Date of Report (date of earliest event reported) February 5, 2025 |
|
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
|
(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.)
|
☐
|
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))
|
|
Emerging growth company
|
☐
|
Title of each class
|
Trading symbol
|
Name of exchange on which registered
|
Common stock, par value $0.10 per share
|
VSH
|
New York Stock Exchange
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
|
|
||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
VISHAY INTERTECHNOLOGY, INC.
|
||||
By:
|
/s/ David L. Tomlinson |
|||
Name:
|
David L. Tomlinson
|
|||
Title:
|
Senior Vice President – Chief Accounting Officer
|
•
|
4Q 2024 revenues of $714.7 million
|
•
|
4Q 2024 GAAP loss per share of ($0.49); adjusted EPS of $0.00
|
•
|
4Q book-to-bill of 1.01 with book-to-bill of 0.99 for semiconductors and 1.03 for passive components
|
•
|
Backlog at quarter end was 4.4 months
|
•
|
Returned a total of $26.2 million to stockholders in Q4 2024; $105.1 million for the year
|
•
|
FY 2024 capex of $320.1 million
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Summary of Operations
|
||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||
Years ended
|
||||||||
December 31, 2024
|
December 31, 2023
|
|||||||
|
||||||||
Net revenues
|
$
|
2,937,587
|
$
|
3,402,045
|
||||
Costs of products sold
|
2,311,295
|
2,427,552
|
||||||
Gross profit
|
626,292
|
974,493
|
||||||
Gross margin
|
21.3
|
%
|
28.6
|
%
|
||||
Selling, general, and administrative expenses
|
513,564
|
488,349
|
||||||
Restructuring and severance costs
|
40,614
|
-
|
||||||
Impairment of goodwill
|
66,487
|
-
|
||||||
Operating income
|
5,627
|
486,144
|
||||||
Operating margin
|
0.2
|
%
|
14.3
|
%
|
||||
Other income (expense):
|
||||||||
Interest expense
|
(27,480
|
)
|
(25,131
|
)
|
||||
Loss on early extinguishment of debt
|
-
|
(18,874
|
)
|
|||||
Other
|
19,464
|
25,263
|
||||||
Total other income (expense) - net
|
(8,016
|
)
|
(18,742
|
)
|
||||
Income (loss) before taxes
|
(2,389
|
)
|
467,402
|
|||||
Income tax expense
|
27,366
|
141,889
|
||||||
Net earnings (loss)
|
(29,755
|
)
|
325,513
|
|||||
Less: net earnings attributable to noncontrolling interests
|
1,395
|
1,693
|
||||||
Net earnings (loss) attributable to Vishay stockholders
|
$
|
(31,150
|
)
|
$
|
323,820
|
|||
Basic earnings (loss) per share attributable to Vishay stockholders
|
$
|
(0.23
|
)
|
$
|
2.32
|
|||
Diluted earnings (loss) per share attributable to Vishay stockholders
|
$
|
(0.23
|
)
|
$
|
2.31
|
|||
Weighted average shares outstanding - basic
|
136,964
|
139,447
|
||||||
Weighted average shares outstanding - diluted
|
136,964
|
140,246
|
||||||
Cash dividends per share
|
$
|
0.40
|
$
|
0.40
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
Summary of Operations
|
||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
Fiscal quarters ended
|
||||||||||||
December 31, 2024
|
September 28, 2024
|
December 31, 2023
|
||||||||||
Net revenues
|
$
|
714,716
|
$
|
735,353
|
$
|
785,236
|
||||||
Costs of products sold
|
572,584
|
584,470
|
584,572
|
|||||||||
Gross profit
|
142,132
|
150,883
|
200,664
|
|||||||||
Gross margin
|
19.9
|
%
|
20.5
|
%
|
25.6
|
%
|
||||||
Selling, general, and administrative expenses
|
132,330
|
128,545
|
122,834
|
|||||||||
Restructuring and severance costs
|
-
|
40,614
|
-
|
|||||||||
Impairment of goodwill
|
66,487
|
-
|
-
|
|||||||||
Operating income (loss)
|
(56,685
|
)
|
(18,276
|
)
|
77,830
|
|||||||
Operating margin
|
-7.9
|
%
|
-2.5
|
%
|
9.9
|
%
|
||||||
