|
◾
|
Revenues Q2 of $582 million
|
|
◾
|
Gross margin Q2 of 22.5%; adjusted gross margin 22.6%
|
|
◾
|
Operating margin Q2 of 7.0%; adjusted operating margin 7.2%
|
|
◾
|
EPS Q2 of $0.17; adjusted EPS $0.18
|
|
◾
|
Free Cash for the trailing 12 months Q2 of $151 million
|
|
◾
|
Repurchased $75.8 million principal amount of convertible notes due 2025, at approximately 93% of face value, to provide flexibility to adjust
future debt levels as necessary
|
|
◾
|
Guidance Q3 for revenues of $580 to $620 million at a gross margin of 22.8% plus/minus 70 basis points, assuming a USD/EUR exchange rate of 0.87
|
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
|
Summary of Operations
|
||||||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
|
Fiscal quarters ended
|
||||||||||||
|
July 4, 2020
|
April 4, 2020
|
June 29, 2019
|
||||||||||
|
Net revenues
|
$
|
581,717
|
$
|
612,841
|
$
|
685,240
|
||||||
|
Costs of products sold*
|
451,047
|
465,601
|
510,639
|
|||||||||
|
Gross profit
|
130,670
|
147,240
|
174,601
|
|||||||||
|
Gross margin
|
22.5
|
%
|
24.0
|
%
|
25.5
|
%
|
||||||
|
Selling, general, and administrative expenses**
|
89,127
|
99,832
|
95,112
|
|||||||||
|
Restructuring and severance costs
|
743
|
-
|
-
|
|||||||||
|
Operating income
|
40,800
|
47,408
|
79,489
|
|||||||||
|
Operating margin
|
7.0
|
%
|
7.7
|
%
|
11.6
|
%
|
||||||
|
Other income (expense):
|
||||||||||||
|
Interest expense
|
(8,430
|
)
|
(8,552
|
)
|
(8,204
|
)
|
||||||
|
Other
|
(1,484
|
)
|
198
|
(397
|
)
|
|||||||
|
Loss on early extinguishment of debt
|
(1,146
|
)
|
(2,920
|
)
|
-
|
|||||||
|
Total other income (expense) - net
|
(11,060
|
)
|
(11,274
|
)
|
(8,601
|
)
|
||||||
|
Income before taxes
|
29,740
|
36,134
|
70,888
|
|||||||||
|
Income tax expense (benefit)
|
4,845
|
8,750
|
26,153
|
|||||||||
|
Net earnings
|
24,895
|
27,384
|
44,735
|
|||||||||
|
Less: net earnings attributable to noncontrolling interests
|
242
|
165
|
258
|
|||||||||
|
Net earnings attributable to Vishay stockholders
|
$
|
24,653
|
$
|
27,219
|
$
|
44,477
|
||||||
|
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.17
|
$
|
0.19
|
$
|
0.31
|
||||||
|
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.17
|
$
|
0.19
|
$
|
0.31
|
||||||
|
Weighted average shares outstanding - basic
|
144,846
|
144,792
|
144,621
|
|||||||||
|
Weighted average shares outstanding - diluted
|
145,170
|
145,295
|
145,023
|
|||||||||
|
Cash dividends per share
|
$
|
0.095
|
$
|
0.095
|
$
|
0.095
|
||||||
|
* Includes incremental costs of products sold separable from normal operations directly attributable to the COVID-19 outbreak of $923 and $3,130 for
the fiscal quarters ended July 4, 2020 and April 4, 2020, respectively.
|
||||||||||||
|
** Includes incremental selling, general, and administrative expenses (benefits) separable from normal operations directly attributable to the
COVID-19 outbreak of $(747) and $317, for the fiscal quarters ended July 4, 2020 and April 4, 2020, respectively.
