|
•
|
2Q 2024 revenues of $741.2 million
|
|
•
|
Gross margin was 22.0% and included the negative impact of approximately 170 basis points related to the addition of Newport
|
|
•
|
EPS of $0.17
|
|
•
|
2Q 2024 book-to-bill of 0.86 with book-to-bill of 0.82 for semiconductors and 0.90 for passive components
|
|
•
|
Backlog at quarter end was 4.6 months
|
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
|
Summary of Operations
|
||||||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
|
Fiscal quarters ended
|
||||||||||||
|
June 29, 2024
|
March 30, 2024
|
July 1, 2023
|
||||||||||
|
Net revenues
|
$
|
741,239
|
$
|
746,279
|
$
|
892,110
|
||||||
|
Costs of products sold
|
578,369
|
575,872
|
634,637
|
|||||||||
|
Gross profit
|
162,870
|
170,407
|
257,473
|
|||||||||
|
Gross margin
|
22.0
|
%
|
22.8
|
%
|
28.9
|
%
|
||||||
|
Selling, general, and administrative expenses
|
124,953
|
127,736
|
122,857
|
|||||||||
|
Operating income
|
37,917
|
42,671
|
134,616
|
|||||||||
|
Operating margin
|
5.1
|
%
|
5.7
|
%
|
15.1
|
%
|
||||||
|
Other income (expense):
|
||||||||||||
|
Interest expense
|
(6,657
|
)
|
(6,496
|
)
|
(6,404
|
)
|
||||||
|
Other
|
5,011
|
8,087
|
5,257
|
|||||||||
|
Total other income (expense) - net
|
(1,646
|
)
|
1,591
|
(1,147
|
)
|
|||||||
|
Income before taxes
|
36,271
|
44,262
|
133,469
|
|||||||||
|
Income tax expense
|
12,391
|
12,819
|
38,054
|
|||||||||
|
Net earnings
|
23,880
|
31,443
|
95,415
|
|||||||||
|
Less: net earnings attributable to noncontrolling interests
|
347
|
519
|
377
|
|||||||||
|
Net earnings attributable to Vishay stockholders
|
$
|
23,533
|
$
|
30,924
|
$
|
95,038
|
||||||
|
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.17
|
$
|
0.22
|
$
|
0.68
|
||||||
|
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.17
|
$
|
0.22
|
$
|
0.68
|
||||||
|
Weighted average shares outstanding - basic
|
137,326
|
137,726
|
139,764
|
|||||||||
|
Weighted average shares outstanding - diluted
|
138,084
|
138,476
|
140,478
|
|||||||||
|
Cash dividends per share
|
$
|
0.10
|
$
|
0.10
|
$
|
0.10
|
||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Summary of Operations
|
||||||||
|
(Unaudited - In thousands, except per share amounts)
|
||||||||
|
Six fiscal months ended
|
||||||||
|
June 29, 2024
|
July 1, 2023
|
|||||||
|
Net revenues
|
$
|
1,487,518
|
$
|
1,763,156
|
||||
|
Costs of products sold
|
1,154,241
|
1,226,970
|
||||||
|
Gross profit
|
333,277
|
536,186
|
||||||
|
Gross margin
|
22.4
|
%
|
30.4
|
%
|
||||
|
Selling, general, and administrative expenses
|
252,689
|
243,002
|
||||||
|
Operating income
|
80,588
|
293,184
|
||||||
|
Operating margin
|
5.4
|
%
|
16.6
|
%
|
||||
|
Other income (expense):
|
||||||||
|
Interest expense
|
(13,153
|
)
|
(11,524
|
)
|
||||
|
Other
|
13,098
|
8,586
|
||||||
|
Total other income (expense) - net
|
(55
|
)
|
(2,938
|
)
|
||||
|
Income before taxes
|
80,533
|
290,246
|
||||||
|
Income tax expense
|
25,210
|
82,642
|
||||||
|
Net earnings
|
55,323
|
207,604
|
||||||
|
Less: net earnings attributable to noncontrolling interests
|
866
|
785
|
||||||
|
Net earnings attributable to Vishay stockholders
|
$
|
54,457
|
$
|
206,819
|
||||
|
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.40
|
$
|
1.48
|
||||
|
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.39
|
$
|
1.47
|
||||
|
Weighted average shares outstanding - basic
|
137,525
|
140,201
|
||||||
|
Weighted average shares outstanding - diluted
|
138,279
|
140,865
|
||||||
|
Cash dividends per share
|
$
|
0.20
|
$
|
0.20
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Balance Sheets
|
||||||||
|
(Unaudited - In thousands)
|
||||||||
|
June 29, 2024
|
December 31, 2023
