•
|
Revenues for Q4 2019 of $610 million and for the year 2019 $2,668 million
|
•
|
Gross Margin Q4 of 22.2% and year 2019 of 25.2%
|
•
|
Operating Margin Q4 of 4.0% and year 2019 of 9.8%
|
•
|
Adjusted Operating Margin Q4 of 6.7% and year 2019 of 10.7%
|
•
|
EPS Q4 of $0.10 and year 2019 of $1.13
|
•
|
Adjusted EPS Q4 of $0.13 and year 2019 of $1.26
|
•
|
Free cash for the year 2019 of $140 million
|
•
|
Guidance for Q1 2020 for revenues of $605 to $645 million and gross margins of 24.0% plus/minus 70 basis points at Q4 exchange rates
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Summary of Operations
|
||||||||
(In thousands, except per share amounts)
|
||||||||
Years ended
|
||||||||
December 31, 2019
|
December 31, 2018
|
|||||||
(Unaudited)
|
||||||||
Net revenues
|
$
|
2,668,305
|
$
|
3,034,689
|
||||
Costs of products sold
|
1,997,105
|
2,146,165
|
||||||
Gross profit
|
671,200
|
888,524
|
||||||
Gross margin
|
25.2
|
%
|
29.3
|
%
|
||||
Selling, general, and administrative expenses
|
384,631
|
403,404
|
||||||
Restructuring and severance costs
|
24,139
|
-
|
||||||
Operating income
|
262,430
|
485,120
|
||||||
Operating margin
|
9.8
|
%
|
16.0
|
%
|
||||
Other income (expense):
|
||||||||
Interest expense
|
(33,683
|
)
|
(36,680
|
)
|
||||
Other components of net periodic pension cost
|
(13,959
|
)
|
(13,118
|
)
|
||||
Other
|
13,540
|
8,037
|
||||||
Loss on early extinguishment of debt
|
(2,030
|
)
|
(26,583
|
)
|
||||
Total other income (expense) - net
|
(36,132
|
)
|
(68,344
|
)
|
||||
Income before taxes
|
226,298
|
416,776
|
||||||
Income tax expense
|
61,508
|
70,239
|
||||||
Net earnings
|
164,790
|
346,537
|
||||||
Less: net earnings attributable to noncontrolling interests
|
854
|
779
|
||||||
Net earnings attributable to Vishay stockholders
|
$
|
163,936
|
$
|
345,758
|
||||
Basic earnings per share attributable to Vishay stockholders
|
$
|
1.13
|
$
|
2.39
|
||||
Diluted earnings per share attributable to Vishay stockholders
|
$
|
1.13
|
$
|
2.24
|
||||
Weighted average shares outstanding - basic
|
144,608
|
144,370
|
||||||
Weighted average shares outstanding - diluted
|
145,136
|
154,622
|
||||||
Cash dividends per share
|
$
|
0.3700
|
$
|
0.3225
|
||||
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
Summary of Operations
|
||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
Fiscal quarters ended
|
||||||||||||
December 31, 2019
|
September 28, 2019
|
December 31, 2018
|
||||||||||
Net revenues
|
$
|
609,577
|
$
|
628,329
|
$
|
775,892
|
||||||
Costs of products sold
|
474,216
|
478,250
|
556,202
|
|||||||||
Gross profit
|
135,361
|
150,079
|
219,690
|
|||||||||
Gross margin
|
22.2
|
%
|
23.9
|
%
|
28.3
|
%
|
||||||
Selling, general, and administrative expenses
|
94,299
|
91,796
|
100,023
|
|||||||||
Restructuring and severance costs
|
16,884
|
7,255
|
-
|
|||||||||
Operating income
|
24,178
|
51,028
|
119,667
|
|||||||||
Operating margin
|
4.0
|
%
|
8.1
|
%
|
15.4
|
%
|
||||||
Other income (expense):
|
||||||||||||
Interest expense
|
(8,523
|
)
|
(8,564
|
)
|
(9,818
|
)
|
||||||
Other components of net periodic pension cost
|
(3,848
|
)
|
(3,348
|
)
|
(2,782
|
)
|
||||||
Other
|
196
|
5,066
|
2,597
|
|||||||||
Loss on early extinguishment of debt
|
(723
|
)
|
-
|
(9,274
|
)
|
|||||||
Total other income (expense) - net
|
(12,898
|
)
|
(6,846
|
)
|
(19,277
|
)
|
||||||
Income before taxes
|
11,280
|
44,182
|
100,390
|
|||||||||
Income tax expense (benefit)
|
(2,869
|
)
|
13,917
|
(2,269
|
)
|
|||||||
Net earnings
|
14,149
|
30,265
|
102,659
