0000103730-15-000020.txt : 20150505 0000103730-15-000020.hdr.sgml : 20150505 20150505080015 ACCESSION NUMBER: 0000103730-15-000020 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20150505 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150505 DATE AS OF CHANGE: 20150505 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: 15830467 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)     May 5, 2015
   

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))



Item 2.02 – Results of Operations and Financial Condition

On May 5, 2015, Vishay Intertechnology, Inc. ("the Company") issued a press release announcing its financial results for the fiscal quarter ended April 4, 2015.  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 second fiscal quarter of 2015.

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, convertible notes, etc.) if those potentially issuable shares would reduce EPS ("diluted").

The number of shares related to options 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 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 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.



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) 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 and convertible or exchangeable securities currently outstanding and their exercise and conversion features currently in effect.  The Company adjusts its calculation for the estimated effect of expected quarterly activity.  Changes in these parameters or estimates 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 second fiscal quarter of 2015.  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 second fiscal quarter of 2015:

·
The Company has approximately 148 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 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 $1 million.  The exchangeable unsecured notes are exchangeable for approximately 2.5 million shares.  Quarterly interest, net of tax, is negligible.


·
The Company's Convertible Senior Debentures due 2040 are convertible at a conversion price of $13.60 per $1,000 principal amount, equivalent to 73.5289 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 - $13.60) * 73.5289] / 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 $13.60, 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 $18.64 per $1,000 principal amount, equivalent to 53.6575 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 - $18.64) * 53.6575] / 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 $18.64, 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 $11.57 per $1,000 principal amount, equivalent to 86.4524 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 - $11.57) * 86.4524] / 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 $11.57, no shares will be included in the diluted earnings per share computation.


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 $1 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
     
151
 
$
13.00
     
152
 
$
14.00
     
153
 
$
15.00
     
155
 
$
16.00
     
157
 
$
17.00
     
159
 
$
18.00
     
160
 
$
19.00
     
162
 
$
20.00
     
163
 
$
21.00
     
164
 


Item 9.01 – Financial Statements and Exhibits
 
(d) Exhibits

Exhibit No.
 
Description
 
       
99.1
 
Press release dated May 5, 2015


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: May 5, 2015

 
VISHAY INTERTECHNOLOGY, INC.

 
By:
/s/ Lori Lipcaman
 

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

EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1
Exhibit 99.1
 
VISHAY REPORTS RESULTS FOR FIRST QUARTER 2015

·
Revenues for Q1 2015 $593 million
·
Operating margin Q1 2015 of 8.0%, or adjusted operating margin of 8.3%
·
EPS Q1 2015 of $0.20, or adjusted EPS of $0.21
·
Cash from operations for trailing twelve months Q1 2015 of $281 million and capital expenditures of $157 million
·
Guidance for Q2 2015 for revenues of $600 - $640 million and gross margins of 24% to 26%
·
Book-to-bill Q1 2015 1.05

MALVERN, PENNSYLVANIA – May 5, 2015 – Vishay Intertechnology, Inc. (NYSE: VSH), one of the world's largest manufacturers of discrete semiconductors and passive components, today announced its results for the fiscal quarter ended April 4, 2015.

Revenues for the fiscal quarter ended April 4, 2015 were $593.4 million, compared to $602.4 million for the fiscal quarter ended March 29, 2014.  The net earnings attributable to Vishay stockholders for the fiscal quarter ended April 4, 2015 were $30.7 million, or $0.20 per diluted share, compared to $25.8 million, or $0.17 per diluted share for the fiscal quarter ended March 29, 2014.

Net earnings attributable to Vishay stockholders for the fiscal quarter ended April 4, 2015 include restructuring and severance costs of $1.4 million.  Net earnings attributable to Vishay stockholders for the fiscal quarter ended March 29, 2014 include restructuring and severance costs of $6.4 million.  These items are summarized on the attached reconciliation schedule.  Adjusted earnings per diluted share, which exclude these items, were $0.21 and $0.20 for the fiscal quarters ended April 4, 2015 and March 29, 2014, respectively.

Commenting on the results for the first quarter 2015, Dr. Gerald Paul, President and Chief Executive Officer, stated, "Despite the recent substantial strengthening of the US dollar versus the euro, Vishay had a promising start into 2015. Obviously, our revenue expressed in US dollars was negatively impacted—by $19 million sequentially—but Vishay was able to maintain its profitability. Vishay's share of revenues in euro as well as share of total costs in euro are approximately balanced. A weaker euro means that both revenues and costs translated into U.S. dollars decrease, in effect practically offsetting each other with only a slight effect on Vishay's bottom line."

