0000103730-13-000002.txt : 20130205 0000103730-13-000002.hdr.sgml : 20130205 20130205074600 ACCESSION NUMBER: 0000103730-13-000002 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20130205 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20130205 DATE AS OF CHANGE: 20130205 FILER: COMPANY DATA: COMPANY CONFORMED NAME: VISHAY INTERTECHNOLOGY INC CENTRAL INDEX KEY: 0000103730 STANDARD INDUSTRIAL CLASSIFICATION: ELECTRONIC COMPONENTS & ACCESSORIES [3670] IRS NUMBER: 381686453 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-07416 FILM NUMBER: 13572020 BUSINESS ADDRESS: STREET 1: 63 LANCASTER AVENUE CITY: MALVERN STATE: PA ZIP: 19355 BUSINESS PHONE: 6106441300 MAIL ADDRESS: STREET 1: 63 LANCASTER AVENUE CITY: MALVERN STATE: PA ZIP: 19355 8-K 1 form8-k.htm VISHAY INTERTECHNOLOGY, INC. 8-K

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934


 
Date of Report (Date of earliest event reported)     February 5, 2013
 
 

Vishay Intertechnology, Inc.
 
(Exact name of registrant as specified in its charter)


Delaware
1-7416
38-1686453
(State or Other Jurisdiction of Incorporation)
(Commission File Number)
(I.R.S. Employer Identification Number)

 
 
63 Lancaster Avenue
Malvern, PA  19355-2143
19355-2143
(Address of Principal Executive Offices)
Zip Code
 
Registrant's telephone number, including area code    610-644-1300

 
(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

¨
 Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨
 Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨
 Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨
 Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


1


Item 2.02 – Results of Operations and Financial Condition
On February 5, 2013, Vishay Intertechnology, Inc. ("the Company") issued a press release announcing its financial results for the year and fiscal quarter ended December 31, 2012.  A copy of the press release is attached as Exhibit 99.1 to this report.

Item 7.01 – Regulation FD Disclosure

Computational Guidance on Earnings Per Share Estimates

The Company frequently receives questions from analysts and stockholders regarding its diluted earnings per share ("EPS") computation.  The information furnished in this Form 8-K provides additional information on the impact of key variables on the EPS computation, particularly as they relate to the first fiscal quarter of 2013.

Accounting principles require that EPS be computed based on the weighted average shares outstanding ("basic"), and also assuming the issuance of potentially issuable shares (such as those subject to stock options, warrants, convertible notes, etc.) if those potentially issuable shares would reduce EPS ("diluted").

The number of shares related to options, warrants, and similar instruments included in diluted EPS is based on the "Treasury Stock Method" prescribed in Financial Accounting Standards Board ("FASB") ASC Topic 260, Earnings Per Share ("FASB ASC Topic 260").  This method assumes a theoretical repurchase of shares using the proceeds of the respective stock option or warrant exercise at a price equal to the issuer's average stock price during the related earnings period.   Accordingly, the number of shares includable in the calculation of diluted EPS in respect of stock options, warrants and similar instruments is dependent on this average stock price and will increase as the average stock price increases.  This method is also utilized for net share settlement debt.

The number of shares includable in the calculation of diluted EPS in respect of conventional convertible or exchangeable securities is based on the "If Converted" method prescribed in FASB ASC Topic 260.  This method assumes the conversion or exchange of these securities for shares of common stock.  In determining if convertible or exchangeable securities are dilutive, the interest savings (net of tax) subsequent to an assumed conversion are added back to net earnings.  The shares related to a convertible or exchangeable security are included in diluted EPS only if EPS as otherwise calculated is greater than the interest savings, net of tax, divided by the shares issuable upon exercise or conversion of the instrument ("incremental earnings per share").  Accordingly, the calculation of diluted EPS for these instruments is dependent on the level of net earnings.  Each series of convertible or exchangeable securities is considered individually and in sequence, starting with the series having the lowest incremental earnings per share, to determine if its effect is dilutive or anti-dilutive.