|
||||||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Summary of Operations
|
||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||
|
Six fiscal months ended
|
||||||||
|
July 4, 2020
|
June 29, 2019
|
|||||||
|
Net revenues
|
$
|
1,194,558
|
$
|
1,430,399
|
||||
|
Costs of products sold*
|
916,648
|
1,044,639
|
||||||
|
Gross profit
|
277,910
|
385,760
|
||||||
|
Gross margin
|
23.3
|
%
|
27.0
|
%
|
||||
|
Selling, general, and administrative expenses*
|
188,959
|
198,536
|
||||||
|
Restructuring and severance costs
|
743
|
-
|
||||||
|
Operating income
|
88,208
|
187,224
|
||||||
|
Operating margin
|
7.4
|
%
|
13.1
|
%
|
||||
|
Other income (expense):
|
||||||||
|
Interest expense
|
(16,982
|
)
|
(16,596
|
)
|
||||
|
Other
|
(1,286
|
)
|
1,515
|
|||||
|
Loss on early extinguishment of debt
|
(4,066
|
)
|
(1,307
|
)
|
||||
|
Total other income (expense) - net
|
(22,334
|
)
|
(16,388
|
)
|
||||
|
Income before taxes
|
65,874
|
170,836
|
||||||
|
Income tax expense
|
13,595
|
50,460
|
||||||
|
Net earnings
|
52,279
|
120,376
|
||||||
|
Less: net earnings attributable to noncontrolling interests
|
407
|
440
|
||||||
|
Net earnings attributable to Vishay stockholders
|
$
|
51,872
|
$
|
119,936
|
||||
|
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.36
|
$
|
0.83
|
||||
|
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.36
|
$
|
0.83
|
||||
|
Weighted average shares outstanding - basic
|
144,818
|
144,589
|
||||||
|
Weighted average shares outstanding - diluted
|
145,232
|
145,158
|
||||||
|
Cash dividends per share
|
$
|
0.19
|
$
|
0.18
|
||||
|
* Includes incremental costs of products sold and selling, general, and administrative expenses (benefits) separable from normal operations directly
attributable to the COVID-19 outbreak of $4,053 and $(430), respectively.
|
||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Balance Sheets
|
||||||||
|
(In thousands)
|
||||||||
|
July 4, 2020
|
December 31, 2019
|
|||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
599,930
|
$
|
694,133
|
||||
|
Short-term investments
|
157,246
|
108,822
|
||||||
|
Accounts receivable, net
|
285,529
|
328,187
|
||||||
|
Inventories:
|
||||||||
|
Finished goods
|
125,177
|
122,466
|
||||||
|
Work in process
|
196,846
|
187,354
|
||||||
|
Raw materials
|
127,165
|
121,860
|
||||||
|
Total inventories
|
449,188
|
431,680
|
||||||
|
Prepaid expenses and other current assets
|
131,125
|
141,294
|
||||||
|
Total current assets
|
1,623,018
|
1,704,116
|
||||||
|
Property and equipment, at cost:
|
||||||||
|
Land
|
74,985
|
75,011
|
||||||
|
Buildings and improvements
|
596,942
|
585,064
|
||||||
|
Machinery and equipment
|
2,623,774
|
2,606,355
|
||||||
|
Construction in progress
|
99,932
|
110,722
|
||||||
|
Allowance for depreciation
|
(2,474,456
|
)
|
(2,425,627
|
)
|
||||
|
921,177
|
951,525
|
|||||||
|
Right of use assets
|
103,153
|
93,162
|
||||||
|
Goodwill
|
150,641
|
150,642
|
||||||
|
Other intangible assets, net
|
58,583
|
60,659
|
||||||
|
Other assets
|
168,274
|
160,671
|
||||||
|
Total assets
|
$
|
3,024,846
|
$
|
3,120,775
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Balance Sheets (continued)
|
||||||||
|
(In thousands)
|
||||||||
|
July 4, 2020
|
December 31, 2019
|
|||||||
|
(Unaudited)
|
||||||||
|
Liabilities and equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Notes payable to banks
|
$
|
1
|
$
|
2
|
||||
|
Trade accounts payable
|
148,727
|
173,915
|
||||||
|
Payroll and related expenses
|
126,302
|
122,100
|
||||||
|
Lease liabilities
|
21,443
|
20,217
|
||||||
|
Other accrued expenses
|
166,261
|
186,463
|
||||||
|
Income taxes
|
40,642
|
17,731
|
||||||
|
Total current liabilities
|
503,376
|
520,428
|
||||||
|
Long-term debt less current portion
|
438,494
|
499,147
|
||||||
|
U.S. transition tax payable
|
125,438
|
140,196
|
||||||
|
Deferred income taxes
|
4,231
|
22,021
|
||||||
|
Long-term lease liabilities
|
85,714
|
