Date of Report (date of earliest event reported) May 7, 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
|
•
|
1Q 2025 revenues of $715.2 million
|
•
|
Gross margin was 19.0% and included the negative impact of approximately 200 basis points related to the addition of Newport
|
•
|
1Q 2025 loss per share of ($0.03)
|
•
|
1Q 2025 book-to-bill of 1.08 with book-to-bill of 1.12 for semiconductors and 1.04 for passive components
|
•
|
Backlog at quarter end was 4.7 months
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
Summary of Operations
|
||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
Fiscal quarters ended
|
||||||||||||
March 29, 2025
|
December 31, 2024
|
March 30, 2024
|
||||||||||
Net revenues
|
$
|
715,236
|
$
|
714,716
|
$
|
746,279
|
||||||
Costs of products sold
|
579,682
|
572,584
|
575,872
|
|||||||||
Gross profit
|
135,554
|
142,132
|
170,407
|
|||||||||
Gross margin
|
19.0
|
%
|
19.9
|
%
|
22.8
|
%
|
||||||
Selling, general, and administrative expenses
|
134,739
|
132,330
|
127,736
|
|||||||||
Impairment of goodwill
|
-
|
66,487
|
-
|
|||||||||
Operating income (loss)
|
815
|
(56,685
|
)
|
42,671
|
||||||||
Operating margin
|
0.1
|
%
|
-7.9
|
%
|
5.7
|
%
|
||||||
Other income (expense):
|
||||||||||||
Interest expense
|
(8,790
|
)
|
(7,731
|
)
|
(6,496
|
)
|
||||||
Other
|
3,747
|
5,563
|
8,087
|
|||||||||
Total other income (expense) - net
|
(5,043
|
)
|
(2,168
|
)
|
1,591
|
|||||||
Income (loss) before taxes
|
(4,228
|
)
|
(58,853
|
)
|
44,262
|
|||||||
Income tax expense (benefit)
|
(136
|
)
|
7,232
|
12,819
|
||||||||
Net earnings (loss)
|
(4,092
|
)
|
(66,085
|
)
|
31,443
|
|||||||
Less: net earnings attributable to noncontrolling interests
|
-
|
223
|
519
|
|||||||||
Net earnings (loss) attributable to Vishay stockholders
|
$
|
(4,092
|
)
|
$
|
(66,308
|
)
|
$
|
30,924
|
||||
Basic earnings (loss) per share attributable to Vishay stockholders
|
$
|
(0.03
|
)
|
$
|
(0.49
|
)
|
$
|
0.22
|
||||
Diluted earnings (loss) per share attributable to Vishay stockholders
|
$
|
(0.03
|
)
|
$
|
(0.49
|
)
|
$
|
0.22
|
||||
Weighted average shares outstanding - basic
|
135,799
|
136,050
|
137,726
|
|||||||||
Weighted average shares outstanding - diluted
|
135,799
|
136,050
|
138,476
|
|||||||||
Cash dividends per share
|
$
|
0.10
|
$
|
0.10
|
$
|
0.10
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets
|
||||||||
(Unaudited - In thousands)
|
||||||||
March 29, 2025
|
December 31, 2024
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
609,402
|
$
|
590,286
|
||||
Short-term investments
|
10,197
|
16,130
|
||||||
Accounts receivable, net
|
427,634
|
401,901
|
||||||
Inventories:
|
||||||||
Finished goods
|
177,202
|
175,176
|
||||||
Work in process
|
314,752
|
296,393
|
||||||
Raw materials
|
220,484
|
217,812
|
||||||
Total inventories
|
712,438
|
689,381
|
||||||
Prepaid expenses and other current assets
|
215,891
|
217,809
|
||||||
Total current assets
|
1,975,562
|
1,915,507
|
||||||
Property and equipment, at cost:
|
||||||||
Land
|
84,827
|
84,124
|
||||||
Buildings and improvements
|
784,132
|
766,058
|
||||||
Machinery and equipment
|
3,336,823
|
3,259,213
|
||||||