At the direction of its Board of Directors, Vishay intends to waive its rights to settle the principal amount of its 2.25% Convertible Senior Debentures due 2040, due 2041, and due 2042, upon any conversion or repurchase of the debentures, in shares of Vishay common stock.

2



Pursuant to the indentures governing the respective debentures, Vishay has the right to pay the conversion value or purchase price for the debentures in cash, Vishay common stock, or a combination of both.

If debentures are tendered for repurchase, Vishay will pay the repurchase price in cash, and if debentures are submitted for conversion, Vishay will value the shares issuable upon conversion and will pay in cash an amount equal to the principal amount of the converted debentures and will issue shares in respect of the conversion value in excess of the principal amount.

Vishay will consider the debentures to be "net share settlement debt." Accordingly, the debentures will be included in the diluted earnings per share computation using the "treasury stock method" (similar to options and warrants) rather than the "if converted method" otherwise required for convertible debt. Under the "treasury stock method," Vishay will calculate the number of shares issuable under the terms of the debentures based on the average market price of Vishay common stock during the period, and include that number in the total diluted shares figure for the period.

The following estimates of shares expected to be used in the calculation of diluted EPS consider the number of the Company's shares currently outstanding and the Company's stock options, warrants and convertible or exchangeable securities currently outstanding and their exercise and conversion features currently in effect.  Changes in these parameters could have a material impact on the calculation of diluted EPS.

The following estimates of shares expected to be used in the calculation of diluted EPS should be read in conjunction with the information on earnings per share in the Company's filings on Form 10-Q and Form 10-K.  These estimates are unaudited and are not necessarily indicative of the shares used in the diluted EPS computation for any prior period.  The estimates below are not necessarily indicative of the shares to be used in the quarterly diluted EPS computation for any period subsequent to the first fiscal quarter of 2013.  The Company assumes no duty to revise these estimates as a result of changes in the parameters on which they are based or any changes in accounting principles.  Also, the presentation is not intended as a forecast of EPS values or share prices of the Company's common stock for any period.

For the first fiscal quarter of 2013:

·
The Company has approximately 143 million shares issued and outstanding, including shares of common stock and class B common stock.

·
The number of shares included in diluted EPS related to options, warrants, and similar instruments does not vary significantly and is generally less than 1 million incremental shares.

·
The Company's exchangeable unsecured notes due 2102 are dilutive at quarterly earnings levels in excess of approximately $2 million.  The exchangeable unsecured notes are exchangeable for approximately 6 million shares.  Quarterly interest, net of tax, is approximately $0.1 million.
3



·
The Company's Convertible Senior Debentures due 2040 are convertible at a conversion price of $13.88 per $1,000 principal amount, equivalent to 72.0331 shares per $1,000 principal amount.  There is $275 million principal amount of the debentures outstanding. The number of shares of common stock that Vishay will include in its diluted earnings per share computation, assuming an average market price for Vishay common stock in excess of the conversion price, will be determined in accordance with the following formula:

S = [$275,000,000 / $1000] * [(P - $13.88) * 72.0331] / P

where

S = the number of shares to be included in diluted EPS, and
P = the average market price of Vishay common stock for the quarter.

If the average market price is less than $13.88, no shares will be included in the diluted earnings per share computation.

·
The Company's Convertible Senior Debentures due 2041 are convertible at a conversion price of $19.02 per $1,000 principal amount, equivalent to 52.5659 shares per $1,000 principal amount.  There is $150 million principal amount of the debentures outstanding. The number of shares of common stock that Vishay will include in its diluted earnings per share computation, assuming an average market price for Vishay common stock in excess of the conversion price, will be determined in accordance with the following formula:

S = [$150,000,000 / $1000] * [(P - $19.02) * 52.5659] / P

where

S = the number of shares to be included in diluted EPS, and
P = the average market price of Vishay common stock for the quarter.

If the average market price is less than $19.02, no shares will be included in the diluted earnings per share computation.

