-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, LXnl4zPUcXXCFs7mkkghY61LY5x45H8hSgrkNZULmifOdJuH1u4+PjK9xeUIY+zv Y+OLw+M8QU1Yf7qylCxH+w== 0001157523-08-005959.txt : 20080729 0001157523-08-005959.hdr.sgml : 20080729 20080729081522 ACCESSION NUMBER: 0001157523-08-005959 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20080729 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Material Impairments ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20080729 DATE AS OF CHANGE: 20080729 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: 08974239 BUSINESS ADDRESS: STREET 1: 63 LINCOLN HWY CITY: MALVERN STATE: PA ZIP: 19355 BUSINESS PHONE: 6106441300 MAIL ADDRESS: STREET 1: 63 LINCOLN HIGHWAY CITY: MALVERN STATE: PA ZIP: 19355 8-K 1 a5742103.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): July 29, 2008

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 No.)

63 Lancaster Avenue

Malvern, PA 19355

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 July 29, 2008, Vishay Intertechnology, Inc. issued a press release announcing its financial results for the fiscal quarter and six fiscal months ended June 28, 2008. A copy of the press release is attached as Exhibit 99 to this report.

Item 2.06 – Material Impairments

Vishay previously announced (and disclosed in our current report on Form 8-K dated July 23, 2008) that we expected to recognize a noncash goodwill impairment charge during the second quarter of 2008.  This charge has now been determined to be $800 million.

Further discussion of this charge is included in the financial results press release attached as Exhibit 99 to this report, which is hereby incorporated by reference.  

Item 7.01 – Regulation FD Disclosure

Computational Guidance on Earnings Per Share Estimates

The Company frequently receives questions from analysts and shareholders 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 third quarter of 2008.  

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 Statement of Financial Accounting Standards (“SFAS”) No. 128.  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 SFAS No. 128.  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.  


In June 2007, the Company’s Board of Directors adopted a resolution pursuant to which the Company intends to waive its rights to settle the principal amount of its 3-5/8% Convertible Subordinated Notes, upon any conversion or repurchase of the notes, in shares of Vishay common stock. 

Pursuant to the indenture governing the notes, Vishay had the right to pay the conversion value or purchase price for the notes in cash, Vishay common stock, or a combination of both.

In accordance with the resolution of its Board, in the future, if notes are tendered for repurchase, Vishay will pay the repurchase price in cash, and if notes 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 notes and will issue shares in respect of the conversion value in excess of the principal amount.

Vishay will now consider the notes to be “net share settlement debt.” Accordingly, the notes 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 notes 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.

On August 1, 2008, Vishay may be required to repurchase the Convertible Subordinated Notes subject to the option of the holders to require the Company to do so.  The repurchase of the Convertible Subordinated Notes is not expected to have a significant impact on the denominator used for the diluted earnings per share computation, because the conversion price is less than the average stock price for the period.  

The following estimates of shares 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 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 third quarter of 2008.  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 third quarter of 2008:

  • The Company has approximately 186 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 Convertible Subordinated Notes due 2023 are convertible at a conversion price of $21.28 per $1,000 principal amount, equivalent to 46.9925 shares per $1,000 principal amount.  There are 500,000 notes 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 = 500,000 * [(P - $21.28) * 46.9925] / 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 $21.28, no shares will be included in the diluted earnings per share computation.

  • The Company’s Exchangeable unsecured notes due 2102 are dilutive at quarterly earnings levels in excess of approximately $15 million. The Exchangeable unsecured notes are exchangeable for approximately 6 million shares. Quarterly interest, net of tax, is approximately $0.5 million.

Item 9.01 – Financial Statements and Exhibits

  (d) Exhibits
 

Exhibit No.

Description

 
99 Press release dated July 29, 2008


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:

July 29, 2008

 
 

VISHAY INTERTECHNOLOGY, INC.

 

 

 

By:

/s/ Richard N. Grubb

Name:

Richard N. Grubb

Title:

Executive Vice President and

Chief Financial Officer

EX-99 2 a5742103ex99.htm EXHIBIT 99

Exhibit 99

Vishay Reports Results for Second Quarter 2008

  • Revenues for second quarter 2008 were $774 million.
  • Loss from continuing operations of $3.98 per diluted share for the second quarter 2008 was substantially attributable to the after tax impact of a noncash goodwill impairment charge and certain other items (enumerated below) totaling $4.21 per share, for adjusted income from continuing operations per share of $0.23.
  • Cash generated from operations was $65 million and capital expenditures were $32 million in the second quarter 2008.
  • Repatriated $250 million of cash for anticipated repayment of convertible notes resulting in a net tax expense of approximately $9.9 million.
  • Guidance for revenues of $750 to $770 million at flat gross margins for the third quarter 2008.