|
|||||||||
Less: net earnings attributable to noncontrolling interests
|
187
|
227
|
240
|
|||||||||
Net earnings attributable to Vishay stockholders
|
$
|
13,962
|
$
|
30,038
|
$
|
102,419
|
||||||
Basic earnings per share attributable to Vishay stockholders
|
$
|
0.10
|
$
|
0.21
|
$
|
0.71
|
||||||
Diluted earnings per share attributable to Vishay stockholders
|
$
|
0.10
|
$
|
0.21
|
$
|
0.69
|
||||||
Weighted average shares outstanding - basic
|
144,628
|
144,628
|
144,384
|
|||||||||
Weighted average shares outstanding - diluted
|
145,202
|
145,027
|
148,378
|
|||||||||
Cash dividends per share
|
$
|
0.095
|
$
|
0.095
|
$
|
0.0850
|
||||||
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets
|
||||||||
(In thousands)
|
||||||||
December 31, 2019
|
December 31, 2018
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
694,133
|
$
|
686,032
|
||||
Short-term investments
|
108,822
|
78,286
|
||||||
Accounts receivable, net
|
328,187
|
397,020
|
||||||
Inventories:
|
||||||||
Finished goods
|
122,466
|
138,112
|
||||||
Work in process
|
187,354
|
190,982
|
||||||
Raw materials
|
121,860
|
150,566
|
||||||
Total inventories
|
431,680
|
479,660
|
||||||
Prepaid expenses and other current assets
|
141,294
|
142,888
|
||||||
Total current assets
|
1,704,116
|
1,783,886
|
||||||
Property and equipment, at cost:
|
||||||||
Land
|
75,011
|
87,622
|
||||||
Buildings and improvements
|
585,064
|
619,445
|
||||||
Machinery and equipment
|
2,606,355
|
2,510,001
|
||||||
Construction in progress
|
110,722
|
125,109
|
||||||
Allowance for depreciation
|
(2,425,627
|
)
|
(2,373,176
|
)
|
||||
951,525
|
969,001
|
|||||||
Right of use assets
|
93,162
|
-
|
||||||
Goodwill
|
150,642
|
147,480
|
||||||
Other intangible assets, net
|
60,659
|
65,688
|
||||||
Other assets
|
160,671
|
140,143
|
||||||
Total assets
|
$
|
3,120,775
|
$
|
3,106,198
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets (continued)
|
||||||||
(In thousands)
|
||||||||
December 31, 2019
|
December 31, 2018
|
|||||||
(Unaudited)
|
||||||||
Liabilities, temporary equity, and stockholders' equity
|
||||||||
Current liabilities:
|
||||||||
Notes payable to banks
|
$
|
2
|
$
|
18
|
||||
Trade accounts payable
|
173,915
|
218,322
|
||||||
Payroll and related expenses
|
122,100
|
141,670
|
||||||
Lease liabilities
|
20,217
|
-
|
||||||
Other accrued expenses
|
186,463
|
229,660
|
||||||
Income taxes
|
17,731
|
54,436
|
||||||
Total current liabilities
|
520,428
|
644,106
|
||||||
Long-term debt less current portion
|
499,147
|
494,509
|
||||||
U.S. transition tax payable
|
140,196
|
154,953
|
||||||
Deferred income taxes
|
22,021
|
85,471
|
||||||
Long-term lease liabilities
|
78,511
|
-
|
||||||
Other liabilities
|
100,207
|
79,489
|
||||||
Accrued pension and other postretirement costs
|
272,402
|
260,984
|
||||||
Total liabilities
|
1,632,912
|
1,719,512
|
||||||
Redeemable convertible debentures
|
174
|
2,016
|
||||||
Equity:
|
||||||||
Vishay stockholders' equity
|
||||||||
Common stock
|
13,235
|
13,212
|
||||||
Class B convertible common stock
|
1,210
|
1,210
|
||||||
Capital in excess of par value
|
1,425,170
|
1,436,011
|
||||||
Retained earnings (accumulated deficit)
|
72,180
|
(61,258
|
)
|
|||||
Accumulated other comprehensive income (loss)
|
(26,646
|
)
|
(6,791
|
)
|
||||
Total Vishay stockholders' equity
|
1,485,149
|
1,382,384
|
||||||
Noncontrolling interests
|
2,540
|
2,286
|
||||||
Total equity
|
1,487,689
|
1,384,670
|
||||||
Total liabilities, temporary equity, and equity
|
$
|
3,120,775
|
$