·
The Company's Convertible Senior Debentures due 2042 are convertible at a conversion price of $11.81 per $1,000 principal amount, equivalent to 84.6937 shares per $1,000 principal amount.  There is $150 million principal amount of the debentures outstanding. The number of shares of common stock that Vishay will include in its diluted earnings per share computation, assuming an average market price for Vishay common stock in excess of the conversion price, will be determined in accordance with the following formula:

S = [$150,000,000 / $1000] * [(P - $11.81) * 84.6937] / P

where

S = the number of shares to be included in diluted EPS, and
P = the average market price of Vishay common stock for the quarter.

If the average market price is less than $11.81, no shares will be included in the diluted earnings per share computation.
4



Accordingly, the following table summarizes the approximate number of shares to be included in the denominator of the diluted EPS calculation assuming net earnings attributable to Vishay stockholders greater than $2 million for various average stock prices (number of shares in millions):


Average Stock Price
   
Projected Diluted Shares
 
$
6.00
     
150
 
$
7.00
     
150
 
$
8.00
     
150
 
$
9.00
     
150
 
$
10.00
     
150
 
$
11.00
     
150
 
$
12.00
     
150
 
$
13.00
     
151
 
$
14.00
     
152
 
$
15.00
     
154
 
$
16.00
     
156
 
$
17.00
     
158
 
$
18.00
     
159
 
$
19.00
     
160
 
$
20.00
     
162
 
$
21.00
     
163
 


Item 9.01 – Financial Statements and Exhibits
 
(d) Exhibits

 
Exhibit No.
 
Description
 
 
 
 
 
 
 
99.1
 
Press release dated February 5, 2013

5


Signature

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


Date: February 5, 2013

 
VISHAY INTERTECHNOLOGY, INC.

 
By:
/s/ Lori Lipcaman
 

 
Name:
Lori Lipcaman
 
 
 
Title:
Executive Vice President and
 
 
Chief Financial Officer
 


6
EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1

Exhibit 99.1
 
VISHAY REPORTS RESULTS FOR FOURTH QUARTER AND YEAR 2012

·
Revenues for Q4 2012 $531 million and for year 2012 $2,230 million
·
EPS Q4 2012 of $0.14, or adjusted EPS of $0.11 excluding one-time tax benefits
·
EPS for the year 2012 of $0.79, or adjusted EPS of $0.71 excluding gain on sale of property and one-time tax benefits
·
Cash from operations for the year 2012 of $287 million and capital expenditures of $150 million
·
Book-to-bill at 1.14 for January 2013

MALVERN, PENNSYLVANIA -- (BUSINESS WIRE) -- February 5, 2013 – Vishay Intertechnology, Inc. (NYSE: VSH), one of the world's largest manufacturers of discrete semiconductors and passive components, today announced its results for the year and fiscal quarter ended December 31, 2012.

Revenues for the year ended December 31, 2012 were $2,230.1 million, compared to $2,594.0 million for the year ended December 31, 2011.  The net earnings attributable to Vishay stockholders for the year ended December 31, 2012 were $122.7 million, or $0.79 per diluted share, compared to $238.8 million, or $1.42 per diluted share for the year ended December 31, 2011.

Revenues for the fiscal quarter ended December 31, 2012 were $530.6 million, compared to $551.4 million for the fiscal quarter ended December 31, 2011.  The net earnings attributable to Vishay stockholders for the fiscal quarter ended December 31, 2012 were $21.0 million, or $0.14 per diluted share, compared to $31.0 million, or $0.19 per diluted share for the fiscal quarter ended December 31, 2011.

Net earnings attributable to Vishay stockholders for the fiscal quarters ended December 31, 2012 and December 31, 2011 include one-time tax benefits primarily related to the release of deferred tax valuation allowances in various jurisdictions.  The years ended December 31, 2012 and 2011 include other items affecting comparability.  These items are summarized on the attached reconciliation schedule.  Adjusted net earnings per diluted share, which exclude these items, were $0.11 and $0.71 for the fiscal quarter and year ended December 31, 2012, respectively, and $0.15 and $1.46 for the fiscal quarter and year ended December 31, 2011, respectively.

