|
•
|
3Q 2023 revenues of $853.7 million
|
|
•
|
3Q 2023 EPS of $0.47; adjusted EPS of $0.60
|
|
•
|
3Q 2023 book-to-bill of 0.63
|
|
•
|
Backlog at quarter end was 5.5 months
|
|
•
|
Returned a total of $31.1 million to stockholders
|
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
|
Summary of Operations
|
||||||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
|
Fiscal quarters ended
|
||||||||||||
|
September 30, 2023
|
July 1, 2023
|
October 1, 2022
|
||||||||||
|
Net revenues
|
$
|
853,653
|
$
|
892,110
|
$
|
924,798
|
||||||
|
Costs of products sold
|
616,010
|
634,637
|
635,260
|
|||||||||
|
Gross profit
|
237,643
|
257,473
|
289,538
|
|||||||||
|
Gross margin
|
27.8
|
%
|
28.9
|
%
|
31.3
|
%
|
||||||
|
Selling, general, and administrative expenses
|
122,513
|
122,857
|
106,436
|
|||||||||
|
Operating income
|
115,130
|
134,616
|
183,102
|
|||||||||
|
Operating margin
|
13.5
|
%
|
15.1
|
%
|
19.8
|
%
|
||||||
|
Other income (expense):
|
||||||||||||
|
Interest expense
|
(7,153
|
)
|
(6,404
|
)
|
(4,110
|
)
|
||||||
|
Loss on early extinguishment of debt
|
(18,874
|
)
|
-
|
-
|
||||||||
|
Other
|
7,409
|
5,257
|
2,137
|
|||||||||
|
Total other income (expense) - net
|
(18,618
|
)
|
(1,147
|
)
|
(1,973
|
)
|
||||||
|
Income before taxes
|
96,512
|
133,469
|
181,129
|
|||||||||
|
Income tax expense
|
30,557
|
38,054
|
40,566
|
|||||||||
|
Net earnings
|
65,955
|
95,415
|
140,563
|
|||||||||
|
Less: net earnings attributable to noncontrolling interests
|
426
|
377
|
502
|
|||||||||
|
Net earnings attributable to Vishay stockholders
|
$
|
65,529
|
$
|
95,038
|
$
|
140,061
|
||||||
|
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.47
|
$
|
0.68
|
$
|
0.98
|
||||||
|
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.47
|
$
|
0.68
|
$
|
0.98
|
||||||
|
Weighted average shares outstanding - basic
|
139,083
|
139,764
|
142,887
|
|||||||||
|
Weighted average shares outstanding - diluted
|
140,001
|
140,478
|
143,447
|
|||||||||
|
Cash dividends per share
|
$
|
0.10
|
$
|
0.10
|
$
|
0.10
|
||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Summary of Operations
|
||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||
|
Nine fiscal months ended
|
||||||||
|
September 30, 2023
|
October 1, 2022
|
|||||||
|
Net revenues
|
$
|
2,616,809
|
$
|
2,642,103
|
||||
|
Costs of products sold*
|
1,842,980
|
1,832,234
|
||||||
|
Gross profit
|
773,829
|
809,869
|
||||||
|
Gross margin
|
29.6
|
%
|
30.7
|
%
|
||||
|
Selling, general, and administrative expenses*
|
365,515
|
329,691
|
||||||
|
Operating income
|
408,314
|
480,178
|
||||||
|
Operating margin
|
15.6
|
%
|
18.2
|
%
|
||||
|
Other income (expense):
|
||||||||
|
Interest expense
|
(18,677
|
)
|
(12,639
|
)
|
||||
|
Loss on early extinguishment of debt
|
(18,874
|
)
|
-
|
|||||
|
Other
|
15,995
|
(2,234
|
)
|
|||||
|
Total other income (expense) - net
|
(21,556
|
)
|
(14,873
|
)
|
||||
|
Income before taxes
|
386,758
|
465,305
|
||||||
|
Income tax expense
|
113,199
|
108,023
|
||||||
|
Net earnings
|
273,559
|
357,282
|
||||||
|
Less: net earnings attributable to noncontrolling interests
|
1,211
|
1,260
|
||||||
|
Net earnings attributable to Vishay stockholders
|
$
|
272,348
|
$
|
356,022
|
||||
|
Basic earnings per share attributable to Vishay stockholders
|
$
|
1.95
|
$
|
2.47
|
||||
|
Diluted earnings per share attributable to Vishay stockholders
|
$
|
1.94
|
$
|
2.46
|
||||
|
Weighted average shares outstanding - basic
|
139,828
|
143,983
|
||||||
|
Weighted average shares outstanding - diluted
|
140,577
|
144,470
|
||||||
|
Cash dividends per share
|
$
|
0.30
|
$
|
0.30
|
||||
|
* The nine fiscal months ended October 1, 2022 includes incremental costs of products sold and selling, general, and administrative expenses
separable from normal operations directly attributable to the COVID-19 pandemic of $6,661 and $546, respectively.