MALVERN, Pa.--(BUSINESS WIRE)--Dr. Felix Zandman, Executive Chairman of the Board, and Dr. Gerald Paul, President and Chief Executive Officer of Vishay Intertechnology, Inc. (NYSE:VSH), announced today that net revenues for the fiscal quarter ended June 28, 2008 were $774.4 million, compared to $715.9 million for the fiscal quarter ended June 30, 2007.

Vishay reported a loss from continuing operations in the second quarter of 2008 of $741.7 million, or $3.98 per share. The loss includes the previously announced noncash goodwill impairment charge, which has now been preliminarily determined to be $800 million ($770 million, net of tax). The amount of the impairment charge is based on a preliminary analysis and may be adjusted in the third quarter.

While the goodwill impairment charge reduces reported results under U.S. generally accepted accounting principles (“GAAP”), it is noncash in nature and does not affect Vishay’s liquidity, cash flows from operating activities, or debt covenants, or have any impact on future operations.

Under U.S. GAAP, goodwill is not amortized, but rather is tested for impairment at least annually. These tests for impairment are performed more frequently if there are triggering events. In light of a sustained decline in market capitalization for Vishay and its peer group companies, and other factors, Vishay determined that an interim impairment test was necessary as of the end of the second fiscal quarter.

Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets, prescribes a two-step method for determining goodwill impairment. Since the adoption of SFAS No. 142, Vishay has utilized a comparable companies market multiple approach to determine the fair value of its reporting units. Accordingly, changes in the market capitalization of Vishay’s peer group companies have a material impact on the goodwill impairment test.


The second quarter 2008 results also include a pretax charge for restructuring and severance costs of $8.9 million and $9.9 million of tax expense associated with the repatriation of cash from certain non-U.S. subsidiaries. On an after tax basis, these items and the goodwill impairment charge had a negative $4.21 per share effect on earnings (loss) from continuing operations.

On August 1, 2008, Vishay expects to be required to repurchase its convertible subordinated notes (pursuant to the option of the holders) for the principal amount of $500 million plus accrued interest. Holders of the notes must validly exercise their option prior to 5:00 pm New York City time today, July 29, 2008. In order to meet this approaching obligation, Vishay repatriated approximately $250 million of cash from non-U.S. subsidiaries. This repatriation of cash resulted in net tax expense of approximately $9.9 million, after the utilization of net operating losses and tax credits.

Income from continuing operations for the fiscal quarter ended June 30, 2007 was $42.0 million, or $0.22 per diluted share. Income from continuing operations for the fiscal quarter ended June 30, 2007 was impacted by pretax charges for restructuring and severance costs of $1.2 million and related asset write-downs of $2.7 million. These items and their tax-related consequences, plus additional tax expense for changes in uncertain tax positions of $3.4 million, had a negative $0.04 per share effect on income from continuing operations.

Net revenues for the six fiscal months ended June 28, 2008 were $1,507.7 million, compared to $1,374.1 million for the six fiscal months ended June 30, 2007. The loss from continuing operations for the six fiscal months ended June 28, 2008 was $724.1 million or $3.89 per share, compared to income from continuing operations of $92.0 million or $0.48 per diluted share for the six fiscal months ended June 30, 2007.

The loss from continuing operations for the six fiscal months ended June 28, 2008 was impacted by pretax charges for goodwill impairment of $800 million, restructuring and severance costs of $27.1 million, related asset write-downs of $4.2 million, and $9.9 million of tax expense associated with the repatriation of cash from certain non-U.S. subsidiaries. Including the tax effects of the pretax charges, these items had a negative $4.30 per share effect on earnings (loss) from continuing operations.

Income from continuing operations for the six fiscal months ended June 30, 2007 was impacted by pretax charges for restructuring and severance costs of $3.3 million and related asset write-downs of $2.7 million. These items and their tax-related consequences, plus additional tax expense for changes in uncertain tax positions of $3.4 million, had a negative $0.04 per share effect on income from continuing operations.