Commenting on the results for the fourth quarter 2012, Dr. Gerald Paul, President and Chief Executive Officer, stated, "As expected the fourth quarter 2012 was the weakest quarter of the year. But the order intake in the fourth quarter 2012 was higher than in the third quarter 2012 or in the fourth quarter 2011. The normal levels of inventory in the supply chain and a higher degree of confidence at our distribution customers might indicate a potential turn-around of the business.  This is supported by a strong book-to-bill ratio for January."
1


 
Commenting on the results for the year 2012, Dr. Gerald Paul, stated, "Year 2012 was a rough year for Vishay and the electronics industry, as we were exposed to the economic fluctuations of the world economy.  Yet Vishay generated cash flows from operations of $287 and invested $150 million in capital expenditures, while continuing to successfully pursue our goals – expanding manufacturing capacities in critical product lines; strengthening our research and development and design-in efforts; and expanding our sales presence in Asia.  Cash flows from operations have been in excess of $200 million for each of the last 11 years, through both good and challenging economic conditions."

Commenting on the outlook for the first quarter 2013 Dr. Paul stated, "Based on current order trends, we guide for revenues of $520 to $560 million at improved gross margins that benefit from higher volumes and efficiencies."

A conference call to discuss fourth quarter and year ending financial results is scheduled for Tuesday, February 5, 2013 at 9:00 AM ET. The dial-in number for the conference call is 877-589-6174 (+1 706-643-1406 if calling from outside the United States or Canada) and the conference ID is 86063529.

There will be a replay of the conference call from 12:00 PM ET on Tuesday, February 5, 2013 through 11:59 PM ET on Monday, February 11, 2013. The telephone number for the replay is 800-585-8367 (+1 855-859-2056 or 404-537-3406 if calling from outside the United States or Canada) and the access code is 86063529.

There will also be a live audio webcast of the conference call. This can be accessed directly from the Investor Relations section of the Vishay website at http://ir.vishay.com.

About Vishay
Vishay Intertechnology, Inc., a Fortune 1,000 Company listed on the NYSE (VSH), is one of the world's largest manufacturers of discrete semiconductors (diodes, MOSFETs, and infrared optoelectronics) and passive electronic components (resistors, inductors, and capacitors). These components are used in virtually all types of electronic devices and equipment, in the industrial, computing, automotive, consumer, telecommunications, military, aerospace, power supplies, and medical markets. Vishay's product innovations, successful acquisition strategy, and "one-stop shop" service have made it a global industry leader. Vishay can be found on the Internet at http://www.vishay.com.
2





This press release includes certain financial measures which are not recognized in accordance with generally accepted accounting principles ("GAAP"), including adjusted net earnings and adjusted earnings per share, which are considered "non-GAAP financial measures" under the U.S. Securities and Exchange Commission rules. These non-GAAP measures supplement our GAAP measures of performance and should not be viewed as an alternative to GAAP measures of performance. Non-GAAP measures such as adjusted net earnings and adjusted earnings per share do not have uniform definitions. These measures, as calculated by Vishay, may not be comparable to similarly titled measures used by other companies. Management believes that these measures are meaningful to investors because they provide insight with respect to intrinsic operating results of the Company. Reconciling items to arrive at adjusted net earnings represent significant charges or credits that are important to an understanding of the Company's intrinsic operations. These reconciling items are indicated on the accompanying reconciliation schedule and are more fully described in the Company's financial statements presented in its annual report on Form 10-K and its quarterly reports presented on Forms 10-Q.

Statements contained herein that relate to the Company's future performance, including statements with respect to forecasted revenues, margins, cash generation, internal growth and acquisition activity, and the general state of the Company, are forward-looking statements within the safe harbor provisions of Private Securities Litigation Reform Act of 1995. Words such as "believe," "estimate," "will be," "will," "would," "expect," "anticipate," "plan," "project," "intend," "could," "should," or other similar words or expressions often identify forward-looking statements. Such statements are based on current expectations only, and are subject to certain risks, uncertainties and assumptions, many of which are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results, performance, or achievements may vary materially from those anticipated, estimated or projected. Among the factors that could cause actual results to materially differ include: general business and economic conditions; difficulties in implementing our cost reduction strategies; changes in foreign currency exchange rates; competition and technological changes in our industries; difficulties in new product development; difficulties in identifying suitable acquisition candidates, consummating a transaction on terms which we consider acceptable, and integration and performance of acquired businesses; uncertainty related to the effects of changes in foreign currency exchange rates; and other factors affecting our operations that are set forth in our filings with the Securities and Exchange Commission, including our annual reports on Form 10-K and our quarterly reports on Form 10-Q. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Source: Vishay Intertechnology, Inc.
 
