|
◾
|
Revenues Q1 of $613 million
|
|
◾
|
Gross margin Q1 of 24.0%; adjusted gross margin 24.5%
|
|
◾
|
Operating margin Q1 of 7.7%; adjusted operating margin 8.3%
|
|
◾
|
EPS Q1 of $0.19; adjusted EPS Q1 of $0.21
|
|
◾
|
Free Cash for the trailing 12 months of $107 million
|
|
◾
|
Guidance Q2 for revenues of $540 to $580 million and gross margins of 21.0% plus/minus 90 basis points at Q1 exchange rates
|
|
◾
|
Inventory reduction at distribution of $63 million in Q1
|
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
|
Summary of Operations
|
||||||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
|
Fiscal quarters ended
|
||||||||||||
|
April 4, 2020
|
December 31, 2019
|
March 30, 2019
|
||||||||||
|
Net revenues
|
$
|
612,841
|
$
|
609,577
|
$
|
745,159
|
||||||
|
Costs of products sold*
|
465,601
|
474,216
|
534,000
|
|||||||||
|
Gross profit
|
147,240
|
135,361
|
211,159
|
|||||||||
|
Gross margin
|
24.0
|
%
|
22.2
|
%
|
28.3
|
%
|
||||||
|
Selling, general, and administrative expenses*
|
99,832
|
94,299
|
103,424
|
|||||||||
|
Restructuring and severance costs
|
-
|
16,884
|
-
|
|||||||||
|
Operating income
|
47,408
|
24,178
|
107,735
|
|||||||||
|
Operating margin
|
7.7
|
%
|
4.0
|
%
|
14.5
|
%
|
||||||
|
Other income (expense):
|
||||||||||||
|
Interest expense
|
(8,552
|
)
|
(8,523
|
)
|
(8,392
|
)
|
||||||
|
Other
|
198
|
(3,652
|
)
|
1,912
|
||||||||
|
Loss on early extinguishment of debt
|
(2,920
|
)
|
(723
|
)
|
(1,307
|
)
|
||||||
|
Total other income (expense) - net
|
(11,274
|
)
|
(12,898
|
)
|
(7,787
|
)
|
||||||
|
Income before taxes
|
36,134
|
11,280
|
99,948
|
|||||||||
|
Income tax expense (benefit)
|
8,750
|
(2,869
|
)
|
24,307
|
||||||||
|
Net earnings
|
27,384
|
14,149
|
75,641
|
|||||||||
|
Less: net earnings attributable to noncontrolling interests
|
165
|
187
|
182
|
|||||||||
|
Net earnings attributable to Vishay stockholders
|
$
|
27,219
|
$
|
13,962
|
$
|
75,459
|
||||||
|
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.19
|
$
|
0.10
|
$
|
0.52
|
||||||
|
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.19
|
$
|
0.10
|
$
|
0.52
|
||||||
|
Weighted average shares outstanding - basic
|
144,792
|
144,628
|
144,554
|
|||||||||
|
Weighted average shares outstanding - diluted
|
145,295
|
145,202
|
145,289
|
|||||||||
|
Cash dividends per share
|
$
|
0.095
|
$
|
0.095
|
$
|
0.0850
|
||||||
|
* Includes incremental costs of products sold and selling, general, and administrative expenses separable from normal operations directly
attributable to the COVID-19 outbreak of $3,130 and $317, respectively.
|
||||||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Balance Sheets
|
||||||||
|
(In thousands)
|
||||||||
|
April 4, 2020
|
December 31, 2019
|
|||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
680,703
|
$
|
694,133
|
||||
|
Short-term investments
|
140,725
|
108,822
|
||||||
|
Accounts receivable, net
|
325,704
|
328,187
|
||||||
|
Inventories:
|
||||||||
|
Finished goods
|
122,231
|
122,466
|
||||||
|
Work in process
|
202,318
|
187,354
|
||||||
|
Raw materials
|
128,639
|
121,860
|
||||||
|
Total inventories
|
453,188
|
431,680
|
||||||
|
Prepaid expenses and other current assets
|
124,871
|
141,294
|
||||||
|
Total current assets
|
1,725,191
|
1,704,116
|
||||||
|
Property and equipment, at cost:
|
||||||||
|
Land
|
74,442
|
75,011
|
||||||
|
Buildings and improvements
|
579,161
|
585,064
|
||||||
|
Machinery and equipment
|
2,591,804
|
2,606,355
|
||||||
|
Construction in progress
|
105,832
|
110,722
|
||||||
|
Allowance for depreciation
|
(2,426,757
|
)
|
(2,425,627
|
)
|
||||
|
924,482
|
951,525
|
|||||||
|
Right of use assets
|
99,506
|
93,162
|
||||||
|
Goodwill
|
150,288
|
150,642
|
||||||
|
Other intangible assets, net
|
60,468
|
60,659
|
||||||
|