Dr. Gerald Paul continued,  "During the first quarter 2015, we recorded a book-to-bill above parity for all regions, all sales channels, all end markets and nearly all business segments. The overall price pressure remained at a low level. Excluding exchange rate effects, sales of Vishay products by its distributors to end customers increased slightly sequentially and inventories of Vishay products at its distributors decreased."
1


Commenting on the outlook for the second quarter 2015 Dr. Paul stated, "Based on a 1.10 U.S. dollar to euro exchange rate, we guide for revenues of $600 to $640 million—representing an increase of 6% sequentially at constant exchange rates—and for gross margins of 24% to 26%."

A conference call to discuss first quarter financial results is scheduled for Tuesday, May 5, 2015 at 10:00 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 25675540.

There will be a replay of the conference call from 1:00 PM ET on Tuesday, May 5, 2015 through 11:59 PM ET on Tuesday, May 12, 2015. 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 25675540.

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 https://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.

This press release includes certain financial measures which are not recognized in accordance with U.S. generally accepted accounting principles ("GAAP"), including adjusted net earnings; adjusted earnings per share; earnings before interest, taxes, depreciation and amortization ("EBITDA"); adjusted EBITDA; and adjusted EBITDA margin; 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 or liquidity and should not be viewed as an alternative to GAAP measures of performance or liquidity. Non-GAAP measures such as adjusted net earnings, adjusted earnings per share, EBITDA, adjusted EBITDA, and adjusted EBITDA margin 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 such measures are meaningful to investors because they provide insight with respect to intrinsic operating results of the Company. Although the term "EBITDA" is not defined in GAAP, the measure is derived using various line items measured in accordance with GAAP. Reconciling items to arrive at adjusted net earnings represent significant charges or credits that are important to understanding the Company's intrinsic operations. Reconciling items to calculate adjusted EBITDA represent those same items used in computing adjusted net earnings, as relevant. Furthermore, the presented calculation of adjusted EBITDA is substantially similar to, but not identical to, a measure used in the calculation of financial ratios required for covenant compliance under Vishay's revolving credit facility. These reconciling items are indicated on the accompanying reconciliation schedules 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.

2

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 results, new product development, cost reduction programs, 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.
 

 
3

 
VISHAY INTERTECHNOLOGY, INC.
           
Summary of Operations
           
(Unaudited - In thousands, except per share amounts)
           
             
   
Fiscal quarters ended
 
   
April 4,
2015
   
December 31,
2014
   
March 29,
2014
 
             
Net revenues
 
$
593,436
   
$
610,764
   
$
602,378
 
Costs of products sold
   
448,398
     
467,240
     
457,095
 
Gross profit
   
145,038
     
143,524
     
145,283
 
  Gross margin
   
24.4
%
   
23.5
%
   
24.1
%
                         
Selling, general, and administrative expenses
   
96,070
     
98,396
     
96,307
 
Restructuring and severance costs
   
1,410
     
1,971
     
6,404
 
Operating income
   
47,558
     
43,157
     
42,572
 
  Operating margin
   
8.0
%
   
7.1
%
   
7.1
%
                         
Other income (expense):
                       
  Interest expense
   
(6,361
)
   
(6,489
)
   
(5,980
)
  Other
   
3,460
     
1,443
     
1,312
 
  Total other income (expense) - net
   
(2,901
)
   
(5,046
)
   
(4,668
)
                         
Income before taxes
   
44,657
     
38,111
     
37,904
 
                         
Income taxes
   
13,732
     
9,041
     
11,940
 
                         
Net earnings
   
30,925
     
29,070
     
25,964
 
                         
Less: net earnings (loss) attributable to noncontrolling interests
   
226
     
(136
)
   
154
 
                         
Net earnings attributable to Vishay stockholders
 
$
30,699
   
$
29,206
   
$
25,810
 
                         
Basic earnings per share attributable to Vishay stockholders
 
$
0.21
   
$
0.20
   
$
0.17
 
                         
Diluted earnings per share attributable to Vishay stockholders
 
$
0.20
   
$
0.19
   
$
0.17
 
                         
Weighted average shares outstanding - basic
   
147,698
     
147,572
     
147,557
 
                         
Weighted average shares outstanding - diluted
   
152,666
     
152,440
     
152,556
 
                         
Cash dividends per share
 
$
0.06
   
$
0.06
   
$
0.06
 
 
4

VISHAY INTERTECHNOLOGY, INC.
       