Contact:
Vishay Intertechnology, Inc.
Peter G. Henrici
Senior Vice President, Corporate Communications
+1-610-644-1300
3

VISHAY INTERTECHNOLOGY, INC.
 
   
   
 
Summary of Operations
 
   
   
 
(Unaudited - In thousands, except per share amounts)
 
   
   
 
 
 
   
   
 
 
 
Fiscal quarters ended
 
 
 
December 31,
2012
   
September 29,
2012
   
December 31,
2011
 
 
 
   
     
Net revenues
 
$
530,570
   
$
572,781
   
$
551,391
 
Costs of products sold
   
421,779
     
439,227
     
425,735
 
Gross profit
   
108,791
     
133,554
     
125,656
 
  Gross margin
   
20.5
%
   
23.3
%
   
22.8
%
 
                       
Selling, general, and administrative expenses
   
87,277
     
89,095
     
92,091
 
Operating income
   
21,514
     
44,459
     
33,565
 
  Operating margin
   
4.1
%
   
7.8
%
   
6.1
%
 
                       
Other income (expense):
                       
  Interest expense
   
(6,339
)
   
(6,009
)
   
(5,288
)
  Other
   
1,500
     
2,726
     
2,537
 
  Total other income (expense) - net
   
(4,839
)
   
(3,283
)
   
(2,751
)
 
                       
Income before taxes
   
16,675
     
41,176
     
30,814
 
 
                       
Income taxes
   
(4,462
)
   
18,687
     
(388
)
 
                       
Net earnings
   
21,137
     
22,489
     
31,202
 
 
                       
Less: net earnings attributable to noncontrolling interests
   
162
     
209
     
250
 
 
                       
Net earnings attributable to Vishay stockholders
 
$
20,975
   
$
22,280
   
$
30,952
 
 
                       
Basic earnings per share attributable to Vishay stockholders
 
$
0.15
   
$
0.16
   
$
0.20
 
 
                       
Diluted earnings per share attributable to Vishay stockholders
 
$
0.14
   
$
0.15
   
$
0.19
 
 
                       
Weighted average shares outstanding - basic
   
143,273
     
143,273
     
157,184
 
 
                       
Weighted average shares outstanding - diluted
   
150,193
     
150,118
     
163,863
 


4




VISHAY INTERTECHNOLOGY, INC.
 
   
 
Summary of Operations
 
   
 
(In thousands, except per share amounts)
 
   
 
 
 
   
 
 
 
Years ended
 
 
 
December 31,
2012
   
December 31,
2011
 
 
 
(unaudited)
   
 
 
 
   
 
Net revenues
 
$
2,230,097
   
$
2,594,029
 
Costs of products sold
   
1,703,424
     
1,874,043
 
Gross profit
   
526,673
     
719,986
 
  Gross margin
   
23.6
%
   
27.8
%
 
               
Selling, general, and administrative expenses
   
349,625
     
367,623
 
Gain on sale of property
   
(12,153
)
   
-
 
Executive compensation charges
   
-
     
5,762
 
Operating income
   
189,201
     
346,601
 
  Operating margin
   
8.5
%
   
13.4
%
 
               
Other income (expense):
               
  Interest expense
   
(22,604
)
   
(19,277
)
  Other
   
3,440
     
3,792
 
  Total other income (expense) - net
   
(19,164
)
   
(15,485
)
 
               
Income before taxes
   
170,037
     
331,116
 
 
               
Income taxes
   
46,506
     
91,119
 
 
               
Net earnings
   
123,531
     
239,997
 
 
               
Less: net earnings attributable to noncontrolling interests
   
793
     
1,176
 
 
               
Net earnings attributable to Vishay stockholders
 
$
122,738
   
$
238,821
 
 
               
Basic earnings per share attributable to Vishay stockholders
 
$
0.82
   
$
1.49
 
 
               
Diluted earnings per share attributable to Vishay stockholders
 
$
0.79
   
$
1.42
 
 
               
Weighted average shares outstanding - basic
   
149,020
     
160,094
 
 
               
Weighted average shares outstanding - diluted
   
155,844
     
168,514
 

5






VISHAY INTERTECHNOLOGY, INC.
 