|
3,106,198
|
||||
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Statements of Cash Flows
|
||||||||
(In thousands)
|
||||||||
Years ended
|
||||||||
December 31, 2019
|
December 31, 2018
|
|||||||
(Unaudited)
|
||||||||
Operating activities
|
||||||||
Net earnings
|
$
|
164,790
|
$
|
346,537
|
||||
Adjustments to reconcile net earnings to
|
||||||||
net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
164,461
|
161,863
|
||||||
(Gain) loss on disposal of property and equipment
|
(157
|
)
|
(2,216
|
)
|
||||
Accretion of interest on convertible debt instruments
|
14,146
|
10,769
|
||||||
Inventory write-offs for obsolescence
|
26,494
|
23,872
|
||||||
Pensions and other postretirement benefits, net of contributions
|
(552
|
)
|
(1,549
|
)
|
||||
Loss on early extinguishment of debt
|
2,030
|
26,583
|
||||||
Deferred income taxes
|
(23,009
|
)
|
(55,206
|
)
|
||||
Other
|
13,341
|
21,194
|
||||||
Change in U.S. transition tax liability
|
(14,757
|
)
|
(14,757
|
)
|
||||
Change in repatriation tax liability
|
(38,814
|
)
|
(156,767
|
)
|
||||
Changes in operating assets and liabilities, net of effects of businesses acquired
|
(11,529
|
)
|
(101,817
|
)
|
||||
Net cash provided by operating activities
|
296,444
|
258,506
|
||||||
Investing activities
|
||||||||
Purchase of property and equipment
|
(156,641
|
)
|
(229,899
|
)
|
||||
Proceeds from sale of property and equipment
|
577
|
55,561
|
||||||
Purchase of businesses, net of cash acquired
|
(11,862
|
)
|
(14,880
|
)
|
||||
Purchase of short-term investments
|
(111,631
|
)
|
(175,403
|
)
|
||||
Maturity of short-term investments
|
81,012
|
636,108
|
||||||
Other investing activities
|
3,587
|
(2,058
|
)
|
|||||
Net cash provided by (used in) investing activities
|
(194,958
|
)
|
269,429
|
|||||
Financing activities
|
||||||||
Proceeds from long-term borrowings
|
-
|
600,000
|
||||||
Issuance costs
|
(5,394
|
)
|
(15,621
|
)
|
||||
Repurchase of convertible debentures
|
(27,863
|
)
|
(960,995
|
)
|
||||
Net proceeds (payments) on revolving credit lines
|
-
|
(150,000
|
)
|
|||||
Net changes in short-term borrowings
|
(16
|
)
|
15
|
|||||
Dividends paid to common stockholders
|
(48,968
|
)
|
(42,608
|
)
|
||||
Dividends paid to Class B common stockholders
|
(4,476
|
)
|
(3,901
|
)
|
||||
Distributions to noncontrolling interests
|
(600
|
)
|
(525
|
)
|
||||
Cash withholding taxes paid when shares withheld for vested equity awards
|
(2,708
|
)
|
(2,297
|
)
|
||||
Net cash used in financing activities
|
(90,025
|
)
|
(575,932
|
)
|
||||
Effect of exchange rate changes on cash and cash equivalents
|
(3,360
|
)
|
(14,003
|
)
|
||||
Net increase (decrease) in cash and cash equivalents
|
8,101
|
(62,000
|
)
|
|||||
Cash and cash equivalents at beginning of period
|
686,032
|
748,032
|
||||||
Cash and cash equivalents at end of period
|
$
|
694,133
|
$
|
686,032
|
||||
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of Adjusted Earnings Per Share
|
||||||||||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||||||||||
Fiscal quarters ended
|
Years ended
|
|||||||||||||||||||
December 31, 2019
|
September 28, 2019
|
December 31, 2018
|
December 31, 2019
|
December 31, 2018
|
||||||||||||||||
GAAP net earnings attributable to Vishay stockholders
|
$
|
13,962
|
$
|
30,038
|
$
|
102,419
|
$
|
163,936
|
$
|
345,758
|
||||||||||
Reconciling items affecting operating income:
|
||||||||||||||||||||
Restructuring and severance costs
|
$
|
16,884
|
$
|
7,255
|
$
|
-
|
$
|
24,139
|
$
|
-
|
||||||||||