78,511
|
||||||
|
Other liabilities
|
98,134
|
100,207
|
||||||
|
Accrued pension and other postretirement costs
|
270,735
|
272,402
|
||||||
|
Total liabilities
|
1,526,122
|
1,632,912
|
||||||
|
Redeemable convertible debentures
|
-
|
174
|
||||||
|
Equity:
|
||||||||
|
Vishay stockholders' equity
|
||||||||
|
Common stock
|
13,256
|
13,235
|
||||||
|
Class B convertible common stock
|
1,210
|
1,210
|
||||||
|
Capital in excess of par value
|
1,412,775
|
1,425,170
|
||||||
|
Retained earnings
|
95,462
|
72,180
|
||||||
|
Accumulated other comprehensive income (loss)
|
(26,326
|
)
|
(26,646
|
)
|
||||
|
Total Vishay stockholders' equity
|
1,496,377
|
1,485,149
|
||||||
|
Noncontrolling interests
|
2,347
|
2,540
|
||||||
|
Total equity
|
1,498,724
|
1,487,689
|
||||||
|
Total liabilities, temporary equity, and equity
|
$
|
3,024,846
|
$
|
3,120,775
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Statements of Cash Flows
|
||||||||
|
(Unaudited - In thousands)
|
||||||||
|
Six fiscal months ended
|
||||||||
|
July 4, 2020
|
June 29, 2019
|
|||||||
|
Operating activities
|
||||||||
|
Net earnings
|
$
|
52,279
|
$
|
120,376
|
||||
|
Adjustments to reconcile net earnings to
|
||||||||
|
net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
82,158
|
81,346
|
||||||
|
(Gain) loss on disposal of property and equipment
|
(43
|
)
|
(162
|
)
|
||||
|
Accretion of interest on convertible debt instruments
|
7,125
|
6,985
|
||||||
|
Inventory write-offs for obsolescence
|
11,587
|
12,643
|
||||||
|
Loss on early extinguishment of debt
|
4,066
|
1,307
|
||||||
|
Deferred income taxes
|
(4,370
|
)
|
(5,601
|
)
|
||||
|
Other
|
954
|
4,283
|
||||||
|
Change in U.S. transition tax liability
|
-
|
(14,757
|
)
|
|||||
|
Change in repatriation tax liability
|
(16,258
|
)
|
(20,479
|
)
|
||||
|
Changes in operating assets and liabilities, net of effects of businesses acquired
|
(12,589
|
)
|
(50,122
|
)
|
||||
|
Net cash provided by operating activities
|
124,909
|
135,819
|
||||||
|
Investing activities
|
||||||||
|
Purchase of property and equipment
|
(48,832
|
)
|
(70,148
|
)
|
||||
|
Proceeds from sale of property and equipment
|
230
|
464
|
||||||
|
Purchase of businesses, net of cash acquired
|
-
|
(11,862
|
)
|
|||||
|
Purchase of short-term investments
|
(157,086
|
)
|
(1,970
|
)
|
||||
|
Maturity of short-term investments
|
108,044
|
79,694
|
||||||
|
Other investing activities
|
(529
|
)
|
2,893
|
|||||
|
Net cash used in investing activities
|
(98,173
|
)
|
(929
|
)
|
||||
|
Financing activities
|
||||||||
|
Issuance costs
|
-
|
(5,394
|
)
|
|||||
|
Repurchase of convertible debt instruments
|
(90,525
|
)
|
(22,695
|
)
|
||||
|
Net proceeds (payments) on revolving credit lines
|
-
|
28,000
|
||||||
|
Net changes in short-term borrowings
|
(113
|
)
|
22
|
|||||
|
Dividends paid to common stockholders
|
(25,185
|
)
|
(23,822
|
)
|
||||
|
Dividends paid to Class B common stockholders
|
(2,299
|
)
|
(2,178
|
)
|
||||
|
Distributions to noncontrolling interests
|
(600
|
)
|
(600
|
)
|
||||
|
Cash withholding taxes paid when shares withheld for vested equity awards
|
(2,016
|
)
|
(2,708
|
)
|
||||
|
Net cash used in financing activities
|
(120,738
|
)
|
(29,375
|
)
|
||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(201
|
)
|
(641
|
)
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
(94,203
|
)
|
104,874
|
|||||
|
Cash and cash equivalents at beginning of period
|
694,133
|
686,032
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
599,930
|
$
|
790,906
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
|
Reconciliation of Adjusted Earnings Per Share
|
||||||||||||||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Six fiscal months ended
|
|||||||||||||||||||
|
July 4, 2020
|
April 4, 2020
|
June 29, 2019
|
July 4, 2020
|
June 29, 2019
|
||||||||||||||||
|
GAAP net earnings attributable to Vishay stockholders
|
$
|
24,653
|
$
|
27,219
|
$
|
44,477
