•
|
2Q 2025 revenues of $762.3 million
|
•
|
Gross margin was 19.5% and included the negative impact of approximately 160 basis points related to the addition of Newport
|
•
|
2Q 2025 EPS of $0.01
|
•
|
2Q 2025 Adjusted loss per share of $(0.07)
|
•
|
2Q 2025 book-to-bill of 1.02 with book-to-bill of 0.98 for semiconductors and 1.06 for passive components
|
•
|
Backlog at quarter end was 4.6 months
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||
Summary of Operations
|
||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||
Fiscal quarters ended
|
||||||||||||
June 28, 2025
|
March 29, 2025
|
June 29, 2024
|
||||||||||
Net revenues
|
$
|
762,250
|
$
|
715,236
|
$
|
741,239
|
||||||
Costs of products sold
|
613,567
|
579,682
|
578,369
|
|||||||||
Gross profit
|
148,683
|
135,554
|
162,870
|
|||||||||
Gross margin
|
19.5
|
%
|
19.0
|
%
|
22.0
|
%
|
||||||
Selling, general, and administrative expenses*
|
126,565
|
134,739
|
124,953
|
|||||||||
Operating income
|
22,118
|
815
|
37,917
|
|||||||||
Operating margin
|
2.9
|
%
|
0.1
|
%
|
5.1
|
%
|
||||||
Other income (expense):
|
||||||||||||
Interest expense
|
(10,588
|
)
|
(8,790
|
)
|
(6,657
|
)
|
||||||
Other
|
747
|
3,747
|
5,011
|
|||||||||
Total other income (expense) - net
|
(9,841
|
)
|
(5,043
|
)
|
(1,646
|
)
|
||||||
Income (loss) before taxes
|
12,277
|
(4,228
|
)
|
36,271
|
||||||||
Income tax expense (benefit)
|
10,273
|
(136
|
)
|
12,391
|
||||||||
Net earnings (loss)
|
2,004
|
(4,092
|
)
|
23,880
|
||||||||
Less: net earnings attributable to noncontrolling interests
|
-
|
-
|
347
|
|||||||||
Net earnings (loss) attributable to Vishay stockholders
|
$
|
2,004
|
$
|
(4,092
|
)
|
$
|
23,533
|
|||||
Basic earnings (loss) per share attributable to Vishay stockholders
|
$
|
0.01
|
$
|
(0.03
|
)
|
$
|
0.17
|
|||||
Diluted earnings (loss) per share attributable to Vishay stockholders
|
$
|
0.01
|
$
|
(0.03
|
)
|
$
|
0.17
|
|||||
Weighted average shares outstanding - basic
|
135,702
|
135,799
|
137,326
|
|||||||||
Weighted average shares outstanding - diluted
|
136,167
|
135,799
|
138,084
|
|||||||||
Cash dividends per share
|
$
|
0.10
|
$
|
0.10
|
$
|
0.10
|
||||||
* Selling, general, and administrative expenses for the fiscal quarter ended June 28, 2025 include a ($11,293) benefit recognized upon the favorable
resolution of a contingency.
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Summary of Operations
|
||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||
Six fiscal months ended
|
||||||||
June 28, 2025
|
June 29, 2024
|
|||||||
Net revenues
|
$
|
1,477,486
|
$
|
1,487,518
|
||||
Costs of products sold
|
1,193,249
|
1,154,241
|
||||||
Gross profit
|
284,237
|
333,277
|
||||||
Gross margin
|
19.2
|
%
|
22.4
|
%
|
||||
Selling, general, and administrative expenses*
|
261,304
|
252,689
|
||||||
Operating income
|
22,933
|
80,588
|
||||||
Operating margin
|
1.6
|
%
|
5.4
|
%
|
||||
Other income (expense):
|
||||||||
Interest expense
|
(19,378
|
)
|
(13,153
|
)
|
||||
Other
|
4,494
|
13,098
|
||||||
Total other income (expense) - net
|
(14,884
|
)
|
(55
|
)
|
||||
Income before taxes
|
8,049
|
80,533
|
||||||
Income tax expense
|
10,137
|
25,210
|
||||||
Net earnings (loss)
|
(2,088
|
)
|
55,323
|
|||||
Less: net earnings attributable to noncontrolling interests
|
-
|
866
|
||||||
Net earnings (loss) attributable to Vishay stockholders
|
$
|
(2,088
|
)
|
$
|
54,457
|
|||
Basic earnings (loss) per share attributable to Vishay stockholders
|
$
|
(0.02
|
)
|
$
|
0.40
|
|||
Diluted earnings (loss) per share attributable to Vishay stockholders
|
$
|
(0.02
|
)
|
$
|
0.39
|
|||
Weighted average shares outstanding - basic
|
135,750
|
137,525
|
||||||
Weighted average shares outstanding - diluted
|
135,750
|
138,279
|
||||||
Cash dividends per share
|
$
|
0.20
|
$
|
0.20
|
||||
* Selling, general, and administrative expenses for the six fiscal months ended June 28, 2025 include a ($11,293) benefit recognized upon the
favorable resolution of a contingency.
