
|
98,198
|
|||||||||
|
Restructuring and severance costs
|
7,255
|
-
|
-
|
|||||||||
|
Operating income
|
51,028
|
79,489
|
138,098
|
|||||||||
|
Operating margin
|
8.1
|
%
|
11.6
|
%
|
17.7
|
%
|
||||||
|
Other income (expense):
|
||||||||||||
|
Interest expense
|
(8,564
|
)
|
(8,204
|
)
|
(10,813
|
)
|
||||||
|
Other components of net periodic pension cost
|
(3,348
|
)
|
(3,367
|
)
|
(3,367
|
)
|
||||||
|
Other
|
5,066
|
2,970
|
2,890
|
|||||||||
|
Total other income (expense) - net
|
(6,846
|
)
|
(8,601
|
)
|
(11,290
|
)
|
||||||
|
Income before taxes
|
44,182
|
70,888
|
126,808
|
|||||||||
|
Income tax expense
|
13,917
|
26,153
|
48,737
|
|||||||||
|
Net earnings
|
30,265
|
44,735
|
78,071
|
|||||||||
|
Less: net earnings attributable to noncontrolling interests
|
227
|
258
|
195
|
|||||||||
|
Net earnings attributable to Vishay stockholders
|
$
|
30,038
|
$
|
44,477
|
$
|
77,876
|
||||||
|
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.21
|
$
|
0.31
|
$
|
0.54
|
||||||
|
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.21
|
$
|
0.31
|
$
|
0.51
|
||||||
|
Weighted average shares outstanding - basic
|
144,628
|
144,621
|
144,383
|
|||||||||
|
Weighted average shares outstanding - diluted
|
145,027
|
145,023
|
152,946
|
|||||||||
|
Cash dividends per share
|
$
|
0.095
|
$
|
0.095
|
$
|
0.085
|
||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Summary of Operations
|
||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||
|
Nine fiscal months ended
|
||||||||
|
September 28, 2019
|
September 29, 2018
|
|||||||
|
Net revenues
|
$
|
2,058,728
|
$
|
2,258,797
|
||||
|
Costs of products sold
|
1,522,889
|
1,589,963
|
||||||
|
Gross profit
|
535,839
|
668,834
|
||||||
|
Gross margin
|
26.0
|
%
|
29.6
|
%
|
||||
|
Selling, general, and administrative expenses
|
290,332
|
303,381
|
||||||
|
Restructuring and severance costs
|
7,255
|
-
|
||||||
|
Operating income
|
238,252
|
365,453
|
||||||
|
Operating margin
|
11.6
|
%
|
16.2
|
%
|
||||
|
Other income (expense):
|
||||||||
|
Interest expense
|
(25,160
|
)
|
(26,862
|
)
|
||||
|
Other components of net periodic pension cost
|
(10,111
|
)
|
(10,336
|
)
|
||||
|
Other
|
13,344
|
5,440
|
||||||
|
Loss on early extinguishment of debt
|
(1,307
|
)
|
(17,309
|
)
|
||||
|
Total other income (expense) - net
|
(23,234
|
)
|
(49,067
|
)
|
||||
|
Income before taxes
|
215,018
|
316,386
|
||||||
|
Income tax expense
|
64,377
|
72,508
|
||||||
|
Net earnings
|
150,641
|
243,878
|
||||||
|
Less: net earnings attributable to noncontrolling interests
|
667
|
539
|
||||||
|
Net earnings attributable to Vishay stockholders
|
$
|
149,974
|
$
|
243,339
|
||||
|
Basic earnings per share attributable to Vishay stockholders
|
$
|
1.04
|
$
|
1.69
|
||||
|
Diluted earnings per share attributable to Vishay stockholders
|
$
|
1.03
|
$
|
1.55
|
||||
|
Weighted average shares outstanding - basic
|
144,602
|
144,364
|
||||||
|
Weighted average shares outstanding - diluted
|
145,114
|
156,702
|
||||||
|
Cash dividends per share
|
$
|
0.2750
|
$
|
0.2375