Other income (expense):
|
||||||||||||
Interest expense
|
(7,731
|
)
|
(6,596
|
)
|
(6,454
|
)
|
||||||
Other
|
5,563
|
803
|
9,268
|
|||||||||
Total other income (expense) - net
|
(2,168
|
)
|
(5,793
|
)
|
2,814
|
|||||||
Income (loss) before taxes
|
(58,853
|
)
|
(24,069
|
)
|
80,644
|
|||||||
Income tax expense (benefit)
|
7,232
|
(5,076
|
)
|
28,690
|
||||||||
Net earnings (loss)
|
(66,085
|
)
|
(18,993
|
)
|
51,954
|
|||||||
Less: net earnings attributable to noncontrolling interests
|
223
|
306
|
482
|
|||||||||
Net earnings (loss) attributable to Vishay stockholders
|
$
|
(66,308
|
)
|
$
|
(19,299
|
)
|
$
|
51,472
|
||||
Basic earnings (loss) per share attributable to Vishay stockholders
|
$
|
(0.49
|
)
|
$
|
(0.14
|
)
|
$
|
0.37
|
||||
Diluted earnings (loss) per share attributable to Vishay stockholders
|
$
|
(0.49
|
)
|
$
|
(0.14
|
)
|
$
|
0.37
|
||||
Weighted average shares outstanding - basic
|
136,050
|
136,793
|
138,318
|
|||||||||
Weighted average shares outstanding - diluted
|
136,050
|
136,793
|
139,266
|
|||||||||
Cash dividends per share
|
$
|
0.10
|
$
|
0.10
|
$
|
0.10
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets
|
||||||||
(Unaudited - In thousands)
|
||||||||
December 31, 2024
|
December 31, 2023
|
|||||||
|
||||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
590,286
|
$
|
972,719
|
||||
Short-term investments
|
16,130
|
35,808
|
||||||
Accounts receivable, net
|
401,901
|
426,674
|
||||||
Inventories:
|
||||||||
Finished goods
|
175,176
|
167,083
|
||||||
Work in process
|
296,393
|
267,339
|
||||||
Raw materials
|
217,812
|
213,098
|
||||||
Total inventories
|
689,381
|
647,520
|
||||||
Prepaid expenses and other current assets
|
217,809
|
214,443
|
||||||
Total current assets
|
1,915,507
|
2,297,164
|
||||||
Property and equipment, at cost:
|
||||||||
Land
|
84,124
|
77,006
|
||||||
Buildings and improvements
|
766,058
|
719,387
|
||||||
Machinery and equipment
|
3,259,213
|
3,053,868
|
||||||
Construction in progress
|
367,564
|
290,593
|
||||||
Allowance for depreciation
|
(2,931,221
|
)
|
(2,846,208
|
)
|
||||
1,545,738
|
1,294,646
|
|||||||
Right of use assets
|
117,953
|
126,829
|
||||||
Deferred income taxes
|
159,769
|
137,394
|
||||||
Goodwill
|
179,005
|
201,416
|
||||||
Other intangible assets, net
|
87,223
|
72,333
|
||||||
Other assets
|
105,501
|
110,141
|
||||||
Total assets
|
$
|
4,110,696
|
$
|
4,239,923
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets (continued)
|
||||||||
(Unaudited - In thousands)
|
||||||||
December 31, 2024
|
December 31, 2023
|
|||||||
|
||||||||
Liabilities and equity
|
||||||||
Current liabilities:
|
||||||||
Trade accounts payable
|
$
|
216,313
|
$
|
191,002
|
||||
Payroll and related expenses
|
137,101
|
161,940
|
||||||
Lease liabilities
|
25,901
|
26,485
|
||||||
Other accrued expenses
|
264,471
|
239,350
|
||||||
Income taxes
|
64,562
|
73,098
|
||||||
Total current liabilities
|
708,348
|
691,875
|
||||||
Long-term debt less current portion
|
905,019
|
818,188
|
||||||
U.S. transition tax payable
|
-
|
47,027
|
||||||
Deferred income taxes
|
96,363
|
95,776
|
||||||
Long-term lease liabilities
|
94,218
|
102,830
|
||||||
Other liabilities
|
104,086
|
87,918
|
||||||
Accrued pension and other postretirement costs
|
173,700
|
195,503
|
||||||
Total liabilities
|
2,081,734
|
2,039,117
|
||||||
Equity:
|
||||||||
Vishay stockholders' equity
|
||||||||
Common stock
|
13,361
|
13,319
|
||||||
Class B convertible common stock
|
1,210
|
1,210
|
||||||
Capital in excess of par value
|
1,306,245
|
1,291,499
|
||||||
Retained earnings