Consolidated Condensed Balance Sheets
       
(In thousands)
       
         
   
 
April 4, 2015
   
December 31,
2014
 
   
(unaudited)
     
Assets
       
Current assets:
       
  Cash and cash equivalents
 
$
517,002
   
$
592,172
 
  Short-term investments
   
539,046
     
514,776
 
  Accounts receivable, net
   
288,273
     
271,554
 
  Inventories:
               
    Finished goods
   
115,547
     
113,361
 
    Work in process
   
186,758
     
185,769
 
    Raw materials
   
124,799
     
125,464
 
  Total inventories
   
427,104
     
424,594
 
                 
  Deferred income taxes
   
20,415
     
17,815
 
  Prepaid expenses and other current assets
   
103,149
     
105,539
 
Total current assets
   
1,894,989
     
1,926,450
 
                 
Property and equipment, at cost:
               
  Land
   
89,594
     
91,844
 
  Buildings and improvements
   
547,523
     
560,926
 
  Machinery and equipment
   
2,330,646
     
2,368,046
 
  Construction in progress
   
65,321
     
82,684
 
  Allowance for depreciation
   
(2,180,926
)
   
(2,205,405
)
     
852,158
     
898,095
 
                 
Goodwill
   
143,617
     
144,359
 
                 
Other intangible assets, net
   
177,979
     
186,613
 
                 
Other assets
   
143,023
     
143,256
 
     Total assets
 
$
3,211,766
   
$
3,298,773
 
                 
 
5

 
VISHAY INTERTECHNOLOGY, INC.
       
Consolidated Condensed Balance Sheets (continued)
       
(In thousands)
       
         
   
 
April 4, 2015
   
December 31,
2014
 
   
(unaudited)
     
Liabilities and stockholders' equity
       
Current liabilities:
       
  Notes payable to banks
 
$
12
   
$
18
 
  Trade accounts payable
   
156,114
     
174,451
 
  Payroll and related expenses
   
115,346
     
120,023
 
  Other accrued expenses
   
139,821
     
137,576
 
  Income taxes
   
29,927
     
24,671
 
Total current liabilities
   
441,220
     
456,739
 
                 
Long-term debt less current portion
   
470,905
     
454,922
 
Deferred income taxes
   
177,903
     
178,900
 
Other liabilities
   
66,086
     
76,811
 
Accrued pension and other postretirement costs
   
276,626
     
300,524
 
Total liabilities
   
1,432,740
     
1,467,896
 
                 
Equity:
               
Vishay stockholders' equity
               
  Common stock
   
13,544
     
13,532
 
  Class B convertible common stock
   
1,213
     
1,213
 
  Capital in excess of par value
   
2,055,679
     
2,055,246
 
  Retained earnings (accumulated deficit)
   
(153,648
)
   
(175,485
)
  Accumulated other comprehensive income (loss)
   
(143,499
)
   
(69,140
)
  Total Vishay stockholders' equity
   
1,773,289
     
1,825,366
 
Noncontrolling interests
   
5,737
     
5,511
 
Total equity
   
1,779,026
     
1,830,877
 
Total liabilities and equity
 
$
3,211,766
   
$
3,298,773
 
                 
 
6

 
VISHAY INTERTECHNOLOGY, INC.
       
Consolidated Condensed Statements of Cash Flows
       
(Unaudited - In thousands)
       
   
Fiscal quarters ended
 
   
 
April 4, 2015
   
March 29,
2014
 
         
Operating activities
       
Net earnings
 
$
30,925
   
$
25,964
 
Adjustments to reconcile net earnings to
               
    net cash provided by operating activities:
               
      Depreciation and amortization
   
45,410
     
43,355
 
      (Gain) loss on disposal of property and equipment
   
(83
)
   
(60
)
      Accretion of interest on convertible debentures
   
1,036
     
958
 
      Inventory write-offs for obsolescence
   
4,854
     
4,516
 
      Other
   
(7,080
)
   
1,804
 
      Changes in operating assets and liabilities,
               
          net of effects of businesses acquired
   
(61,564
)
   