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
672,731
|
$
|
972,719
|
||||
|
Short-term investments
|
15,320
|
35,808
|
||||||
|
Accounts receivable, net
|
424,512
|
426,674
|
||||||
|
Inventories:
|
||||||||
|
Finished goods
|
172,353
|
167,083
|
||||||
|
Work in process
|
280,490
|
267,339
|
||||||
|
Raw materials
|
218,480
|
213,098
|
||||||
|
Total inventories
|
671,323
|
647,520
|
||||||
|
Prepaid expenses and other current assets
|
213,331
|
214,443
|
||||||
|
Total current assets
|
1,997,217
|
2,297,164
|
||||||
|
Property and equipment, at cost:
|
||||||||
|
Land
|
84,036
|
77,006
|
||||||
|
Buildings and improvements
|
752,194
|
719,387
|
||||||
|
Machinery and equipment
|
3,226,301
|
3,053,868
|
||||||
|
Construction in progress
|
283,024
|
290,593
|
||||||
|
Allowance for depreciation
|
(2,888,004
|
)
|
(2,846,208
|
)
|
||||
|
1,457,551
|
1,294,646
|
|||||||
|
Right of use assets
|
124,878
|
126,829
|
||||||
|
Deferred income taxes
|
135,752
|
137,394
|
||||||
|
Goodwill
|
250,580
|
201,416
|
||||||
|
Other intangible assets, net
|
86,895
|
72,333
|
||||||
|
Other assets
|
99,828
|
110,141
|
||||||
|
Total assets
|
$
|
4,152,701
|
$
|
4,239,923
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Balance Sheets (continued)
|
||||||||
|
(Unaudited - In thousands)
|
||||||||
|
June 29, 2024
|
December 31, 2023
|
|||||||
|
Liabilities and equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Trade accounts payable
|
$
|
198,527
|
$
|
191,002
|
||||
|
Payroll and related expenses
|
152,423
|
161,940
|
||||||
|
Lease liabilities
|
27,502
|
26,485
|
||||||
|
Other accrued expenses
|
241,961
|
239,350
|
||||||
|
Income taxes
|
49,546
|
73,098
|
||||||
|
Total current liabilities
|
669,959
|
691,875
|
||||||
|
Long-term debt less current portion
|
820,622
|
818,188
|
||||||
|
U.S. transition tax payable
|
-
|
47,027
|
||||||
|
Deferred income taxes
|
108,886
|
95,776
|
||||||
|
Long-term lease liabilities
|
98,907
|
102,830
|
||||||
|
Other liabilities
|
85,306
|
87,918
|
||||||
|
Accrued pension and other postretirement costs
|
187,575
|
195,503
|
||||||
|
Total liabilities
|
1,971,255
|
2,039,117
|
||||||
|
Equity:
|
||||||||
|
Vishay stockholders' equity
|
||||||||
|
Common stock
|
13,358
|
13,319
|
||||||
|
Class B convertible common stock
|
1,210
|
1,210
|
||||||
|
Capital in excess of par value
|
1,296,721
|
1,291,499
|
||||||
|
Retained earnings
|
1,068,351
|
1,041,372
|
||||||
|
Treasury stock (at cost)
|
(186,816
|
)
|
(161,656
|
)
|
||||
|
Accumulated other comprehensive income (loss)
|
(16,969
|
)
|
10,337
|
|||||
|
Total Vishay stockholders' equity
|
2,175,855
|
2,196,081
|
||||||
|
Noncontrolling interests
|
5,591
|
4,725
|
||||||
|
Total equity
|
2,181,446
|
2,200,806
|
||||||
|
Total liabilities and equity
|
$
|
4,152,701
|
$
|
4,239,923
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
|
Consolidated Condensed Statements of Cash Flows
|
||||||||
|
(Unaudited - In thousands)
|
||||||||
|
Six fiscal months ended
|
||||||||
|
June 29, 2024
|
July 1, 2023
|
|||||||
|
Operating activities
|
||||||||
|
Net earnings
|
$
|
55,323
|
$
|
207,604
|
||||
|
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
101,677
|
87,694
|
||||||
|
Gain on disposal of property and equipment
|
(1,091
|
)
|
(495
|
)
|
||||
|
Inventory write-offs for obsolescence
|
19,051
|
18,023
|
||||||
|
Stock compensation expense
|
9,293
|
6,082
|
||||||
|
Change in U.S. transition tax liability
|
(37,622
|
)
|
(27,670
|
)
|
||||
|
Change in repatriation tax liability
|
(15,000
|
)
|
-
|
|||||
|
Deferred income taxes
|
5,589
|
16,166
|
||||||
|
Other
|
(632
|
)
|
(811
|
)
|
||||
|
Changes in operating assets and liabilities