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets
|
||||||||
(Unaudited - In thousands)
|
||||||||
June 28, 2025
|
December 31, 2024
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
473,860
|
$
|
590,286
|
||||
Short-term investments
|
5,217
|
16,130
|
||||||
Accounts receivable, net
|
461,809
|
401,901
|
||||||
Inventories:
|
||||||||
Finished goods
|
192,393
|
175,176
|
||||||
Work in process
|
326,575
|
296,393
|
||||||
Raw materials
|
235,898
|
217,812
|
||||||
Total inventories
|
754,866
|
689,381
|
||||||
Prepaid expenses and other current assets
|
216,330
|
217,809
|
||||||
Total current assets
|
1,912,082
|
1,915,507
|
||||||
Property and equipment, at cost:
|
||||||||
Land
|
86,411
|
84,124
|
||||||
Buildings and improvements
|
813,274
|
766,058
|
||||||
Machinery and equipment
|
3,433,596
|
3,259,213
|
||||||
Construction in progress
|
421,365
|
367,564
|
||||||
Allowance for depreciation
|
(3,124,035
|
)
|
(2,931,221
|
)
|
||||
1,630,611
|
1,545,738
|
|||||||
Right of use assets
|
122,554
|
117,953
|
||||||
Deferred income taxes
|
179,215
|
159,769
|
||||||
Goodwill
|
180,348
|
179,005
|
||||||
Other intangible assets, net
|
86,195
|
87,223
|
||||||
Other assets
|
110,650
|
105,501
|
||||||
Total assets
|
$
|
4,221,655
|
$
|
4,110,696
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Balance Sheets (continued)
|
||||||||
(Unaudited - In thousands)
|
||||||||
June 28, 2025
|
December 31, 2024
|
|||||||
Liabilities and equity
|
||||||||
Current liabilities:
|
||||||||
Trade accounts payable
|
$
|
224,346
|
$
|
216,313
|
||||
Payroll and related expenses
|
176,553
|
137,101
|
||||||
Lease liabilities
|
26,986
|
25,901
|
||||||
Other accrued expenses
|
268,101
|
264,471
|
||||||
Income taxes
|
11,308
|
64,562
|
||||||
Total current liabilities
|
707,294
|
708,348
|
||||||
Long-term debt less current portion
|
914,504
|
905,019
|
||||||
Deferred income taxes
|
98,320
|
96,363
|
||||||
Long-term lease liabilities
|
98,970
|
94,218
|
||||||
Other liabilities
|
119,573
|
104,086
|
||||||
Accrued pension and other postretirement costs
|
188,003
|
173,700
|
||||||
Total liabilities
|
2,126,664
|
2,081,734
|
||||||
Equity:
|
||||||||
Common stock
|
13,415
|
13,361
|
||||||
Class B convertible common stock
|
1,210
|
1,210
|
||||||
Capital in excess of par value
|
1,314,066
|
1,306,245
|
||||||
Retained earnings
|
926,267
|
955,500
|
||||||
Treasury stock (at cost)
|
(224,592
|
)
|
(212,062
|
)
|
||||
Accumulated other comprehensive income (loss)
|
64,625
|
(35,292
|
)
|
|||||
Total equity
|
2,094,991
|
2,028,962
|
||||||
Total liabilities and equity
|
$
|
4,221,655
|
$
|
4,110,696
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||
Consolidated Condensed Statements of Cash Flows
|
||||||||
(Unaudited - In thousands)
|