Reconciling items affecting other income (expense):
|
||||||||||||||||||||
Loss on early extinguishment of debt
|
$
|
723
|
$
|
-
|
$
|
9,274
|
$
|
2,030
|
$
|
26,583
|
||||||||||
Reconciling items affecting tax expense (benefit):
|
||||||||||||||||||||
Effects of tax-basis foreign exchange gain
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
7,554
|
$
|
-
|
||||||||||
Enactment of TCJA
|
-
|
-
|
-
|
|
-
|
25,496
|
||||||||||||||
Effects of cash repatriation program
|
(11,554
|
)
|
2,604
|
(3,037
|
) |
(9,583
|
)
|
(10,047
|
)
|
|||||||||||
Change in deferred taxes due to early extinguishment of debt
|
(289
|
)
|
-
|
(20,914
|
)
|
(1,601
|
)
|
(54,877
|
)
|
|||||||||||
Effects of changes in uncertain tax positions
|
2,831
|
-
|
-
|
2,831
|
-
|
|||||||||||||||
Tax effects of pre-tax items above
|
(4,277
|
)
|
(1,644
|
)
|
(2,028
|
)
|
(6,211
|
)
|
(5,812
|
)
|
||||||||||
Adjusted net earnings
|
$
|
18,280
|
$
|
38,253
|
$
|
85,714
|
$
|
183,095
|
$
|
327,101
|
||||||||||
Adjusted weighted average diluted shares outstanding
|
145,202
|
145,027
|
148,378
|
145,136
|
154,622
|
|||||||||||||||
Adjusted earnings per diluted share
|
$
|
0.13
|
$
|
0.26
|
$
|
0.58
|
$
|
1.26
|
$
|
2.12
|
||||||||||
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of Free Cash
|
||||||||||||||||||||
(Unaudited - In thousands)
|
||||||||||||||||||||
Fiscal quarters ended
|
Years ended
|
|||||||||||||||||||
December 31, 2019
|
September 28, 2019
|
December 31, 2018
|
December 31, 2019
|
December 31, 2018
|
||||||||||||||||
Net cash provided by operating activities
|
$
|
84,423
|
$
|
76,202
|
$
|
149,615
|
$
|
296,444
|
$
|
258,506
|
||||||||||
Proceeds from sale of property and equipment
|
91
|
22
|
47,106
|
577
|
55,561
|
|||||||||||||||
Less: Capital expenditures
|
(56,374
|
)
|
(30,119
|
)
|
(103,508
|
)
|
(156,641
|
)
|
(229,899
|
)
|
||||||||||
Free cash
|
$
|
28,140
|
$
|
46,105
|
$
|
93,213
|
$
|
140,380
|
$
|
84,168
|
||||||||||
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of EBITDA and Adjusted EBITDA
|
||||||||||||||||||||
(Unaudited - In thousands)
|
||||||||||||||||||||
Fiscal quarters ended
|
Years ended
|
|||||||||||||||||||
December 31, 2019
|
September 28, 2019
|
December 31, 2018
|
December 31, 2019
|
December 31, 2018
|
||||||||||||||||
GAAP net earnings attributable to Vishay stockholders
|
$
|
13,962
|
$
|
30,038
|
$
|
102,419
|
$
|
163,936
|
$
|
345,758
|
||||||||||
Net earnings attributable to noncontrolling interests
|
187
|
227
|
240
|
854
|
779
|
|||||||||||||||
Net earnings
|
$
|
14,149
|
$
|
30,265
|
$
|
102,659
|
$
|
164,790
|
$
|
346,537
|
||||||||||
Interest expense
|
$
|
8,523
|
$
|
8,564
|
$
|
9,818
|
$
|
33,683
|
$
|
36,680
|
||||||||||
Interest income
|
(1,734
|
)
|
(2,365
|
)
|
(3,638
|
)
|
(8,445
|
)
|
(11,940
|
)
|
||||||||||
Income taxes
|
(2,869
|
)
|
13,917
|
(2,269
|
)
|
61,508
|
70,239
|
|||||||||||||
Depreciation and amortization
|
42,159
|
40,956
|
39,975
|
164,461
|
161,863
|
|||||||||||||||
EBITDA
|
$
|
60,228
|
$
|
91,337
|
$
|
146,545
|
$
|
415,997
|
$
|
603,379
|
||||||||||
Reconciling items
|
||||||||||||||||||||
Restructuring and severance costs
|
$
|
16,884
|
$
|
7,255
|
$
|
-
|
$
|
24,139
|
$
|
-
|
||||||||||
Loss on early extinguishment of debt
|
723
|
-
|
9,274
|
2,030
|
26,583
|
|||||||||||||||
Adjusted EBITDA
|
$
|
77,835
|
$
|
98,592
|
$
|
155,819
|
$
|
442,166
|
$
|
629,962
|
||||||||||
Adjusted EBITDA margin**
|
12.8
|
%
|
15.7
|
%
|
20.1
|
%
|
16.6
|
%
|
20.8
|
%
|
||||||||||
** Adjusted EBITDA as a percentage of net revenues
|
||||||||||||||||||||