|
||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Balance Sheets
|
||||||||
|
(In thousands)
|
||||||||
|
September 30, 2023
|
December 31, 2022
|
|||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
1,095,119
|
$
|
610,825
|
||||
|
Short-term investments
|
78,994
|
305,272
|
||||||
|
Accounts receivable, net
|
442,646
|
416,178
|
||||||
|
Inventories:
|
||||||||
|
Finished goods
|
165,936
|
156,234
|
||||||
|
Work in process
|
271,107
|
261,345
|
||||||
|
Raw materials
|
206,499
|
201,300
|
||||||
|
Total inventories
|
643,542
|
618,879
|
||||||
|
Prepaid expenses and other current assets
|
179,825
|
170,056
|
||||||
|
Total current assets
|
2,440,126
|
2,121,210
|
||||||
|
Property and equipment, at cost:
|
||||||||
|
Land
|
76,139
|
75,907
|
||||||
|
Buildings and improvements
|
692,037
|
658,829
|
||||||
|
Machinery and equipment
|
2,973,943
|
2,857,636
|
||||||
|
Construction in progress
|
226,460
|
243,038
|
||||||
|
Allowance for depreciation
|
(2,788,393
|
)
|
(2,704,951
|
)
|
||||
|
1,180,186
|
1,130,459
|
|||||||
|
Right of use assets
|
127,992
|
131,193
|
||||||
|
Deferred income taxes
|
128,109
|
104,667
|
||||||
|
Goodwill
|
200,895
|
201,432
|
||||||
|
Other intangible assets, net
|
72,126
|
77,896
|
||||||
|
Other assets
|
91,773
|
98,796
|
||||||
|
Total assets
|
$
|
4,241,207
|
$
|
3,865,653
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Balance Sheets (continued)
|
||||||||
|
(In thousands)
|
||||||||
|
September 30, 2023
|
December 31, 2022
|
|||||||
|
(Unaudited)
|
||||||||
|
Liabilities and equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Trade accounts payable
|
$
|
207,440
|
$
|
189,099
|
||||
|
Payroll and related expenses
|
162,113
|
166,079
|
||||||
|
Lease liabilities
|
26,097
|
25,319
|
||||||
|
Other accrued expenses
|
238,565
|
261,606
|
||||||
|
Income taxes
|
82,734
|
84,155
|
||||||
|
Total current liabilities
|
716,949
|
726,258
|
||||||
|
Long-term debt less current portion
|
817,257
|
500,937
|
||||||
|
U.S. transition tax payable
|
47,027
|
83,010
|
||||||
|
Deferred income taxes
|
138,628
|
117,183
|
||||||
|
Long-term lease liabilities
|
103,223
|
108,493
|
||||||
|
Other liabilities
|
92,896
|
92,530
|
||||||
|
Accrued pension and other postretirement costs
|
182,704
|
187,092
|
||||||
|
Total liabilities
|
2,098,684
|
1,815,503
|
||||||
|
Equity:
|
||||||||
|
Vishay stockholders' equity
|
||||||||
|
Common stock
|
13,318
|
13,291
|
||||||
|
Class B convertible common stock
|
1,210
|
1,210
|
||||||
|
Capital in excess of par value
|
1,286,568
|
1,352,321
|
||||||
|
Retained earnings
|
1,003,700
|
773,228
|
||||||
|
Treasury stock (at cost)
|
(140,633
|
)
|
(82,972
|
)
|
||||
|
Accumulated other comprehensive income (loss)
|
(25,883
|
)
|
(10,827
|
)
|
||||
|
Total Vishay stockholders' equity
|
2,138,280
|
2,046,251
|
||||||
|
Noncontrolling interests
|
4,243
|
3,899
|
||||||
|
Total equity
|
2,142,523
|
2,050,150
|
||||||
|
Total liabilities and equity
|
$
|
4,241,207
|
$
|
3,865,653
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Statements of Cash Flows
|
||||||||
|
(Unaudited - In thousands)
|
||||||||
|
Nine fiscal months ended
|
||||||||
|
September 30, 2023
|
October 1, 2022
|
|||||||
|
Operating activities
|
||||||||
|