|
$
|
51,872
|
$
|
119,936
|
||||||||||
|
Reconciling items affecting gross profit:
|
||||||||||||||||||||
|
Impact of the COVID-19 outbreak
|
$
|
923
|
$
|
3,130
|
$
|
-
|
$
|
4,053
|
$
|
-
|
||||||||||
|
Other reconciling items affecting operating income:
|
||||||||||||||||||||
|
Restructuring and severance costs
|
$
|
743
|
$
|
-
|
$
|
-
|
$
|
743
|
$
|
-
|
||||||||||
|
Impact of the COVID-19 outbreak
|
(747
|
)
|
317
|
-
|
(430
|
)
|
-
|
|||||||||||||
|
Reconciling items affecting other income (expense):
|
||||||||||||||||||||
|
Loss on early extinguishment of debt
|
$
|
1,146
|
$
|
2,920
|
$
|
-
|
$
|
4,066
|
$
|
1,307
|
||||||||||
|
Reconciling items affecting tax expense (benefit):
|
||||||||||||||||||||
|
Change in deferred taxes due to early extinguishment of debt
|
$
|
-
|
$
|
(1,346
|
)
|
$
|
-
|
$
|
(1,346
|
)
|
$
|
(1,312
|
)
|
|||||||
|
Effects of tax-basis foreign exchange gain
|
-
|
-
|
7,554
|
-
|
7,554
|
|||||||||||||||
|
Effects of cash repatriation program
|
(190
|
)
|
-
|
(48
|
)
|
(190
|
)
|
(633
|
)
|
|||||||||||
|
Tax effects of pre-tax items above
|
(589
|
)
|
(1,482
|
)
|
-
|
(2,071
|
)
|
(290
|
)
|
|||||||||||
|
Adjusted net earnings
|
$
|
25,939
|
$
|
30,758
|
$
|
51,983
|
$
|
56,697
|
$
|
126,562
|
||||||||||
|
Adjusted weighted average diluted shares outstanding
|
145,170
|
145,295
|
145,023
|
145,232
|
145,158
|
|||||||||||||||
|
Adjusted earnings per diluted share
|
$
|
0.18
|
$
|
0.21
|
$
|
0.36
|
$
|
0.39
|
$
|
0.87
|
||||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
|
Reconciliation of Free Cash
|
||||||||||||||||||||
|
(Unaudited - In thousands)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Six fiscal months ended
|
|||||||||||||||||||
|
July 4, 2020
|
April 4, 2020
|
June 29, 2019
|
July 4, 2020
|
June 29, 2019
|
||||||||||||||||
|
Net cash provided by operating activities
|
$
|
90,431
|
$
|
34,478
|
$
|
56,301
|
$
|
124,909
|
$
|
135,819
|
||||||||||
|
Proceeds from sale of property and equipment
|
177
|
53
|
69
|
230
|
464
|
|||||||||||||||
|
Less: Capital expenditures
|
(24,504
|
)
|
(24,328
|
)
|
(33,781
|
)
|
(48,832
|
)
|
(70,148
|
)
|
||||||||||
|
Free cash
|
$
|
66,104
|
$
|
10,203
|
$
|
22,589
|
$
|
76,307
|
$
|
66,135
|
||||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
|
Reconciliation of EBITDA and Adjusted EBITDA
|
||||||||||||||||||||
|
(Unaudited - In thousands)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Six fiscal months ended
|
|||||||||||||||||||
|
July 4, 2020
|
April 4, 2020
|
June 29, 2019
|
July 4, 2020
|
June 29, 2019
|
||||||||||||||||
|
GAAP net earnings attributable to Vishay stockholders
|
$
|
24,653
|
$
|
27,219
|
$
|
44,477
|
$
|
51,872
|
$
|
119,936
|
||||||||||
|
Net earnings attributable to noncontrolling interests
|
242
|
165
|
258
|
407
|
440
|
|||||||||||||||
|
Net earnings
|
$
|
24,895
|
$
|
27,384
|
$
|
44,735
|
$
|
52,279
|
$
|
120,376
|
||||||||||
|
Interest expense
|
$
|
8,430
|
$
|
8,552
|
$
|
8,204
|
$
|
16,982
|
$
|
16,596
|
||||||||||
|
Interest income
|
(956
|
)
|
(1,854
|
)
|
(2,147
|
)
|
(2,810
|
)
|
(4,346
|
)
|
||||||||||
|
Income taxes
|
4,845
|
8,750
|
26,153
|
13,595
|
50,460
|
|||||||||||||||
|
Depreciation and amortization
|
40,638
|
41,520
|
40,918
|
82,158
|
81,346
|
|||||||||||||||
|
EBITDA
|
$
|
77,852
|
$
|
84,352
|
$
|
117,863
|
$
|
162,204
|
$
|
264,432
|
||||||||||
|
Reconciling items
|
||||||||||||||||||||
|
Impact of the COVID-19 outbreak
|
$
|
176
|
$
|
3,447
|
$
|
-
|
$
|
3,623
|
$
|
-
|
||||||||||
|
Restructuring and severance costs
|
743
|
-
|
-
|
743
|
-
|
|||||||||||||||
|
Loss on early extinguishment of debt
|
1,146
|
2,920
|
-
|
4,066
|
1,307
|
|||||||||||||||
|
Adjusted EBITDA
|
$
|
79,917
|
$
|
90,719
|
$
|
117,863
|
$
|
170,636
|
$
|
265,739
|
||||||||||
|
Adjusted EBITDA margin**
|
13.7
|
%
|
14.8
|
%
|
17.2
|
%
|
14.3
|
%
|
18.6
|
%
|
||||||||||
|
** Adjusted EBITDA as a percentage of net revenues
|
||||||||||||||||||||