   
 
Consolidated Condensed Balance Sheets
 
   
 
(In thousands)
 
   
 
 
 
   
 
 
 
December 31,
2012
   
December 31,
2011
 
Assets
 
(unaudited)
   
 
Current assets:
 
   
 
  Cash and cash equivalents
 
$
697,595
   
$
749,088
 
  Short-term investments
   
294,943
     
249,139
 
  Accounts receivable, net
   
247,035
     
270,970
 
  Inventories:
               
    Finished goods
   
109,571
     
104,478
 
    Work in process
   
177,350
     
181,354
 
    Raw materials
   
120,728
     
131,795
 
  Total inventories
   
407,649
     
417,627
 
 
               
  Deferred income taxes
   
24,385
     
24,632
 
  Prepaid expenses and other current assets
   
119,656
     
119,220
 
Total current assets
   
1,791,263
     
1,830,676
 
 
               
Property and equipment, at cost:
               
  Land
   
92,348
     
91,507
 
  Buildings and improvements
   
523,091
     
493,550
 
  Machinery and equipment
   
2,163,182
     
2,079,395
 
  Construction in progress
   
101,570
     
94,717
 
  Allowance for depreciation
   
(1,965,639
)
   
(1,851,264
)
 
   
914,552
     
907,905
 
 
               
Goodwill
   
34,866
     
9,051
 
 
               
Other intangible assets, net
   
133,717
     
103,927
 
 
               
Other assets
   
141,879
     
142,171
 
     Total assets
 
$
3,016,277
   
$
2,993,730
 

6






VISHAY INTERTECHNOLOGY, INC.
 
   
 
Consolidated Condensed Balance Sheets (continued)
 
   
 
(In thousands)
     
 
 
 
   
 
 
 
December 31,
2012
   
December 31,
2011
 
 
 
(unaudited)
   
 
Liabilities and stockholders' equity
 
   
 
Current liabilities:
 
   
 
  Notes payable to banks
 
$
6
   
$
13
 
  Trade accounts payable
   
147,936
     
154,942
 
  Payroll and related expenses
   
108,353
     
109,833
 
  Other accrued expenses
   
148,660
     
161,119
 
  Income taxes
   
7,215
     
13,881
 
Total current liabilities
   
412,170
     
439,788
 
 
               
Long-term debt less current portion
   
392,931
     
399,054
 
Deferred income taxes
   
129,379
     
110,356
 
Other liabilities
   
108,600
     
117,235
 
Accrued pension and other postretirement costs
   
344,961
     
319,136
 
Total liabilities
   
1,388,041
     
1,385,569
 
 
               
Equity:
               
Vishay stockholders' equity
               
  Common stock
   
13,114
     
14,374
 
  Class B convertible common stock
   
1,213
     
1,345
 
  Capital in excess of par value
   
1,999,901
     
2,086,925
 
  Retained earnings (accumulated deficit)
   
(380,678
)
   
(503,416
)
  Accumulated other comprehensive income (loss)
   
(10,222
)
   
3,778
 
  Total Vishay stockholders' equity
   
1,623,328
     
1,603,006
 
Noncontrolling interests
   
4,908
     
5,155
 
Total equity
   
1,628,236
     
1,608,161
 
Total liabilities and equity
 
$
3,016,277
   
$
2,993,730
 

7






VISHAY INTERTECHNOLOGY, INC.
 