||||||||
Six fiscal months ended
|
||||||||
June 28, 2025
|
June 29, 2024
|
|||||||
Operating activities
|
||||||||
Net earnings (loss)
|
$
|
(2,088
|
)
|
$
|
55,323
|
|||
Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
109,743
|
101,677
|
||||||
(Gain)/loss on disposal of property and equipment
|
73
|
(1,091
|
)
|
|||||
Inventory write-offs for obsolescence
|
17,456
|
19,051
|
||||||
Stock compensation expense
|
11,736
|
9,293
|
||||||
Deferred income taxes
|
(6,034
|
)
|
5,589
|
|||||
Other
|
(3,606
|
)
|
(632
|
)
|
||||
Change in U.S. transition tax liability
|
(47,027
|
)
|
(37,622
|
)
|
||||
Change in repatriation tax liability
|
(9,375
|
)
|
(15,000
|
)
|
||||
Changes in operating assets and liabilities, net of effects of businesses acquired
|
(63,571
|
)
|
(81,107
|
)
|
||||
Net cash provided by operating activities
|
7,307
|
55,481
|
||||||
Investing activities
|
||||||||
Capital expenditures
|
(126,167
|
)
|
(115,648
|
)
|
||||
Proceeds from sale of property and equipment
|
494
|
1,265
|
||||||
Purchase of businesses, net of cash acquired
|
-
|
(200,185
|
)
|
|||||
Purchase of short-term investments
|
(28,481
|
)
|
(59,638
|
)
|
||||
Maturity of short-term investments
|
39,400
|
80,110
|
||||||
Other investing activities
|
(661
|
)
|
(1,220
|
)
|
||||
Net cash used in investing activities
|
(115,415
|
)
|
(295,316
|
)
|
||||
Financing activities
|
||||||||
Principal payments on long-term debt
|
(41,911
|
)
|
-
|
|||||
Net proceeds on revolving credit facility
|
49,000
|
-
|
||||||
Dividends paid to common stockholders
|
(24,700
|
)
|
(25,033
|
)
|
||||
Dividends paid to Class B common stockholders
|
(2,419
|
)
|
(2,419
|
)
|
||||
Repurchase of common stock held in treasury
|
(12,538
|
)
|
(25,160
|
)
|
||||
Cash withholding taxes paid when shares withheld for vested equity awards
|
(3,957
|
)
|
(4,058
|
)
|
||||
Other financing activities
|
10,078
|
-
|
||||||
Net cash used in financing activities
|
(26,447
|
)
|
(56,670
|
)
|
||||
Effect of exchange rate changes on cash and cash equivalents
|
18,129
|
(3,483
|
)
|
|||||
Net decrease in cash and cash equivalents
|
(116,426
|
)
|
(299,988
|
)
|
||||
Cash and cash equivalents at beginning of period
|
590,286
|
972,719
|
||||||
Cash and cash equivalents at end of period
|
$
|
473,860
|
$
|
672,731
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of Adjusted Earnings Per Share
|
||||||||||||||||||||
(Unaudited - In thousands, except per share amounts)
|
||||||||||||||||||||
Fiscal quarters ended
|
Six fiscal months ended
|
|||||||||||||||||||
June 28, 2025
|
March 29, 2025
|
June 29, 2024
|
June 28, 2025
|
June 29, 2024
|
||||||||||||||||
GAAP net earnings (loss) attributable to Vishay stockholders
|
$
|
2,004
|
$
|
(4,092
|
)
|
$
|
23,533
|
$
|
(2,088
|
)
|
$
|
54,457
|
||||||||
