-----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, OoCqn8q3h/zv9eogkakAeHfhFzX4LO9AY84roGspLG27juMGHIZBReDVdUYFQdYU txsoYyA15ha5nMRDsv/OjA== 0001157523-09-001038.txt : 20090210 0001157523-09-001038.hdr.sgml : 20090210 20090210083029 ACCESSION NUMBER: 0001157523-09-001038 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20090210 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: 20090210 DATE AS OF CHANGE: 20090210 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: 09583331 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 a5891932.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 10, 2009

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 February 10, 2009, Vishay Intertechnology, Inc. issued a press release announcing its financial results for the fiscal quarter and year ended December 31, 2008. A copy of the press release is attached as Exhibit 99 to this report.


Item 2.06  -  Material Impairments

In connection with the preparation of the financial statements for the fiscal quarter and year ended December 31, 2008, Vishay came to the conclusion that its remaining goodwill balances were impaired and recognized a noncash goodwill impairment charge of $565.3 million in the fourth quarter.

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 first quarter of 2009.  

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.  


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 quarter of 2009.  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 quarter of 2009:

  • 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 exchangeable unsecured notes due 2102 are dilutive at quarterly earnings levels in excess of approximately $8 million. The exchangeable unsecured notes are exchangeable for approximately 6 million shares. Quarterly interest, net of tax, is approximately $0.3 million.

Item 9.01  -  Financial Statements and Exhibits

(d) Exhibits

Exhibit No.

 

Description

 
99 Press release dated February 10, 2009


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 10, 2009

 
 

VISHAY INTERTECHNOLOGY, INC.

 

 

 

By:

/s/ Lior E. Yahalomi

Name:

Dr. Lior E. Yahalomi

Title:

Executive Vice President and

Chief Financial Officer

EX-99 2 a5891932ex99.htm EXHIBIT 99

Exhibit 99

Vishay Reports Results for Fourth Quarter and Year 2008

MALVERN, Pa.--(BUSINESS WIRE)--February 10, 2009--Vishay Intertechnology, Inc.:

  • Revenues for fourth quarter 2008 were $575 million.
  • Loss from continuing operations of $3.47 per diluted share for the fourth quarter 2008 was substantially attributable to the after tax impact of a noncash goodwill impairment charge and certain other items (enumerated below) totaling $3.40 per share, for adjusted loss from continuing operations per share of $0.07.
  • Cash generated from operations was $76 million and capital expenditures were $53 million in the fourth quarter 2008.
  • Fixed cost reduction by $150 million announced for year 2009 compared to year 2008.
  • Capital expenditures of less than $70 million expected for year 2009.

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 year ended December 31, 2008 were $2.822 billion, compared to net revenues of $2.833 billion for the year ended December 31, 2007.

Vishay reported a loss from continuing operations for the year ended December 31, 2008 of $1,683.6 million, or $9.03 per share. The loss includes noncash goodwill and indefinite-lived intangible asset impairment charges, totaling $1,723.2 million ($1,668.0 million, net of tax). The results for the year ended December 31, 2008 also include pretax charges for restructuring and severance costs of $62.5 million, related asset write-downs of $5.1 million, losses on adverse purchase commitments of $6.0 million, a loss on early extinguishment of debt of $13.6 million, and $4.0 million of costs associated with Vishay’s terminated tender offer for all outstanding shares of International Rectifier, partially offset by a gain on sale of land and buildings of $4.5 million. On an after tax basis, these items, plus additional tax expense for one-time tax items totaling $36.9 million, had a negative $9.56 per share effect on income (loss) from continuing operations.

Income from continuing operations for the year ended December 31, 2007 was $140.4 million, or $0.74 per diluted share. Income from continuing operations for the year ended December 31, 2007 was impacted by pretax charges for restructuring and severance costs of $14.7 million, related asset write-downs of $3.9 million, and a contract termination charge of $18.9 million, net of a gain on sale of a building of $3.1 million. These items and their tax-related consequences, plus additional tax expense for one-time tax items totaling $8.3 million, had a negative $0.21 per share effect on income from continuing operations.


While the goodwill and indefinite-lived intangible asset impairment charges reduce reported results under U.S. generally accepted accounting principles (“GAAP”), the charges are noncash in nature and do not affect Vishay's liquidity, cash flows from operating activities, or debt covenants, and will not have any impact on future operations.

Goodwill represents the excess of the cost of a business acquired over the fair value of the net assets at the date of acquisition. Indefinite-lived intangible assets for Vishay represent certain acquired tradenames. Under U.S. GAAP, goodwill and indefinite-lived intangible assets are not amortized, but rather are 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 impairment tests were necessary as of the end of the second, third, and fourth fiscal quarters.