|
(81,107
|
)
|
(69,461
|
)
|
||||
|
Net cash provided by operating activities
|
55,481
|
237,132
|
||||||
|
Investing activities
|
||||||||
|
Purchase of property and equipment
|
(115,648
|
)
|
(117,250
|
)
|
||||
|
Proceeds from sale of property and equipment
|
1,265
|
1,013
|
||||||
|
Purchase and deposits for businesses, net of cash acquired
|
(200,185
|
)
|
(5,003
|
)
|
||||
|
Purchase of short-term investments
|
(59,638
|
)
|
(41
|
)
|
||||
|
Maturity of short-term investments
|
80,110
|
293,282
|
||||||
|
Other investing activities
|
(1,220
|
)
|
(892
|
)
|
||||
|
Net cash provided by (used in) investing activities
|
(295,316
|
)
|
171,109
|
|||||
|
Financing activities
|
||||||||
|
Net proceeds on revolving credit facility
|
-
|
143,000
|
||||||
|
Debt issuance costs
|
-
|
(6,120
|
)
|
|||||
|
Dividends paid to common stockholders
|
(25,033
|
)
|
(25,538
|
)
|
||||
|
Dividends paid to Class B common stockholders
|
(2,419
|
)
|
(2,419
|
)
|
||||
|
Repurchase of common stock held in treasury
|
(25,160
|
)
|
(40,399
|
)
|
||||
|
Distributions to noncontrolling interests
|
-
|
(867
|
)
|
|||||
|
Cash withholding taxes paid when shares withheld for vested equity awards
|
(4,058
|
)
|
(3,653
|
)
|
||||
|
Net cash provided by (used in) financing activities
|
(56,670
|
)
|
64,004
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(3,483
|
)
|
6,350
|
|||||
|
Net increase (decrease) in cash and cash equivalents
|
(299,988
|
)
|
478,595
|
|||||
|
Cash and cash equivalents at beginning of period
|
972,719
|
610,825
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
672,731
|
$
|
1,089,420
|
||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
|
Reconciliation of Free Cash
|
||||||||||||||||||||
|
(Unaudited - In thousands)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Six fiscal months ended
|
|||||||||||||||||||
|
June 29, 2024
|
March 30, 2024
|
July 1, 2023
|
June 29, 2024
|
July 1, 2023
|
||||||||||||||||
|
Net cash provided by operating activities
|
$
|
(24,730
|
)
|
$
|
80,211
|
$
|
107,239
|
$
|
55,481
|
$
|
237,132
|
|||||||||
|
Proceeds from sale of property and equipment
|
|
514
|
751
|
687
|
1,265
|
1,013
|
||||||||||||||
|
Less: Capital expenditures
|
|
(62,564
|
)
|
(53,084
|
)
|
(71,676
|
)
|
(115,648
|
)
|
(117,250
|
)
|
|||||||||
|
Free cash
|
$
|
(86,780
|
)
|
$
|
27,878
|
$
|
36,250
|
$
|
(58,902
|
)
|
$
|
120,895
|
||||||||
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
|
Reconciliation of EBITDA
|
||||||||||||||||||||
|
(Unaudited - In thousands)
|
||||||||||||||||||||
|
Fiscal quarters ended
|
Six fiscal months ended
|
|||||||||||||||||||
|
June 29, 2024
|
March 30, 2024
|
July 1, 2023
|
June 29, 2024
|
July 1, 2023
|
||||||||||||||||
|
GAAP net earnings attributable to Vishay stockholders
|
$
|
23,533
|
$
|
30,924
|
$
|
95,038
|
$
|
54,457
|
$
|
206,819
|
||||||||||
|
Net earnings attributable to noncontrolling interests
|
347
|
519
|
377
|
866
|
785
|
|||||||||||||||
|
Net earnings
|
$
|
23,880
|
$
|
31,443
|
$
|
95,415
|
$
|
55,323
|
$
|
207,604
|
||||||||||
|
Interest expense
|
$
|
6,657
|
$
|
6,496
|
$
|
6,404
|
$
|
13,153
|
$
|
11,524
|
||||||||||
|
Interest income
|
(6,663
|
)
|
(9,053
|
)
|
(6,292
|
)
|
(15,716
|
)
|
(12,236
|
)
|
||||||||||
|
Income taxes
|
12,391
|
12,819
|
38,054
|
25,210
|
82,642
|
|||||||||||||||
|
Depreciation and amortization
|
52,150
|
49,527
|
44,393
|
101,677
|
87,694
|
|||||||||||||||
|
EBITDA
|
$
|
88,415
|
$
|
91,232
|
$
|
177,974
|
$
|
179,647
|
$
|
377,228
|
||||||||||
|
EBITDA margin**
|
11.9
|
%
|
12.2
|
%
|
19.9
|
%
|
12.1
|
%
|
21.4
|
%
|
||||||||||
|
** EBITDA as a percentage of net revenues
|
||||||||||||||||||||