Other assets
|
156,569
|
160,671
|
||||||
|
Total assets
|
$
|
3,116,504
|
$
|
3,120,775
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Balance Sheets (continued)
|
||||||||
|
(In thousands)
|
||||||||
|
April 4, 2020
|
December 31, 2019
|
|||||||
|
(Unaudited)
|
||||||||
|
Liabilities and equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Notes payable to banks
|
$
|
199
|
$
|
2
|
||||
|
Trade accounts payable
|
153,999
|
173,915
|
||||||
|
Payroll and related expenses
|
116,456
|
122,100
|
||||||
|
Lease liabilities
|
21,033
|
20,217
|
||||||
|
Other accrued expenses
|
174,556
|
186,463
|
||||||
|
Income taxes
|
24,030
|
17,731
|
||||||
|
Total current liabilities
|
490,273
|
520,428
|
||||||
|
Long-term debt less current portion
|
552,096
|
499,147
|
||||||
|
U.S. transition tax payable
|
140,196
|
140,196
|
||||||
|
Deferred income taxes
|
20,627
|
22,021
|
||||||
|
Long-term lease liabilities
|
83,440
|
78,511
|
||||||
|
Other liabilities
|
94,762
|
100,207
|
||||||
|
Accrued pension and other postretirement costs
|
265,284
|
272,402
|
||||||
|
Total liabilities
|
1,646,678
|
1,632,912
|
||||||
|
Redeemable convertible debentures
|
-
|
174
|
||||||
|
Equity:
|
||||||||
|
Vishay stockholders' equity
|
||||||||
|
Common stock
|
13,255
|
13,235
|
||||||
|
Class B convertible common stock
|
1,210
|
1,210
|
||||||
|
Capital in excess of par value
|
1,416,260
|
1,425,170
|
||||||
|
Retained earnings
|
84,570
|
72,180
|
||||||
|
Accumulated other comprehensive income (loss)
|
(48,174
|
)
|
(26,646
|
)
|
||||
|
Total Vishay stockholders' equity
|
1,467,121
|
1,485,149
|
||||||
|
Noncontrolling interests
|
2,705
|
2,540
|
||||||
|
Total equity
|
1,469,826
|
1,487,689
|
||||||
|
Total liabilities, temporary equity, and equity
|
$
|
3,116,504
|
$
|
3,120,775
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Statements of Cash Flows
|
||||||||
|
(Unaudited - In thousands)
|
||||||||
|
Three fiscal months ended
|
||||||||
|
April 4, 2020
|
March 30, 2019
|
|||||||
|
Operating activities
|
||||||||
|
Net earnings
|
$
|
27,384
|
$
|
75,641
|
||||
|
Adjustments to reconcile net earnings to
|
||||||||
|
net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
41,520
|
40,428
|
||||||
|
(Gain) loss on disposal of property and equipment
|
(45
|
)
|
(173
|
)
|
||||
|
Accretion of interest on convertible debt instruments
|
3,637
|
3,490
|
||||||
|
Inventory write-offs for obsolescence
|
5,643
|
6,967
|
||||||
|
Loss on early extinguishment of debt
|
2,920
|
1,307
|
||||||
|
Deferred income taxes
|
(3,517
|
)
|
(2,614
|
)
|
||||
|
Other
|
3,524
|
(1,744
|
)
|
|||||
|
Changes in operating assets and liabilities, net of effects of businesses acquired
|
(46,588
|
)
|
(43,784
|
)
|
||||
|
Net cash provided by operating activities
|
34,478
|
79,518
|
||||||
|
Investing activities
|
||||||||
|
Purchase of property and equipment
|
(24,328
|
)
|
(36,367
|
)
|
||||
|
Proceeds from sale of property and equipment
|
53
|
395
|
||||||
|
Purchase of businesses, net of cash acquired
|
-
|
(11,862
|
)
|
|||||
|
Purchase of short-term investments
|
(35,463
|
)
|
(1,920
|
)
|
||||
|
Maturity of short-term investments
|
-
|
71,455
|
||||||
|
Other investing activities
|
(1,507
|
)
|
2,893
|
|||||
|
Net cash provided by (used in) investing activities
|
(61,245
|
)
|
24,594
|
|||||
|
Financing activities
|
||||||||
|
Repurchase of convertible debentures
|
(19,849
|
)
|
(22,695
|
)
|
||||
|
Net proceeds (payments) on revolving credit lines
|
54,000
|
-
|
||||||
|
Net changes in short-term borrowings
|
85
|
-
|
||||||
|
Dividends paid to common stockholders
|
(12,592
|
)
|
(11,249
|
)
|
||||
|
Dividends paid to Class B common stockholders
|
(1,149
|
)
|
(1,028
|
)
|
||||
|
Cash withholding taxes paid when shares withheld for vested equity awards