On April 7, 2008, Vishay sold the automotive modules and subsystems business unit (“ASBU”) acquired on April 1, 2007 as part of the acquisition of the PCS business of International Rectifier. The operations of ASBU have been classified as discontinued operations. Including the loss from discontinued operations, the net loss for the fiscal quarter and six fiscal months ended June 28, 2008 was $741.7 million and $766.3 million, respectively, compared to net earnings of $40.7 million and $90.7 million, respectively, for the comparable prior year periods.


Commenting on the results for the second quarter 2008, Dr. Paul stated, “Despite uncertain economic conditions, Vishay’s sales volume increased during the second quarter, although foreign currency effects and raw material price increases have kept gross margins lower than expected. We generated $65 million of cash from operations, and we continue to expect a year of good cash generation from operations and lower capital expenditures than in the previous year.”

Commenting on the outlook for the third quarter 2008, Dr. Paul continued, “We expect sales for the third quarter to be in the range of $750 million to $770 million at flat gross margins.”

Commenting on the Company’s acquisition and R&D activities, Dr. Felix Zandman, Executive Chairman of the Board and Chief Technical and Business Development Officer, stated, “We continue to explore acquisition targets in all spaces we operate in, namely in niche businesses for passive components, semiconductors and weighing systems. Our R&D programs are on target. The share of new products released to the market continues to increase. We remain optimistic about the future success of our businesses.”

A conference call to discuss second quarter financial results is scheduled for Tuesday, July 29, 2008 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 #54365719.

There will be a replay of the conference call from 12:30 PM ET on Tuesday, July 29, 2008 through 11:59 PM ET on Sunday, August 3, 2008. The telephone number for the replay is 800-642-1687 (+1 706-645-9291 if calling from outside the United States or Canada) and the access code is #54365719.

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.

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, rectifiers, transistors, and optoelectronics and selected ICs) and passive electronic components (resistors, capacitors, inductors, sensors, and transducers). These components are used in virtually all types of electronic devices and equipment, in the industrial, computing, automotive, consumer, telecommunications, military, aerospace, and medical markets. Its product innovations, successful acquisition strategy, and ability to provide "one-stop shop" service have made Vishay a global industry leader. Vishay can be found on the Internet at http://www.vishay.com.


Statements contained herein that relate to the Company's future performance, including statements with respect to forecasted revenues, margins, cash generation, and capital expenditures are forward-looking statements within the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements involve a number of risks, uncertainties and contingencies, many of which are beyond our control, which may cause actual results, performance or achievements to differ materially from those anticipated. Such statements are based on current expectations only, and are subject to certain risks, uncertainties and assumptions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results 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, particularly in the markets that we serve; competition and technological changes in our industries; changes in foreign currency exchange rates; difficulties in implementing our cost reduction strategies; difficulties in new product development; our ability to identify suitable acquisition targets and to successfully negotiate and consummate their acquisition, difficulties in integrating acquired companies, and otherwise realizing the anticipated benefits of their operations; our ability to attract and retain highly qualified personnel, particularly in respect of our acquired businesses; and other factors affecting our operations that are set forth in our Annual Report on Form 10-K for the year ended December 31, 2007 filed with the Securities and Exchange Commission. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Management believes that stating the impact on net earnings of items such as goodwill impairments, restructuring and severance, asset write-downs, special tax items and other items not reflecting on-going operating activities is meaningful to investors because it provides insight with respect to intrinsic operating results of the Company and, management believes, is a common measure of performance in the industries in which the Company competes. Investors should be aware, however, that this is a non-GAAP measure of performance and should not be considered as a substitute for the comparable GAAP measure.


 
VISHAY INTERTECHNOLOGY, INC.
Summary of Operations
(Unaudited - In thousands except earnings per share)
   
Fiscal quarter ended
June 28, June 30,
2008 2007
 
Net revenues $ 774,364 $ 715,861
Costs of products sold   594,645     537,946  
Gross profit 179,719 177,915
Gross margin 23.2 % 24.9 %
 
Selling, general, and administrative expenses 121,021 113,254
Restructuring and severance costs 8,909 1,240
Asset write-downs - 2,665
Impairment of goodwill   800,000     -  
Operating income (loss) (750,211 ) 60,756
Operating margin -96.9 % 8.5 %
 
Other income (expense):
Interest expense (6,078 ) (7,407 )
Minority interest (269 ) (258 )
Other   4,673     4,348  
Total other income (expense) - net   (1,674 )   (3,317 )
 
Income (loss) from continuing operations, before taxes (751,885 ) 57,439
 
Income tax expense (benefit)   (10,194 )   15,394  
 
Income (loss) from continuing operations (741,691 ) 42,045
 
Loss from discontinued operations, net of tax - (1,298 )
   