Net revenues for the fiscal quarter ended December 31, 2008 were $575.4 million, compared to $729.6 million for the fiscal quarter ended December 31, 2007. The loss from continuing operations for the fiscal quarter ended December 31, 2008 was $646.6 million or $3.47 per share, compared to income from continuing operations of $11.2 million or $0.06 per diluted share for the fiscal quarter ended December 31, 2007.

The loss from continuing operations for fiscal quarter ended December 31, 2008 was impacted by pretax charges for goodwill impairment of $565.3 million, restructuring and severance costs of $28.6 million, related asset write-downs of $0.9 million, and losses on adverse purchase commitments of $6.0 million, partially offset by a gain on sale of land and buildings of $4.5 million. On an after tax basis, these items, plus additional tax expense for one-time tax items totaling $27.0 million, had a negative $3.40 per share effect on the loss from continuing operations.

Income from continuing operations for the fiscal quarter ended December 31, 2007 was impacted by pretax charges for restructuring and severance costs of $1.5 million, related asset write-downs of $1.2 million, and a contract termination charge of $18.9 million, partially offset by a gain on the sale of a building of $3.1 million. These items and their tax-related consequences, plus additional tax expense for one-time tax items totaling $5.9 million, had a negative $0.13 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 for the entire period of ownership. Vishay resolved certain outstanding disputes with the buyer and recorded adjustments to the loss on discontinued operations during the fourth quarter of 2008. Including the loss from discontinued operations, the net loss for the fiscal quarter and year ended December 31, 2008 was $652.3 and $1,731.4 million, respectively, compared to net earnings of $4.9 million and $130.8 million for the fiscal quarter and year ended December 31, 2007, respectively.


Commenting on the results for the fourth quarter 2008, Dr. Paul stated, “During the last quarter of 2008, we—like the rest of our industry—experienced an unprecedented drop of shipments and order intake. Management for cash became our focus. We successfully adapted our manufacturing capacities to the currently sellable volume by layoffs, plant shut-downs and reduced usage of foundries and subcontractors. Inventories decreased slightly during the quarter.”

Dr. Paul continued, “In light of the uncertain macro economic conditions, we are implementing a program to reduce manufacturing and SG&A fixed costs in the current year by $150 million compared to the year 2008. About 65% of the measures can be classified as permanent and 35% as temporary. We expect the 2009 cash outlay for restructuring and severance programs to be approximately $50 million, covering all contemplated 2009 initiatives and unpaid balances from 2008 programs. Capital expenditures in 2009 are anticipated to be less than $70 million as compared to $152 million in 2008. We intend to reduce our inventories by $50 to $100 million in 2009.”

Dr. Paul concluded, “If warranted, we are prepared to implement additional measures to adapt the Company to the sales level that we can realize under the current economic conditions. We believe that we will achieve positive free cash flow for the year 2009. We are very confident that Vishay will emerge from the general economic crisis as a perhaps different but definitely stronger company.”

Commenting on the outlook for the first quarter 2009 Dr. Paul stated, “We expect sales for the first quarter 2009 to be weaker at lower margins than in the fourth quarter 2008. The current uncertainties do not permit a more quantitative guidance.”

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, "In the current uncertain economic conditions we will not actively pursue acquisitions, unless a very special opportunity should arise. Our focus now is on generating and conserving cash.”

Dr. Zandman concluded, “Our regular R&D programs are continuing and we will continue to roll out the new products the market demands. Some R&D activities with very long term goals have been put on hold for the time being to reduce costs. At the same time, I remain optimistic about the future of electronics and of our business specifically.”

A conference call to discuss fourth quarter and year ending financial results is scheduled for Tuesday, February 10, 2009 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 #80337804.

There will be a replay of the conference call from 12:30 PM (ET) on Tuesday, February 10, 2009 through 11:59 PM (ET) on Sunday, February 15, 2009. 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 #80337804.


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, and the general state of the Company, 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 the current downturn in the worldwide economy; 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 integrating acquired companies, and otherwise realizing the anticipated benefits of their operations; our ability to attract and retain highly qualified personnel; 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 impairment, impairment of indefinite-lived intangible assets, 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
December 31,
  2008     2007  
 
Net revenues $ 575,442 $ 729,597
Costs of products sold 484,134 562,635
Loss on purchase commitments   6,024     -  
Gross profit 85,284 166,962
Gross margin 14.8 % 22.9 %
 
Selling, general, and administrative expenses (a) 97,951 109,709
Restructuring and severance costs 28,577 1,495
Asset write-downs 878 1,204
Impairment of goodwill and indefinite-lived intangibles 565,257 -
Contract termination charge   -     18,893  
Operating income (loss) (607,379 ) 35,661
Operating margin -105.5 % 4.9 %
 