|
955,500
|
1,041,372
|
||||||
Treasury stock (at cost)
|
(212,062
|
)
|
(161,656
|
)
|
||||
Accumulated other comprehensive income (loss)
|
(35,292
|
)
|
10,337
|
|||||
Total Vishay stockholders' equity
|
2,028,962
|
2,196,081
|
||||||
Noncontrolling interests
|
-
|
4,725
|
||||||
Total equity
|
2,028,962
|
2,200,806
|
||||||
Total liabilities and equity
|
$
|
4,110,696
|
$
|
4,239,923
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Statements of Cash Flows
|
||||||||
(Unaudited - In thousands)
|
||||||||
Years ended
|
||||||||
December 31, 2024
|
December 31, 2023
|
|||||||
|
||||||||
Operating activities
|
||||||||
Net earnings (loss)
|
$
|
(29,755
|
)
|
$
|
325,513
|
|||
Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
210,645
|
184,373
|
||||||
Gain on disposal of property and equipment
|
(1,969
|
)
|
(554
|
)
|
||||
Inventory write-offs for obsolescence
|
37,245
|
37,426
|
||||||
Impairment of goodwill
|
66,487
|
-
|
||||||
Pensions and other postretirement benefits, net of contributions
|
(6,036
|
)
|
(9,559
|
)
|
||||
Stock compensation expense
|
20,921
|
16,532
|
||||||
Loss on early extinguishment of debt
|
-
|
18,874
|
||||||
Deferred income taxes
|
(23,514
|
)
|
36,783
|
|||||
Other
|
20,416
|
9,442
|
||||||
Change in U.S. transition tax liability
|
(37,622
|
)
|
(27,670
|
)
|
||||
Change in repatriation tax liability
|
(15,000
|
)
|
(63,600
|
)
|
||||
Changes in operating assets and liabilities
|
(68,116
|
)
|
(161,857
|
)
|
||||
Net cash provided by operating activities
|
173,702
|
365,703
|
||||||
Investing activities
|
||||||||
Capital expenditures
|
(320,079
|
)
|
(329,410
|
)
|
||||
Proceeds from sale of property and equipment
|
3,015
|
1,156
|
||||||
Purchase of and deposits for businesses, net of cash acquired
|
(216,024
|
)
|
(13,753
|
)
|
||||
Purchase of short-term investments
|
(145,327
|
)
|
(117,523
|
)
|
||||
Maturity of short-term investments
|
164,983
|
387,898
|
||||||
Other investing activities
|
970
|
(1,219
|
)
|
|||||
Net cash used in investing activities
|
(512,462
|
)
|
(72,851
|
)
|
||||
Financing activities
|
||||||||
Proceeds from long-term borrowings
|
-
|
750,000
|
||||||
Repurchase of convertible senior notes due 2025
|
(52,960
|
)
|
(386,745
|
)
|
||||
Net proceeds (payments) on revolving credit facility
|
136,000
|
(42,000
|
)
|
|||||
Debt issuance and amendment costs
|
(1,062
|
)
|
(26,823
|
)
|
||||
Cash paid for capped call
|
-
|
(94,200
|
)
|
|||||
Dividends paid to common stockholders
|
(49,833
|
)
|
(50,787
|
)
|
||||
Dividends paid to Class B common stockholders
|
(4,839
|
)
|
(4,839
|
)
|
||||
Repurchase of common stock held in treasury
|
(50,406
|
)
|
(78,684
|
)
|
||||
Distributions to noncontrolling interests
|
(2,500
|
)
|
(867
|
)
|
||||
Acquisition of noncontrolling interests
|
(5,500
|
)
|
-
|
|||||
Cash withholding taxes paid when shares withheld for vested equity awards
|
(4,303
|
)
|
(3,994
|
)
|
||||
Net cash provided by (used in) financing activities
|
(35,403
|
)
|
61,061
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
(8,270
|
)
|
7,981
|
|||||
Net increase (decrease) in cash and cash equivalents
|
(382,433
|
)
|
361,894
|
|||||
Cash and cash equivalents at beginning of period
|
972,719
|
610,825
|
||||||
Cash and cash equivalents at end of period
|
$
|
590,286
|
$
|
972,719
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of Adjusted Earnings Per Share
|
||||||||||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||||||||||
Fiscal quarters ended
|
Years ended
|
|||||||||||||||||||
December 31, 2024
|
September 28, 2024