(46,583
)
Net cash provided by operating activities
   
13,498
     
29,954
 
                 
Investing activities
               
Purchase of property and equipment
   
(19,782
)
   
(19,347
)
Proceeds from sale of property and equipment
   
719
     
1,197
 
Purchase of short-term investments
   
(78,905
)
   
(28,423
)
Maturity of short-term investments
   
17,414
     
50,400
 
Sale of short-term investments
   
503
     
-
 
Sale of other investments
   
400
     
-
 
Other investing activities
   
977
     
459
 
Net cash provided by (used in) investing activities
   
(78,674
)
   
4,286
 
                 
Financing activities
               
Principal payments on long-term debt and capital lease obligations
   
-
     
(7
)
Net proceeds (payments) on revolving credit lines
   
15,000
     
(4,000
)
Dividends paid to common stockholders
   
(8,126
)
   
(8,119
)
Dividends paid to Class B common stockholders
   
(728
)
   
(728
)
Net changes in short-term borrowings
   
(6
)
   
20
 
Distributions to noncontrolling interests
   
-
     
(300
)
Excess tax benefit from RSUs vested
   
21
     
-
 
Net cash provided by (used in) financing activities
   
6,161
     
(13,134
)
Effect of exchange rate changes on cash and cash equivalents
   
(16,155
)
   
3
 
                 
Net increase (decrease) in cash and cash equivalents
   
(75,170
)
   
21,109
 
                 
Cash and cash equivalents at beginning of period
   
592,172
     
640,348
 
Cash and cash equivalents at end of period
 
$
517,002
     
661,457
 
 
7

VISHAY INTERTECHNOLOGY, INC.
           
Reconciliation of Adjusted Earnings Per Share
           
(Unaudited - In thousands, except per share amounts)
           
   
Fiscal quarters ended
 
   
 
April 4, 2015
   
December 31,
2014
   
 
March 29, 2014
 
             
GAAP net earnings attributable to Vishay stockholders
 
$
30,699
   
$
29,206
   
$
25,810
 
                         
Reconciling items affecting operating margin:
                       
Restructuring and severance costs
 
$
1,410
   
$
1,971
   
$
6,404
 
                         
Reconciling items affecting tax expense (benefit):
                       
Tax effects of items above and other one-time tax expense (benefit)
 
$
(508
)
 
$
(1,991
)
 
$
(2,097
)
                         
Adjusted net earnings
 
$
31,601
   
$
29,186
   
$
30,117
 
                         
Adjusted weighted average diluted shares outstanding
   
152,666
     
152,440
     
152,556
 
                         
Adjusted earnings per diluted share*
 
$
0.21
   
$
0.19
   
$
0.20
 
                         
* Includes add-back of interest on exchangeable notes in periods where the notes are dilutive.
         
 
8

VISHAY INTERTECHNOLOGY, INC.
           
Reconciliation of EBITDA and Adjusted EBITDA
           
(Unaudited - In thousands)
           
   
Fiscal quarters ended
 
   
April 4, 2015
   
December 31, 2014
   
March 29, 2014
 
             
GAAP net earnings attributable to Vishay stockholders
 
$
30,699
   
$
29,206
   
$
25,810
 
Net earnings attributable to noncontrolling interests
   
226
     
(136
)
   
154
 
Net earnings
 
$
30,925
   
$
29,070
   
$
25,964
 
                         
Interest expense
 
$
6,361
   
$
6,489
   
$
5,980
 
Interest income
   
(1,197
)
   
(1,283
)
   
(1,223
)
Income taxes
   
13,732
     
9,041
     
11,940
 
Depreciation and amortization
   
45,410
     
47,111
     
43,355
 
EBITDA
 
$
95,231
   
$
90,428
   
$
86,016
 
                         
Reconciling items
                       
Restructuring and severance costs
 
$
1,410
   
$
1,971
   
$
6,404
 
                         
Adjusted EBITDA
 
$
96,641
   
$
92,399
   
$
92,420
 
                         
Adjusted EBITDA margin**
   
16.3
%
   
15.1
%
   
15.3
%
                         
** Adjusted EBITDA as a percentage of net revenues
                       
                         
 
Source: Vishay Intertechnology, Inc.
Contact:
Vishay Intertechnology, Inc.
Peter G. Henrici
Senior Vice President, Corporate Communications
+1-610-644-1300
9