Other income (expense):
Interest expense (6,729 ) (6,613 )
Minority interest 173 (197 )
Other   3,548     3,756  
Total other income (expense) - net   (3,008 )   (3,054 )
 
Income (loss) from continuing operations, before taxes (610,387 ) 32,607
 
Income tax expense (benefit) (b)   36,215     21,364  
 
Income (loss) from continuing operations (646,602 ) 11,243
 
Loss from discontinued operations, net of tax (5,690 ) (6,365 )
   
Net earnings (loss) $ (652,292 ) $ 4,878  
 
Basic earnings (loss) per share:*
Continuing operations $ (3.47 ) $ 0.06
Discontinued operations $ (0.03 ) $ (0.03 )
Net earnings $ (3.50 ) $ 0.03
 
Diluted earnings (loss) per share:*
Continuing operations $ (3.47 ) $ 0.06
Discontinued operations $ (0.03 ) $ (0.03 )
Net earnings $ (3.50 ) $ 0.03
 
Weighted average shares outstanding - basic 186,544 186,342
 
Weighted average shares outstanding - diluted 186,544 186,524
 
* May not add due to rounding.
 

(a) Selling, general, and administrative (SG&A) expenses for the quarters ended December 31, 2008 and 2007 are net of gains on sales of buildings of $4,510 and $3,118, respectively.

 

(b) Income taxes for the quarters ended December 31, 2008 and 2007 include one-time tax items totaling approximately $27,000 and $5,900, respectively.


 
VISHAY INTERTECHNOLOGY, INC.
Summary of Operations
(Unaudited - In thousands except earnings per share)
   
Year ended
December 31,
  2008     2007  
 
Net revenues $ 2,822,211 $ 2,833,266
Costs of products sold 2,219,220 2,138,438
Loss on purchase commitments   6,024     -  
Gross profit 596,967 694,828
Gross margin 21.2 % 24.5 %
 
Selling, general, and administrative expenses (c) 450,879 439,017
Restructuring and severance costs 62,537 14,681
Asset write-downs 5,073 3,869
Impairment of goodwill and indefinite-lived intangibles 1,723,174 -
Terminated tender offer expenses 4,000 -
Contract termination charge   -     18,893  
Operating income (loss) (1,648,696 ) 218,368
Operating margin -58.4 % 7.7 %
 
Other income (expense):
Interest expense (24,264 ) (28,652 )
Loss on early extinguishment of debt (13,601 ) -
Minority interest (718 ) (1,180 )
Other   14,876     15,948  
Total other income (expense) - net   (23,707 )   (13,884 )
 
Income (loss) from continuing operations, before taxes (1,672,403 ) 204,484
 
Income tax expense (benefit) (d)   11,187     64,133  
 
Income (loss) from continuing operations (1,683,590 ) 140,351
 
Loss from discontinued operations, net of tax (47,826 ) (9,587 )
   
Net earnings (loss) $ (1,731,416 ) $ 130,764  
 
Basic earnings (loss) per share:*
Continuing operations $ (9.03 ) $ 0.76
Discontinued operations $ (0.26 ) $ (0.05 )
Net earnings $ (9.29 ) $ 0.70
 
Diluted earnings (loss) per share:*
Continuing operations $ (9.03 ) $ 0.74
Discontinued operations $ (0.26 ) $ (0.05 )
Net earnings $ (9.29 ) $ 0.69
 
Weighted average shares outstanding - basic 186,403 185,646
 
Weighted average shares outstanding - diluted 186,403 198,226
 
* May not add due to rounding.
 

(c) Selling, general, and administrative (SG&A) expenses for the years ended December 31, 2008 and 2007 are net of gains on sales of buildings of $4,510 and $3,118, respectively.

 

(d) Income taxes for the years ended December 31, 2008 and 2007 include one-time tax items totaling approximately $36,900 and $8,300, respectively.


 
VISHAY INTERTECHNOLOGY, INC.
Consolidated Condensed Balance Sheets
(In thousands)
   
 
December 31, December 31,
  2008     2007  
Assets (Unaudited)
Current assets:
Cash and cash equivalents $ 324,164 $ 537,295
Accounts receivable - net 311,197 441,772
Inventories:
Finished goods 173,280 159,713
Work in process 211,320 224,667
Raw materials 153,419 170,329
Deferred income taxes 15,251 26,426
Prepaid expenses and other current assets   139,903     182,599  
Total current assets 1,328,534 1,742,801
 
Property and equipment, at cost:
Land 98,827 101,938
Buildings and improvements 508,579 485,342
Machinery and equipment 2,091,124 2,001,390
Construction in progress 80,857 101,659
Allowance for depreciation   (1,617,225 )   (1,469,331 )
Net property and equipment 1,162,162 1,220,998
 