|
(1,991
|
)
|
(2,659
|
)
|
||||
|
Net cash provided by (used in) financing activities
|
18,504
|
(37,631
|
)
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(5,167
|
)
|
(3,087
|
)
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
(13,430
|
)
|
63,394
|
|||||
|
Cash and cash equivalents at beginning of period
|
694,133
|
686,032
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
680,703
|
$
|
749,426
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
|
Reconciliation of Adjusted Earnings Per Share
|
||||||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
|
Fiscal quarters ended
|
||||||||||||
|
April 4, 2020
|
December 31, 2019
|
March 30, 2019
|
||||||||||
|
GAAP net earnings attributable to Vishay stockholders
|
$
|
27,219
|
$
|
13,962
|
$
|
75,459
|
||||||
|
Reconciling items affecting gross profit:
|
||||||||||||
|
Impact of the COVID-19 outbreak
|
$
|
3,130
|
$
|
-
|
$
|
-
|
||||||
|
Other reconciling items affecting operating income:
|
||||||||||||
|
Restructuring and severance costs
|
$
|
-
|
$
|
16,884
|
$
|
-
|
||||||
|
Impact of the COVID-19 outbreak
|
317
|
-
|
-
|
|||||||||
|
Reconciling items affecting other income (expense):
|
||||||||||||
|
Loss on early extinguishment of debt
|
$
|
2,920
|
$
|
723
|
$
|
1,307
|
||||||
|
Reconciling items affecting tax expense (benefit):
|
||||||||||||
|
Change in deferred taxes due to early extinguishment of debt
|
$
|
(1,346
|
)
|
$
|
(289
|
)
|
$
|
(1,312
|
)
|
|||
|
Effects of cash repatriation program
|
-
|
(11,554
|
)
|
(585
|
)
|
|||||||
|
Effects of changes in uncertain tax positions
|
-
|
2,831
|
-
|
|||||||||
|
Tax effects of pre-tax items above
|
(1,482
|
)
|
(4,277
|
)
|
(290
|
)
|
||||||
|
Adjusted net earnings
|
$
|
30,758
|
$
|
18,280
|
$
|
74,579
|
||||||
|
Adjusted weighted average diluted shares outstanding
|
145,295
|
145,202
|
145,289
|
|||||||||
|
Adjusted earnings per diluted share
|
$
|
0.21
|
$
|
0.13
|
$
|
0.51
|
||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
|
Reconciliation of Free Cash
|
||||||||||||
|
(Unaudited - In thousands)
|
||||||||||||
|
Fiscal quarters ended
|
||||||||||||
|
April 4, 2020
|
December 31, 2019
|
March 30, 2019
|
||||||||||
|
Net cash provided by operating activities
|
$
|
34,478
|
$
|
84,423
|
$
|
79,518
|
||||||
|
Proceeds from sale of property and equipment
|
53
|
91
|
395
|
|||||||||
|
Less: Capital expenditures
|
(24,328
|
)
|
(56,374
|
)
|
(36,367
|
)
|
||||||
|
Free cash
|
$
|
10,203
|
$
|
28,140
|
$
|
43,546
|
||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
|
Reconciliation of EBITDA and Adjusted EBITDA
|
||||||||||||
|
(Unaudited - In thousands)
|
||||||||||||
|
Fiscal quarters ended
|
||||||||||||
|
April 4, 2020
|
December 31, 2019
|
March 30, 2019
|
||||||||||
|
GAAP net earnings attributable to Vishay stockholders
|
$
|
27,219
|
$
|
13,962
|
$
|
75,459
|
||||||
|
Net earnings attributable to noncontrolling interests
|
165
|
187
|
182
|
|||||||||
|
Net earnings
|
$
|
27,384
|
$
|
14,149
|
$
|
75,641
|
||||||
|
Interest expense
|
$
|
8,552
|
$
|
8,523
|
$
|
8,392
|
||||||
|
Interest income
|
(1,854
|
)
|
(1,734
|
)
|
(2,199
|
)
|
||||||
|
Income taxes
|
8,750
|
(2,869
|
)
|
24,307
|
||||||||
|
Depreciation and amortization
|
41,520
|
42,159
|
40,428
|
|||||||||
|
EBITDA
|
$
|
84,352
|
$
|
60,228
|
$
|
146,569
|
||||||
|
Reconciling items
|
||||||||||||
|
Impact of the COVID-19 outbreak
|
$
|
3,447
|
$
|
-
|
$
|
-
|
||||||
|
Restructuring and severance costs
|
-
|
16,884
|
-
|
|||||||||
|
Loss on early extinguishment of debt
|
2,920
|
723
|
1,307
|
|||||||||
|
Adjusted EBITDA
|
$
|
90,719
|
$
|
77,835
|
$
|
147,876
|
||||||
|
Adjusted EBITDA margin**
|
14.8
|
%
|
12.8
|
%
|
19.8
|
%
|
||||||
|
** Adjusted EBITDA as a percentage of net revenues
|
||||||||||||