Net earnings
|
$
|
273,559
|
$
|
357,282
|
||||
|
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
133,910
|
121,301
|
||||||
|
(Gain) loss on disposal of property and equipment
|
(495
|
)
|
(372
|
)
|
||||
|
Inventory write-offs for obsolescence
|
27,469
|
18,197
|
||||||
|
Stock compensation expense
|
11,610
|
5,717
|
||||||
|
Loss on early extinguishment of debt
|
18,874
|
-
|
||||||
|
Deferred income taxes
|
20,654
|
8,843
|
||||||
|
Other
|
7,574
|
(1,445
|
)
|
|||||
|
Change in U.S. transition tax liability
|
(27,670
|
)
|
(14,757
|
)
|
||||
|
Change in repatriation tax liability
|
-
|
(25,201
|
)
|
|||||
|
Changes in operating assets and liabilities
|
(106,050
|
)
|
(151,773
|
)
|
||||
|
Net cash provided by operating activities
|
359,435
|
317,792
|
||||||
|
Investing activities
|
||||||||
|
Purchase of property and equipment
|
(184,079
|
)
|
(172,175
|
)
|
||||
|
Proceeds from sale of property and equipment
|
1,034
|
472
|
||||||
|
Purchase of businesses, net of cash acquired
|
(5,003
|
)
|
-
|
|||||
|
Purchase of short-term investments
|
(82,166
|
)
|
(182,079
|
)
|
||||
|
Maturity of short-term investments
|
308,021
|
132,892
|
||||||
|
Other investing activities
|
(1,219
|
)
|
(199
|
)
|
||||
|
Net cash provided by (used in) investing activities
|
36,588
|
(221,089
|
)
|
|||||
|
Financing activities
|
||||||||
|
Proceeds from long-term borrowings
|
750,000
|
-
|
||||||
|
Repurchase of convertible senior notes due 2025
|
(386,745
|
)
|
-
|
|||||
|
Net payments on revolving credit facility
|
(42,000
|
)
|
-
|
|||||
|
Debt issuance costs
|
(26,547
|
)
|
-
|
|||||
|
Cash paid for capped call
|
(94,200
|
)
|
-
|
|||||
|
Dividends paid to common stockholders
|
(38,207
|
)
|
(39,433
|
)
|
||||
|
Dividends paid to Class B common stockholders
|
(3,629
|
)
|
(3,629
|
)
|
||||
|
Repurchase of common stock held in treasury
|
(57,661
|
)
|
(54,671
|
)
|
||||
|
Distributions to noncontrolling interests
|
(867
|
)
|
(741
|
)
|
||||
|
Cash withholding taxes paid when shares withheld for vested equity awards
|
(3,994
|
)
|
(2,123
|
)
|
||||
|
Net cash provided by (used in) financing activities
|
96,150
|
(100,597
|
)
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(7,879
|
)
|
(35,222
|
)
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
484,294
|
(39,116
|
)
|
|||||
|
Cash and cash equivalents at beginning of period
|
610,825
|
774,108
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
1,095,119
|
$
|
734,992
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
|
Reconciliation of Adjusted Earnings Per Share
|
||||||||||||||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Nine fiscal months ended
|
|||||||||||||||||||
|
September 30, 2023
|
July 1, 2023
|
October 1, 2022
|
September 30, 2023
|
October 1, 2022
|
||||||||||||||||
|
GAAP net earnings attributable to Vishay stockholders
|
$
|
65,529
|
$
|
95,038
|
$
|
140,061
|
$
|
272,348
|
$
|
356,022
|
||||||||||
|
Reconciling items affecting gross profit:
|
||||||||||||||||||||
|
Impact of the COVID-19 pandemic
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
6,661
|
||||||||||
|
Other reconciling items affecting operating income:
|
||||||||||||||||||||
|
Impact of the COVID-19 pandemic
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