Net earnings (loss) $ (741,691 ) $ 40,747  
 
Basic earnings (loss) per share:*
Continuing operations $ (3.98 ) $ 0.23
Discontinued operations $ - $ (0.01 )
Net earnings (loss) $ (3.98 ) $ 0.22
 
Diluted earnings (loss) per share:*
Continuing operations $ (3.98 ) $ 0.22
Discontinued operations $ - $ (0.01 )
Net earnings (loss) $ (3.98 ) $ 0.22
 
Weighted average shares outstanding - basic 186,371 185,422
 
Weighted average shares outstanding - diluted 186,371 192,578
 
* May not add due to rounding.

   
VISHAY INTERTECHNOLOGY, INC.
Summary of Operations
(Unaudited - In thousands except earnings per share)
 
Six fiscal months ended
June 28, June 30,
2008 2007
 
Net revenues $ 1,507,677 $ 1,374,053
Costs of products sold   1,155,495     1,020,987  
Gross profit 352,182 353,066
Gross margin 23.4 % 25.7 %
 
Selling, general, and administrative expenses 240,084 218,722
Restructuring and severance costs 27,111 3,266
Asset write-downs 4,195 2,665
Impairment of goodwill   800,000     -  
Operating income (loss) (719,208 ) 128,413
Operating margin -47.7 % 9.3 %
 
Other income (expense):
Interest expense (12,662 ) (14,598 )
Minority interest (747 ) (547 )
Other   4,475     9,913  
Total other income (expense) - net   (8,934 )   (5,232 )
 
Income (loss) from continuing operations, before taxes (728,142 ) 123,181
 
Income tax expense (benefit)   (4,021 )   31,172  
 
Income (loss) from continuing operations (724,121 ) 92,009
 
Loss from discontinued operations, net of tax (42,136 ) (1,298 )
   
Net earnings (loss) $ (766,257 ) $ 90,711  
 
Basic earnings (loss) per share:*
Continuing operations $ (3.89 ) $ 0.50
Discontinued operations $ (0.23 ) $ (0.01 )
Net earnings (loss) $ (4.11 ) $ 0.49
 
Diluted earnings (loss) per share:*
Continuing operations $ (3.89 ) $ 0.48
Discontinued operations $ (0.23 ) $ (0.01 )
Net earnings (loss) $ (4.11 ) $ 0.47
 
Weighted average shares outstanding - basic 186,357 184,942
 
Weighted average shares outstanding - diluted 186,357 203,702
 
* May not add due to rounding.

   
VISHAY INTERTECHNOLOGY, INC.
Consolidated Condensed Balance Sheets
(In thousands)
 
 
June 28, December 31,
  2008     2007  
Assets (Unaudited)
Current assets:
Cash and cash equivalents $ 585,787 $ 537,295
Accounts receivable - net 462,693 441,772
Inventories:
Finished goods 164,021 159,713
Work in process 243,823 224,667
Raw materials 181,653 170,329
Deferred income taxes 25,641 26,426
Prepaid expenses and other current assets   182,048     182,599  
Total current assets 1,845,666 1,742,801
 
Property and equipment, at cost:
Land 103,244 101,938
Buildings and improvements 512,681 485,342
Machinery and equipment 2,101,710 2,001,390
Construction in progress 93,704 101,659
Allowance for depreciation   (1,593,365 )   (1,469,331 )
Net property and equipment 1,217,974 1,220,998
 
Goodwill 882,140 1,676,497
 
Other intangible assets, net 198,512 192,591
 
Other assets   178,438     162,348  
Total assets $ 4,322,730   $ 4,995,235  

 
VISHAY INTERTECHNOLOGY, INC.
Consolidated Condensed Balance Sheets (continued)
(In thousands)
   
 
June 28,
2008
December 31,
2007
(Unaudited)
Liabilities and stockholders' equity
Current liabilities:
Notes payable to banks $ 36 $ 30
Trade accounts payable 158,183 173,039
Payroll and related expenses 143,327 140,879
Other accrued expenses 257,063 246,981
Income taxes 31,779 34,653
Current portion of long-term debt   263,105   1,346
Total current liabilities 853,493 596,928
 
Long-term debt less current portion 344,204 607,237
Deferred income taxes 22,534 24,216
Deferred grant income 3,687 1,044
Other liabilities 131,797 122,958
Accrued pension and other postretirement costs 285,512 280,713
 