Reconciling items affecting operating income:
|
||||||||||||||||||||
Favorable resolution of contingency
|
$
|
(11,293
|
)
|
$
|
-
|
$
|
-
|
$
|
(11,293
|
)
|
$
|
-
|
||||||||
Adjusted net earnings (loss)
|
$
|
(9,289
|
)
|
$
|
(4,092
|
)
|
$
|
23,533
|
$
|
(13,381
|
)
|
$
|
54,457
|
|||||||
Adjusted weighted average diluted shares outstanding
|
135,702
|
135,799
|
138,084
|
135,750
|
138,279
|
|||||||||||||||
Adjusted earnings (loss) per diluted share
|
$
|
(0.07
|
)
|
$
|
(0.03
|
)
|
$
|
0.17
|
$
|
(0.10
|
)
|
$
|
0.39
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of Free Cash
|
||||||||||||||||||||
(Unaudited - In thousands)
|
||||||||||||||||||||
Fiscal quarters ended
|
Six fiscal months ended
|
|||||||||||||||||||
June 28, 2025
|
March 29, 2025
|
June 29, 2024
|
June 28, 2025
|
June 29, 2024
|
||||||||||||||||
Net cash provided by (used in) operating activities
|
$
|
(8,791
|
)
|
$
|
16,098
|
$
|
(24,730
|
)
|
$
|
7,307
|
$
|
55,481
|
||||||||
Proceeds from sale of property and equipment
|
$
|
215
|
279
|
514
|
494
|
1,265
|
||||||||||||||
Less: Capital expenditures
|
$
|
(64,598
|
)
|
(61,569
|
)
|
(62,564
|
)
|
(126,167
|
)
|
(115,648
|
)
|
|||||||||
Free cash
|
$
|
(73,174
|
)
|
$
|
(45,192
|
)
|
$
|
(86,780
|
)
|
$
|
(118,366
|
)
|
$
|
(58,902
|
)
|
VISHAY INTERTECHNOLOGY, INC.
|
||||||||||||||||||||
Reconciliation of EBITDA and Adjusted EBITDA
|
||||||||||||||||||||
(Unaudited - In thousands)
|
||||||||||||||||||||
Fiscal quarters ended
|
Six fiscal months ended
|
|||||||||||||||||||
June 28, 2025
|
March 29, 2025
|
June 29, 2024
|
June 28, 2025
|
June 29, 2024
|
||||||||||||||||
GAAP net earnings (loss) attributable to Vishay stockholders
|
$
|
2,004
|
$
|
(4,092
|
)
|
$
|
23,533
|
$
|
(2,088
|
)
|
$
|
54,457
|
||||||||
Net earnings attributable to noncontrolling interests
|
-
|
-
|
347
|
-
|
866
|
|||||||||||||||
Net earnings (loss)
|
$
|
2,004
|
$
|
(4,092
|
)
|
$
|
23,880
|
$
|
(2,088
|
)
|
$
|
55,323
|
||||||||
Interest expense
|
$
|
10,588
|
$
|
8,790
|
$
|
6,657
|
$
|
19,378
|
$
|
13,153
|
||||||||||
Interest income
|
(4,023
|
)
|
(3,877
|
)
|
(6,663
|
)
|
(7,900
|
)
|
(15,716
|
)
|
||||||||||
Income taxes
|
10,273
|
(136
|
)
|
12,391
|
10,137
|
25,210
|
||||||||||||||
Depreciation and amortization
|
55,970
|
53,773
|
52,150
|
109,743
|
101,677
|
|||||||||||||||
EBITDA
|
$
|
74,812
|
$
|
54,458
|
$
|
88,415
|
$
|
129,270
|
$
|
179,647
|
||||||||||
Reconciling items
|
||||||||||||||||||||
Favorable resolution of contingency
|
(11,293
|
)
|
-
|
-
|
(11,293
|
)
|
-
|
|||||||||||||
Adjusted EBITDA
|
$
|
63,519
|
$
|
54,458
|
$
|
88,415
|
$
|
117,977
|
$
|
179,647
|
||||||||||
Adjusted EBITDA margin**
|
8.3
|
%
|
7.6
|
%
|
11.9
|
%
|
8.0
|
%
|
12.1
|
%
|
||||||||||
** Adjusted EBITDA as a percentage of net revenues
|