546
|
||||||||||
|
Reconciling items affecting other income (expense):
|
||||||||||||||||||||
|
Loss on early extinguishment of debt
|
$
|
18,874
|
$
|
-
|
$
|
-
|
$
|
18,874
|
$
|
-
|
||||||||||
|
Reconciling items affecting tax expense (benefit):
|
||||||||||||||||||||
|
Effect of changes in uncertain tax positions
|
$
|
-
|
$
|
-
|
$
|
(5,941
|
)
|
$
|
-
|
$
|
(5,941
|
)
|
||||||||
|
Tax effects of pre-tax items above
|
(498
|
)
|
-
|
-
|
(498
|
)
|
(1,802
|
)
|
||||||||||||
|
Adjusted net earnings
|
$
|
83,905
|
$
|
95,038
|
$
|
134,120
|
$
|
290,724
|
$
|
355,486
|
||||||||||
|
Adjusted weighted average diluted shares outstanding
|
140,001
|
140,478
|
143,447
|
140,577
|
144,470
|
|||||||||||||||
|
Adjusted earnings per diluted share
|
$
|
0.60
|
$
|
0.68
|
$
|
0.93
|
$
|
2.07
|
$
|
2.46
|
||||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
|
Reconciliation of Free Cash
|
||||||||||||||||||||
|
(Unaudited - In thousands)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Nine fiscal months ended
|
|||||||||||||||||||
|
September 30, 2023
|
July 1, 2023
|
October 1, 2022
|
September 30, 2023
|
October 1, 2022
|
||||||||||||||||
|
Net cash provided by operating activities
|
$
|
122,303
|
107,239
|
209,480
|
$
|
359,435
|
$
|
317,792
|
||||||||||||
|
Proceeds from sale of property and equipment
|
21
|
687
|
95
|
1,034
|
472
|
|||||||||||||||
|
Less: Capital expenditures
|
(66,829
|
)
|
(71,676
|
)
|
(76,475
|
)
|
(184,079
|
)
|
(172,175
|
)
|
||||||||||
|
Free cash
|
$
|
55,495
|
$
|
36,250
|
$
|
133,100
|
$
|
176,390
|
$
|
146,089
|
||||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
|
Reconciliation of EBITDA and Adjusted EBITDA
|
||||||||||||||||||||
|
(Unaudited - In thousands)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Nine fiscal months ended
|
|||||||||||||||||||
|
September 30, 2023
|
July 1, 2023
|
October 1, 2022
|
September 30, 2023
|
October 1, 2022
|
||||||||||||||||
|
GAAP net earnings attributable to Vishay stockholders
|
$
|
65,529
|
$
|
95,038
|
$
|
140,061
|
$
|
272,348
|
$
|
356,022
|
||||||||||
|
Net earnings attributable to noncontrolling interests
|
426
|
377
|
502
|
1,211
|
1,260
|
|||||||||||||||
|
Net earnings
|
$
|
65,955
|
$
|
95,415
|
$
|
140,563
|
$
|
273,559
|
$
|
357,282
|
||||||||||
|
Interest expense
|
$
|
7,153
|
$
|
6,404
|
$
|
4,110
|
$
|
18,677
|
$
|
12,639
|
||||||||||
|
Interest income
|
(9,183
|
)
|
(6,292
|
)
|
(1,836
|
)
|
(21,419
|
)
|
(3,186
|
)
|
||||||||||
|
Income taxes
|
30,557
|
38,054
|
40,566
|
113,199
|
108,023
|
|||||||||||||||
|
Depreciation and amortization
|
46,216
|
44,393
|
40,334
|
133,910
|
121,301
|
|||||||||||||||
|
EBITDA
|
$
|
140,698
|
$
|
177,974
|
$
|
223,737
|
$
|
517,926
|
$
|
596,059
|
||||||||||
|
Reconciling items
|
||||||||||||||||||||
|
Impact of the COVID-19 pandemic
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
7,207
|
||||||||||
|
Loss on early extinguishment of debt
|
18,874
|
-
|
-
|
18,874
|
-
|
|||||||||||||||
|
Adjusted EBITDA
|
$
|
159,572
|
$
|
177,974
|
$
|
223,737
|
$
|
536,800
|
$
|
603,266
|
||||||||||
|
Adjusted EBITDA margin**
|
18.7
|
%
|
19.9
|
%
|
24.2
|
%
|
20.5
|
%
|
22.8
|
%
|
||||||||||
|
** Adjusted EBITDA as a percentage of net revenues
|
||||||||||||||||||||