Minority interest 5,271 5,364
 
Stockholders' equity:
Common stock 17,198 17,198
Class B common stock 1,435 1,435
Capital in excess of par value 2,254,411 2,252,297
Retained earnings 159,318 925,575
Accumulated other comprehensive income   243,870   160,270
Total stockholders' equity   2,676,232   3,356,775
Total liabilities and stockholders' equity $ 4,322,730 $ 4,995,235

 
VISHAY INTERTECHNOLOGY, INC.
Reconciliation of Earnings Per Share
(Unaudited - In thousands except earnings per share)
       
Fiscal quarter ended Six fiscal months ended
June 28, 2008 June 30, 2007 June 28, 2008 June 30, 2007
 
Numerator:
 
Numerator for basic earnings per share:
Income (loss) from continuing operations $ (741,691 ) $ 42,045 $ (724,121 ) $ 92,009
Loss from discontinued operations   -     (1,298 )   (42,136 )   (1,298 )
Net earnings (loss) $ (741,691 ) $ 40,747   $ (766,257 ) $ 90,711  
 

Adjustment to the numerator for continuing operations and net earnings:

Interest savings assuming conversion of dilutive convertible and exchangeable notes, net of tax (a)

  -     913     -     4,918  
 
Numerator for diluted earnings per share:
Income (loss) from continuing operations $ (741,691 ) $ 42,958 $ (724,121 ) $ 96,927
Loss from discontinued operations   -     (1,298 )   (42,136 )   (1,298 )
Net earnings (loss) $ (741,691 ) $ 41,660   $ (766,257 ) $ 95,629  
 
Denominator:
Denominator for basic earnings per share:
weighted average shares 186,371 185,422 186,357 184,942
 
Effect of dilutive securities
Convertible and exchangeable notes (a) - 6,177 - 17,925
Employee stock options - 872 - 728
Other   -     107     -     107  
Dilutive potential common shares   -     7,156     -     18,760  
 
Denominator for diluted earnings per share:
adjusted weighted average shares   186,371     192,578     186,357     203,702  
 
Basic earnings (loss) per share:*
Continuing operations $ (3.98 ) $ 0.23 $ (3.89 ) $ 0.50
Discontinued operations $ - $ (0.01 ) $ (0.23 ) $ (0.01 )
Net earnings (loss) $ (3.98 ) $ 0.22 $ (4.11 ) $ 0.49
 
Diluted earnings (loss) per share:*
Continuing operations $ (3.98 ) $ 0.22 $ (3.89 ) $ 0.48
Discontinued operations $ - $ (0.01 ) $ (0.23 ) $ (0.01 )
Net earnings (loss) $ (3.98 ) $ 0.22 $ (4.11 ) $ 0.47
 
* May not add due to rounding.
 

 

Diluted earnings per share for the periods

       
Fiscal quarter ended Six fiscal months ended
June 28, 2008 June 30, 2007 June 28, 2008 June 30, 2007
Convertible and exchangeable notes:
Convertible Subordinated Notes, due 2023 (a) 23,496 23,496 23,496 11,748
Exchangeable Unsecured Notes, due 2102 6,176 - 6,176 -
Weighted average employee stock options 4,431 2,527 4,483 3,297
Weighted average warrants 8,824 8,824 8,824 8,824
Weighted average other 267 - 201 -

(a) In June 2007, the Company’s Board of Directors adopted a resolution pursuant to which the Company intends to waive its rights to settle the principal amount of the notes in shares of Vishay common stock. In accordance with the resolution of its Board, in the future if notes are tendered for repurchase, Vishay will pay the repurchase price in cash, and if notes 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 notes and will issue shares in respect of the conversion value in excess of the principal amount. Accordingly, for the second quarter of 2007 and future periods, the Company calculates the number of shares issuable under the terms of the notes based on the average market price of Vishay common stock during the period, and includes that number in the total diluted shares figure for the period. If the average market price is less than $21.28, no shares will be included in the diluted earnings per share computation, as the effect would be antidilutive.

For periods prior to the second quarter of 2007, the notes were considered conventional convertible debt, and included in the earnings per share computation assuming they were converted into 23,496 shares of common stock if the effect of their inclusion was dilutive.

CONTACT:
Vishay Intertechnology, Inc.
Richard N. Grubb
Executive Vice President and Chief Financial Officer
+1-610-644-1300
or
Peter G. Henrici
Senior Vice President Corporate Communications
+1-610-644-1300

-----END PRIVACY-ENHANCED MESSAGE-----