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Balance Sheets
|
||||||||
|
(In thousands)
|
||||||||
|
September 28, 2019
|
December 31, 2018
|
|||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
731,483
|
$
|
686,032
|
||||
|
Short-term investments
|
56,043
|
78,286
|
||||||
|
Accounts receivable, net
|
335,189
|
397,020
|
||||||
|
Inventories:
|
||||||||
|
Finished goods
|
129,485
|
138,112
|
||||||
|
Work in process
|
189,757
|
190,982
|
||||||
|
Raw materials
|
125,411
|
150,566
|
||||||
|
Total inventories
|
444,653
|
479,660
|
||||||
|
Prepaid expenses and other current assets
|
123,712
|
142,888
|
||||||
|
Total current assets
|
1,691,080
|
1,783,886
|
||||||
|
Property and equipment, at cost:
|
||||||||
|
Land
|
74,053
|
87,622
|
||||||
|
Buildings and improvements
|
570,727
|
619,445
|
||||||
|
Machinery and equipment
|
2,551,127
|
2,510,001
|
||||||
|
Construction in progress
|
113,639
|
125,109
|
||||||
|
Allowance for depreciation
|
(2,381,868
|
)
|
(2,373,176
|
)
|
||||
|
927,678
|
969,001
|
|||||||
|
Right of use assets
|
93,103
|
-
|
||||||
|
Goodwill
|
150,309
|
147,480
|
||||||
|
Other intangible assets, net
|
62,265
|
65,688
|
||||||
|
Other assets
|
147,751
|
140,143
|
||||||
|
Total assets
|
$
|
3,072,186
|
$
|
3,106,198
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Balance Sheets (continued)
|
||||||||
|
(In thousands)
|
||||||||
|
September 28, 2019
|
December 31, 2018
|
|||||||
|
(Unaudited)
|
||||||||
|
Liabilities and stockholders' equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Notes payable to banks
|
$
|
7
|
$
|
18
|
||||
|
Trade accounts payable
|
141,472
|
218,322
|
||||||
|
Payroll and related expenses
|
131,751
|
141,670
|
||||||
|
Lease liabilities
|
16,932
|
-
|
||||||
|
Other accrued expenses
|
164,995
|
229,660
|
||||||
|
Income taxes
|
25,945
|
54,436
|
||||||
|
Total current liabilities
|
481,102
|
644,106
|
||||||
|
Long-term debt less current portion
|
496,262
|
494,509
|
||||||
|
U.S. transition tax payable
|
140,196
|
154,953
|
||||||
|
Deferred income taxes
|
47,246
|
85,471
|
||||||
|
Long-term lease liabilities
|
80,998
|
-
|
||||||
|
Other liabilities
|
90,174
|
79,489
|
||||||
|
Accrued pension and other postretirement costs
|
248,357
|
260,984
|
||||||
|
Total liabilities
|
1,584,335
|
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
|
1,427,049
|
1,436,011
|
||||||
|
Retained earnings (accumulated deficit)
|
71,956
|
(61,258
|
)
|
|||||
|
Accumulated other comprehensive income (loss)
|
(27,952
|
)
|
(6,791
|
)
|
||||
|
Total Vishay stockholders' equity
|
1,485,498
|
1,382,384
|
||||||
|
Noncontrolling interests
|
2,353
|
2,286
|
||||||
|
Total equity
|
1,487,851
|
1,384,670
|
||||||
|
Total liabilities, temporary equity, and equity
|
$
|
3,072,186
|
$
|
3,106,198
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Statements of Cash Flows
|
||||||||
|
(Unaudited - in thousands)
|
||||||||
|
Nine fiscal months ended
|
||||||||
|
September 28, 2019
|
September 29, 2018
|
|||||||
|
Operating activities
|
||||||||
|
Net earnings
|
$
|
150,641
|
$
|