Goodwill - 1,676,497
 
Other intangible assets, net 177,782 192,591
 
Other assets   147,482     162,348  
Total assets $ 2,815,960   $ 4,995,235  

 
VISHAY INTERTECHNOLOGY, INC.
Consolidated Condensed Balance Sheets (continued)
(In thousands)
   
 
December 31, December 31,
  2008     2007
(Unaudited)
Liabilities and stockholders' equity
Current liabilities:
Notes payable to banks $ 11,293 $ 30
Trade accounts payable 104,608 173,039
Payroll and related expenses 117,797 140,879
Other accrued expenses 190,486 246,981
Income taxes 24,901 34,653
Current portion of long-term debt   13,044     1,346
Total current liabilities 462,129 596,928
 
Long-term debt less current portion 333,631 607,237
Deferred income taxes 18,842 24,216
Deferred grant income 3,143 1,044
Other liabilities 123,207 122,958
Accrued pension and other postretirement costs 325,112 280,713
 
Minority interest 5,038 5,364
 
Stockholders' equity:
Common stock 17,220 17,199
Class B common stock 1,435 1,435
Capital in excess of par value 2,256,075 2,252,296
(Accumulated deficit) retained earnings (805,841 ) 925,575
Accumulated other comprehensive income   75,969     160,270
Total stockholders' equity   1,544,858     3,356,775
Total liabilities and stockholders' equity $ 2,815,960   $ 4,995,235

 
VISHAY INTERTECHNOLOGY, INC.
Reconciliation of Earnings Per Share
(Unaudited - In thousands except earnings per share)
       
Fiscal quarter ended Year ended
December 31, December 31,
  2008     2007     2008     2007  
Numerator:
 
Numerator for basic earnings per share:
Income (loss) from continuing operations $ (646,602 ) $ 11,243 $ (1,683,590 ) $ 140,351
Loss from discontinued operations   (5,690 )   (6,365 )   (47,826 )   (9,587 )
Net earnings (loss) $ (652,292 ) $ 4,878   $ (1,731,416 ) $ 130,764  
 

Adjustment to the numerator for continuing operations and net earnings:

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

  -     -     -     6,724  
 
Numerator for diluted earnings per share:
Income (loss) from continuing operations $ (646,602 ) $ 11,243 $ (1,683,590 ) $ 147,075
Loss from discontinued operations   (5,690 )   (6,365 )   (47,826 )   (9,587 )
Net earnings (loss) $ (652,292 ) $ 4,878   $ (1,731,416 ) $ 137,488  
 
Denominator:

Denominator for basic earnings per share:

weighted average shares 186,544 186,342 186,403 185,646
 
Effect of dilutive securities
Convertible and exchangeable notes (e) - - - 12,051
Employee stock options - 76 - 423
Other   -     106     -     106  
Dilutive potential common shares   -     182     -     12,580  
 
Denominator for diluted earnings per share:
adjusted weighted average shares   186,544     186,524     186,403     198,226  
 
Basic earnings (loss) per share:*
Continuing operations $ (3.47 ) $ 0.06 $ (9.03 ) $ 0.76
Discontinued operations $ (0.03 ) $ (0.03 ) $ (0.26 ) $ (0.05 )
Net earnings $ (3.50 ) $ 0.03 $ (9.29 ) $ 0.70
 
Diluted earnings (loss) per share:*
Continuing operations $ (3.47 ) $ 0.06 $ (9.03 ) $ 0.74
Discontinued operations $ (0.03 ) $ (0.03 ) $ (0.26 ) $ (0.05 )
Net earnings $ (3.50 ) $ 0.03 $ (9.29 ) $ 0.69
 
* May not add due to rounding.

Diluted earnings per share for the periods presented do not reflect the following weighted-average potential common shares, as the effect would be antidilutive:

 

  Fiscal quarter ended   Year ended
December 31, December 31,
2008   2007 2008   2007
Convertible and exchangeable notes:
Convertible Subordinated Notes, due 2023 (e) 87 23,496 13,906 17,622
Exchangeable Unsecured Notes, due 2102 6,176 6,176 6,176 -
Weighted average employee stock options 4,217 4,516 4,357 3,849
Weighted average warrants 8,824 8,824 8,824 8,824
Weighted average other 381 - 346 -

 

 

(e) 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.

The convertible subordinated notes were substantially all repurchased on August 1, 2008.

CONTACT:
Vishay Intertechnology, Inc.
Dr. Lior E. Yahalomi
Executive Vice President and Chief Financial Officer
or
Peter G. Henrici
Senior Vice President Corporate Communications
+1 610-644-1300

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