   
 
Consolidated Condensed Statements of Cash Flows
 
   
 
(In thousands)
 
 
 
 
Years ended
 
 
 
December 31,
2012
   
December 31,
2011
 
 
 
(unaudited)
   
 
 
 
   
 
Operating activities
 
   
 
Net earnings
 
$
123,531
   
$
239,997
 
Adjustments to reconcile net earnings to
               
    net cash provided by operating activities:
               
      Depreciation and amortization
   
168,555
     
179,706
 
      (Gain) loss on disposal of property and equipment
   
(12,894
)
   
(930
)
      Accretion of interest on convertible debentures
   
3,028
     
2,046
 
      Inventory write-offs for obsolescence
   
20,865
     
21,118
 
      Other
   
(10,444
)
   
(13,397
)
      Changes in operating assets and liabilities,
               
          net of effects of businesses acquired
   
(5,152
)
   
(52,503
)
Net cash provided by operating activities
   
287,489
     
376,037
 
 
               
Investing activities
               
Purchase of property and equipment
   
(150,291
)
   
(168,641
)
Proceeds from sale of property and equipment
   
10,241
     
2,162
 
Purchase of businesses, net of cash acquired or refunded
   
(85,493
)
   
(19,335
)
Purchase of short-term investments
   
(381,040
)
   
(497,258
)
Maturity of short-term investments
   
339,287
     
226,792
 
Sale of investments
   
-
     
2,167
 
Other investing activities
   
(1,828
)
   
1,350
 
Net cash used in investing activities
   
(269,124
)
   
(452,763
)
 
               
Financing activities
               
Proceeds of long-term borrowings
   
150,000
     
150,000
 
Issuance costs
   
(4,827
)
   
(4,429
)
Common stock repurchases
   
(150,000
)
   
(150,000
)
Principal payments on long-term debt and capital lease obligations
   
(27
)
   
(681
)
Net proceeds (payments) on revolving credit lines
   
(66,000
)
   
(85,000
)
Net changes in short-term borrowings
   
(115
)
   
(10
)
Proceeds from stock options exercised
   
174
     
9,675
 
Excess tax benefit from stock options exercised
   
-
     
555
 
Distributions to noncontrolling interests
   
(1,040
)
   
(1,440
)
Net cash used in financing activities
   
(71,835
)
   
(81,330
)
Effect of exchange rate changes on cash and cash equivalents
   
1,977
     
9,806
 
 
               
Net decrease in cash and cash equivalents
   
(51,493
)
   
(148,250
)
 
               
Cash and cash equivalents at beginning of period
   
749,088
     
897,338
 
Cash and cash equivalents at end of period
 
$
697,595
   
$
749,088
 

8






VISHAY INTERTECHNOLOGY, INC.
 
   
   
   
   
 
Reconciliation of Adjusted Earnings Per Share
 
   
   
   
   
 
(Unaudited - In thousands, except per share amounts)
 
   
   
   
   
 
 
 
Fiscal quarters ended
   
Years ended
 
 
 
December 31,
2012
   
September 29,
2012
   
December 31,
2011
   
December 31,
2012
   
December 31,
2011
 
 
 
   
   
   
   
 
GAAP net earnings attributable to Vishay stockholders
 
$
20,975
   
$
22,280
   
$
30,952
   
$
122,738
   
$
238,821
 
 
                                       
Reconciling items affecting operating margin:
                                       
Gain on sale of property
 
$
-
   
$
-
   
$
-
   
$
(12,153
)
 
$
-
 
Executive compensation charges
   
-
     
-
     
-
     
-
     
5,762
 
 
                                       
Reconciling items affecting tax expense (benefit):
                                       
Tax effects of items above and other one-time tax expense (benefit)
 
$
(4,036
)
 
$
-
   
$
(6,538
)
 
$
95
   
$
1,383
 
 
                                       
Adjusted net earnings
 
$
16,939
   
$
22,280
   
$
24,414
   
$
110,680
   
$
245,966
 
 
                                       
Adjusted weighted average diluted shares outstanding
   
150,193
     
150,118
     
163,863
     
155,844
     
168,514
 
 
                                       
Adjusted earnings per diluted share*
 
$
0.11
   
$
0.15
   
$
0.15
   
$
0.71
   
$
1.46
 
 
                                       
* Includes add-back of interest on exchangeable notes in periods where the notes are dilutive.
                         



9