Construction in progress
|
377,095
|
367,564
|
||||||
Allowance for depreciation
|
(3,008,308
|
)
|
(2,931,221
|
)
|
||||
1,574,569
|
1,545,738
|
|||||||
Right of use assets
|
117,445
|
117,953
|
||||||
Deferred income taxes
|
162,126
|
159,769
|
||||||
Goodwill
|
179,388
|
179,005
|
||||||
Other intangible assets, net
|
85,962
|
87,223
|
||||||
Other assets
|
105,190
|
105,501
|
||||||
Total assets
|
$
|
4,200,242
|
$
|
4,110,696
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets (continued)
|
||||||||
(Unaudited - In thousands)
|
||||||||
March 29, 2025
|
December 31, 2024
|
|||||||
Liabilities and equity
|
||||||||
Current liabilities:
|
||||||||
Trade accounts payable
|
$
|
211,378
|
$
|
216,313
|
||||
Payroll and related expenses
|
153,201
|
137,101
|
||||||
Lease liabilities
|
26,179
|
25,901
|
||||||
Other accrued expenses
|
262,649
|
264,471
|
||||||
Income taxes
|
51,994
|
64,562
|
||||||
Total current liabilities
|
705,401
|
708,348
|
||||||
Long-term debt less current portion
|
988,235
|
905,019
|
||||||
Deferred income taxes
|
99,777
|
96,363
|
||||||
Long-term lease liabilities
|
93,150
|
94,218
|
||||||
Other liabilities
|
103,968
|
104,086
|
||||||
Accrued pension and other postretirement costs
|
177,579
|
173,700
|
||||||
Total liabilities
|
2,168,110
|
2,081,734
|
||||||
Equity:
|
||||||||
Common stock
|
13,411
|
13,361
|
||||||
Class B convertible common stock
|
1,210
|
1,210
|
||||||
Capital in excess of par value
|
1,308,366
|
1,306,245
|
||||||
Retained earnings
|
937,833
|
955,500
|
||||||
Treasury stock (at cost)
|
(224,600
|
)
|
(212,062
|
)
|
||||
Accumulated other comprehensive income (loss)
|
(4,088
|
)
|
(35,292
|
)
|
||||
Total equity
|
2,032,132
|
2,028,962
|
||||||
Total liabilities and equity
|
$
|
4,200,242
|
$
|
4,110,696
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Statements of Cash Flows
|
||||||||
(Unaudited - In thousands)
|
||||||||
Three fiscal months ended
|
||||||||
March 29, 2025
|
March 30, 2024
|
|||||||
Operating activities
|
||||||||
Net earnings (loss)
|
$
|
(4,092
|
)
|
$
|
31,443
|
|||
Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
53,773
|
49,527
|
||||||
(Gain) loss on disposal of property and equipment
|
189
|
(625
|
)
|
|||||
Inventory write-offs for obsolescence
|
9,030
|
8,179
|
||||||
Stock compensation expense
|
6,051
|
5,344
|
||||||
Deferred income taxes
|
1,573
|
4,376
|
||||||
Other
|
(1,380
|
)
|
426
|
|||||
Changes in operating assets and liabilities, net of effects of business acquired
|
(49,046
|
)
|
(18,459
|
)
|
||||
Net cash provided by operating activities
|
16,098
|
80,211
|
||||||
Investing activities
|
||||||||
Capital expenditures
|
(61,569
|
)
|
(53,084
|
)
|
||||
Proceeds from sale of property and equipment
|
279
|
751
|
||||||
Purchase of businesses, net of cash acquired
|
-
|
(168,616
|
)
|
|||||
Purchase of short-term investments
|
(21,899
|
)
|
(19,232
|
)
|
||||
Maturity of short-term investments
|
27,832
|
17,611
|
||||||
Other investing activities
|
(661
|
)
|
(1,219
|
)
|
||||
Net cash used in investing activities
|
(56,018
|
)
|
(223,789
|
)
|
||||
Financing activities
|
||||||||
Net proceeds on revolving credit facility