243,878
|
||||
|
Adjustments to reconcile net earnings (loss) to
|
||||||||
|
net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
122,302
|
121,888
|
||||||
|
(Gain) loss on disposal of property and equipment
|
(168
|
)
|
(2,216
|
)
|
||||
|
Accretion of interest on convertible debt instruments
|
10,558
|
6,966
|
||||||
|
Inventory write-offs for obsolescence
|
19,214
|
17,059
|
||||||
|
Loss on early extinguishment of debt
|
1,307
|
17,309
|
||||||
|
Deferred income taxes
|
(4,481
|
)
|
(12,348
|
)
|
||||
|
Other
|
9,029
|
13,021
|
||||||
|
Change in U.S. transition tax liability
|
(14,757
|
)
|
(14,400
|
)
|
||||
|
Change in repatriation tax liability
|
(38,814
|
)
|
(156,767
|
)
|
||||
|
Changes in operating assets and liabilities, net of effects of businesses acquired
|
(42,810
|
)
|
(125,499
|
)
|
||||
|
Net cash provided by operating activities
|
212,021
|
108,891
|
||||||
|
Investing activities
|
||||||||
|
Purchase of property and equipment
|
(100,267
|
)
|
(126,391
|
)
|
||||
|
Proceeds from sale of property and equipment
|
486
|
8,455
|
||||||
|
Purchase of businesses, net of cash acquired
|
(11,862
|
)
|
(14,880
|
)
|
||||
|
Purchase of short-term investments
|
(59,440
|
)
|
(172,732
|
)
|
||||
|
Maturity of short-term investments
|
79,765
|
577,524
|
||||||
|
Other investing activities
|
4,021
|
(1,608
|
)
|
|||||
|
Net cash provided by (used in) investing activities
|
(87,297
|
)
|
270,368
|
|||||
|
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
|
-
|
(150,000
|
)
|
|||||
|
Net changes in short-term borrowings
|
(12
|
)
|
-
|
|||||
|
Dividends paid to common stockholders
|
(36,396
|
)
|
(31,378
|
)
|
||||
|
Dividends paid to Class B common stockholders
|
(3,327
|
)
|
(2,873
|
)
|
||||
|
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
|
(71,132
|
)
|
(187,685
|
)
|
||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(8,141
|
)
|
(11,501
|
)
|
||||
|
Net increase in cash and cash equivalents
|
45,451
|
180,073
|
||||||
|
Cash and cash equivalents at beginning of period
|
686,032
|
748,032
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
731,483
|
$
|
928,105
|
||||
|
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, 2019
|
June 29, 2019
|
September 29, 2018
|
September 28, 2019
|
September 29, 2018
|
||||||||||||||||
|
GAAP net earnings attributable to Vishay stockholders
|
$
|
30,038
|
$
|
44,477
|
$
|
77,876
|
$
|
149,974
|
$
|
243,339
|
||||||||||
|
Reconciling items affecting operating income:
|
||||||||||||||||||||
|
Restructuring and severance costs
|
$
|
7,255
|
$
|
-
|
$
|
-
|
$
|
7,255
|
$
|
-
|
||||||||||
|
Reconciling items affecting other income (expense):
|
||||||||||||||||||||
|
Loss on early extinguishment of debt
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,307
|
$
|
17,309
|
||||||||||
|
Reconciling items affecting tax expense (benefit):
|
||||||||||||||||||||
|
Effects of tax-basis foreign exchange gain
|
$
|
-
|
$
|
7,554
|
$
|
-
|
$
|
7,554
|
$
|
-
|
||||||||||
|
Enactment of TCJA
|
-
|
-
|
13,496
|
-
|
25,496
|
|||||||||||||||
|