|
December 31, 2023
|
December 31, 2024
|
December 31, 2023
|
||||||||||||||||
GAAP net earnings (loss) attributable to Vishay stockholders
|
$
|
(66,308
|
)
|
$
|
(19,299
|
)
|
$
|
51,472
|
$
|
(31,150
|
)
|
$
|
323,820
|
|||||||
Reconciling items affecting operating income:
|
||||||||||||||||||||
Impairment of goodwill
|
$
|
66,487
|
$
|
-
|
$
|
-
|
$
|
66,487
|
$
|
-
|
||||||||||
Restructuring and severance costs
|
-
|
40,614
|
-
|
40,614
|
-
|
|||||||||||||||
Reconciling items affecting other income (expense):
|
||||||||||||||||||||
Loss on early extinguishment of debt
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
18,874
|
||||||||||
Reconciling items affecting tax expense (benefit):
|
||||||||||||||||||||
Tax effects of pre-tax items above
|
$
|
-
|
$
|
(10,299
|
)
|
$
|
-
|
$
|
(10,299
|
)
|
$
|
(498
|
)
|
|||||||
Adjusted net earnings
|
$
|
179
|
$
|
11,016
|
$
|
51,472
|
$
|
65,652
|
$
|
342,196
|
||||||||||
Adjusted weighted average diluted shares outstanding
|
136,883
|
137,558
|
139,266
|
137,741
|
140,246
|
|||||||||||||||
Adjusted earnings per diluted share
|
$
|
0.00
|
$
|
0.08
|
$
|
0.37
|
$
|
0.48
|
$
|
2.44
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of Free Cash
|
||||||||||||||||||||
(Unaudited - In thousands)
|
||||||||||||||||||||
Fiscal quarters ended
|
Years ended
|
|||||||||||||||||||
December 31, 2024
|
September 28, 2024
|
December 31, 2023
|
December 31, 2024
|
December 31, 2023
|
||||||||||||||||
Net cash provided by operating activities
|
$
|
67,656
|
$
|
50,565
|
6,268
|
$
|
173,702
|
$
|
365,703
|
|||||||||||
Proceeds from sale of property and equipment
|
1,618
|
132
|
122
|
3,015
|
1,156
|
|||||||||||||||
Less: Capital expenditures
|
(144,904
|
)
|
(59,527
|
)
|
(145,331
|
)
|
(320,079
|
)
|
(329,410
|
)
|
||||||||||
Free cash
|
$
|
(75,630
|
)
|
$
|
(8,830
|
)
|
$
|
(138,941
|
)
|
$
|
(143,362
|
)
|
$
|
37,449
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of EBITDA and Adjusted EBITDA
|
||||||||||||||||||||
(Unaudited - In thousands)
|
||||||||||||||||||||
Fiscal quarters ended
|
Years ended
|
|||||||||||||||||||
December 31, 2024
|
September 28, 2024
|
December 31, 2023
|
December 31, 2024
|
December 31, 2023
|
||||||||||||||||
GAAP net earnings (loss) attributable to Vishay stockholders
|
$
|
(66,308
|
)
|
$
|
(19,299
|
)
|
$
|
51,472
|
$
|
(31,150
|
)
|
$
|
323,820
|
|||||||
Net earnings attributable to noncontrolling interests
|
223
|
306
|
482
|
1,395
|
1,693
|
|||||||||||||||
Net earnings (loss)
|
$
|
(66,085
|
)
|
$
|
(18,993
|
)
|
$
|
51,954
|
$
|
(29,755
|
)
|
$
|
325,513
|
|||||||
Interest expense
|
$
|
7,731
|
$
|
6,596
|
$
|
6,454
|
$
|
27,480
|
$
|
25,131
|
||||||||||
Interest income
|
(4,533
|
)
|
(5,230
|
)
|
(9,934
|
)
|
(25,479
|
)
|
(31,353
|
)
|
||||||||||
Income taxes
|
7,232
|
(5,076
|
)
|
28,690
|
27,366
|
141,889
|
||||||||||||||
Depreciation and amortization
|
55,373
|
53,595
|
50,463
|
210,645
|
184,373
|
|||||||||||||||
EBITDA
|
$
|
(282
|
)
|
$
|
30,892
|
$
|
127,627
|
$
|
210,257
|
$
|
645,553
|
|||||||||
Reconciling items
|
||||||||||||||||||||
Impairment of goodwill
|
$
|
66,487
|
$
|
-
|
$
|
-
|
$
|
66,487
|
$
|
-
|
||||||||||
Restructuring and severance costs
|
-
|
40,614
|
-
|
40,614
|
-
|
|||||||||||||||
Loss on early extinguishment of debt
|
-
|
-
|
-
|
-
|
18,874
|
|||||||||||||||
Adjusted EBITDA
|
$
|
66,205
|
$
|
71,506
|
$
|
127,627
|
$
|
317,358
|
$
|
664,427
|
||||||||||
Adjusted EBITDA margin**
|
9.3
|
%
|
9.7
|
%
|
16.3
|
%
|
10.8
|
%
|
19.5
|
%
|
||||||||||
** Adjusted EBITDA as a percentage of net revenues
|