|
82,000
|
-
|
||||||
Dividends paid to common stockholders
|
(12,352
|
)
|
(12,542
|
)
|
||||
Dividends paid to Class B common stockholders
|
(1,210
|
)
|
(1,210
|
)
|
||||
Repurchase of common stock held in treasury
|
(12,538
|
)
|
(12,538
|
)
|
||||
Cash withholding taxes paid when shares withheld for vested equity awards
|
(3,893
|
)
|
(4,053
|
)
|
||||
Net cash provided by (used in) financing activities
|
52,007
|
(30,343
|
)
|
|||||
Effect of exchange rate changes on cash and cash equivalents
|
7,029
|
(2,257
|
)
|
|||||
Net increase (decrease) in cash and cash equivalents
|
19,116
|
(176,178
|
)
|
|||||
Cash and cash equivalents at beginning of period
|
590,286
|
972,719
|
||||||
Cash and cash equivalents at end of period
|
$
|
609,402
|
$
|
796,541
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
Reconciliation of Adjusted Earnings Per Share
|
||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
Fiscal quarters ended
|
||||||||||||
March 29, 2025
|
December 31, 2024
|
March 30, 2024
|
||||||||||
GAAP net earnings (loss) attributable to Vishay stockholders
|
$
|
(4,092
|
)
|
$
|
(66,308
|
)
|
$
|
30,924
|
||||
Reconciling items affecting operating income:
|
||||||||||||
Impairment of goodwill
|
$
|
-
|
$
|
66,487
|
$
|
-
|
||||||
Adjusted net earnings (loss)
|
$
|
(4,092
|
)
|
$
|
179
|
$
|
30,924
|
|||||
Adjusted weighted average diluted shares outstanding
|
135,799
|
136,883
|
138,476
|
|||||||||
Adjusted earnings (loss) per diluted share
|
$
|
(0.03
|
)
|
$
|
0.00
|
$
|
0.22
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
Reconciliation of Free Cash
|
||||||||||||
(Unaudited - In thousands)
|
||||||||||||
Fiscal quarters ended
|
||||||||||||
March 29, 2025
|
December 31, 2024
|
March 30, 2024
|
||||||||||
Net cash provided by operating activities
|
$
|
16,098
|
$
|
67,656
|
$
|
80,211
|
||||||
Proceeds from sale of property and equipment
|
279
|
1,618
|
751
|
|||||||||
Less: Capital expenditures
|
(61,569
|
)
|
(144,904
|
)
|
(53,084
|
)
|
||||||
Free cash
|
$
|
(45,192
|
)
|
$
|
(75,630
|
)
|
$
|
27,878
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
Reconciliation of EBITDA and Adjusted EBITDA
|
||||||||||||
(Unaudited - In thousands)
|
||||||||||||
Fiscal quarters ended
|
||||||||||||
March 29, 2025
|
December 31, 2024
|
March 30, 2024
|
||||||||||
GAAP net earnings (loss) attributable to Vishay stockholders
|
$
|
(4,092
|
)
|
$
|
(66,308
|
)
|
$
|
30,924
|
||||
Net earnings attributable to noncontrolling interests
|
-
|
223
|
519
|
|||||||||
Net earnings (loss)
|
$
|
(4,092
|
)
|
$
|
(66,085
|
)
|
$
|
31,443
|
||||
Interest expense
|
$
|
8,790
|
$
|
7,731
|
$
|
6,496
|
||||||
Interest income
|
(3,877
|
)
|
(4,533
|
)
|
(9,053
|
)
|
||||||
Income taxes
|
(136
|
)
|
7,232
|
12,819
|
||||||||
Depreciation and amortization
|
53,773
|
55,373
|
49,527
|
|||||||||
EBITDA
|
$
|
54,458
|
$
|
(282
|
)
|
$
|
91,232
|
|||||
Reconciling items
|
||||||||||||
Impairment of goodwill
|
$
|
-
|
$
|
66,487
|
$
|
-
|
||||||
Adjusted EBITDA
|
$
|
54,458
|
$
|
66,205
|
$
|
91,232
|
||||||
Adjusted EBITDA margin**
|
7.6
|
%
|
9.3
|
%
|
12.2
|
%
|
||||||
** Adjusted EBITDA as a percentage of net revenues
|