Effects of cash repatriation program
|
2,604
|
(48
|
)
|
680
|
1,971
|
(7,010
|
)
|
|||||||||||||
|
Change in deferred taxes due to early extinguishment of debt
|
-
|
-
|
-
|
(1,312
|
)
|
(33,963
|
)
|
|||||||||||||
|
Tax effects of pre-tax items above
|
(1,644
|
)
|
-
|
-
|
(1,934
|
)
|
(3,784
|
)
|
||||||||||||
|
Adjusted net earnings
|
$
|
38,253
|
$
|
51,983
|
$
|
92,052
|
$
|
164,815
|
$
|
241,387
|
||||||||||
|
Adjusted weighted average diluted shares outstanding
|
145,027
|
145,023
|
152,946
|
145,114
|
156,702
|
|||||||||||||||
|
Adjusted earnings per diluted share
|
$
|
0.26
|
$
|
0.36
|
$
|
0.60
|
$
|
1.14
|
$
|
1.54
|
||||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
|
Reconciliation of Free Cash
|
||||||||||||||||||||
|
(Unaudited - In thousands)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Nine fiscal months ended
|
|||||||||||||||||||
|
September 28, 2019
|
June 29, 2019
|
September 29, 2018
|
September 28, 2019
|
September 29, 2018
|
||||||||||||||||
|
Net cash provided by operating activities
|
$
|
76,202
|
$
|
56,301
|
$
|
70,721
|
$
|
212,021
|
$
|
108,891
|
||||||||||
|
Proceeds from sale of property and equipment
|
22
|
69
|
77
|
486
|
8,455
|
|||||||||||||||
|
Less: Capital expenditures
|
(30,119
|
)
|
(33,781
|
)
|
(49,745
|
)
|
(100,267
|
)
|
(126,391
|
)
|
||||||||||
|
Free cash
|
$
|
46,105
|
$
|
22,589
|
$
|
21,053
|
$
|
112,240
|
$
|
(9,045
|
)
|
|||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
|
Reconciliation of EBITDA and Adjusted EBITDA
|
||||||||||||||||||||
|
(Unaudited - In thousands)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Nine fiscal months ended
|
|||||||||||||||||||
|
September 28, 2019
|
June 29, 2019
|
September 29, 2018
|
September 28, 2019
|
September 29, 2018
|
||||||||||||||||
|
GAAP net earnings attributable to Vishay stockholders
|
$
|
30,038
|
$
|
44,477
|
$
|
77,876
|
$
|
149,974
|
$
|
243,339
|
||||||||||
|
Net earnings attributable to noncontrolling interests
|
227
|
258
|
195
|
667
|
539
|
|||||||||||||||
|
Net earnings
|
$
|
30,265
|
$
|
44,735
|
$
|
78,071
|
$
|
150,641
|
$
|
243,878
|
||||||||||
|
Interest expense
|
$
|
8,564
|
$
|
8,204
|
$
|
10,813
|
$
|
25,160
|
$
|
26,862
|
||||||||||
|
Interest income
|
(2,365
|
)
|
(2,147
|
)
|
(3,504
|
)
|
(6,711
|
)
|
(8,302
|
)
|
||||||||||
|
Income taxes
|
13,917
|
26,153
|
48,737
|
64,377
|
72,508
|
|||||||||||||||
|
Depreciation and amortization
|
40,956
|
40,918
|
40,714
|
122,302
|
121,888
|
|||||||||||||||
|
EBITDA
|
$
|
91,337
|
$
|
117,863
|
$
|
174,831
|
$
|
355,769
|
$
|
456,834
|
||||||||||
|
Reconciling items
|
||||||||||||||||||||
|
Restructuring and severance costs
|
$
|
7,255
|
$
|
-
|
$
|
-
|
$
|
7,255
|
$
|
-
|
||||||||||
|
Loss on early extinguishment of debt
|
-
|
-
|
-
|
1,307
|
17,309
|
|||||||||||||||
|
Adjusted EBITDA
|
$
|
98,592
|
$
|
117,863
|
$
|
174,831
|
$
|
364,331
|
$
|
474,143
|
||||||||||
|
Adjusted EBITDA margin**
|
15.7
|
%
|
17.2
|
%
|
22.4
|
%
|
17.7
|
%
|
21.0
|
%
|
||||||||||
|
** Adjusted EBITDA as a percentage of net revenues
|
||||||||||||||||||||