Vishay Intertechnology Reports Second Quarter 2025 Results
Vishay Intertechnology (NYSE:VSH) reported its Q2 2025 financial results with revenues of $762.3 million. The company achieved a gross margin of 19.5%, which included a negative impact of approximately 160 basis points from the Newport addition. The quarter saw a 7% sequential revenue increase, with growth across all end markets, regions, and customer segments.
The company reported Q2 2025 EPS of $0.01 and an adjusted loss per share of $(0.07). The book-to-bill ratio stood at 1.02, with semiconductors at 0.98 and passive components at 1.06. For Q3 2025, Vishay expects revenues between $755-795 million with a gross margin of approximately 19.7% ±50 basis points.
Vishay Intertechnology (NYSE:VSH) ha comunicato i risultati finanziari del secondo trimestre 2025 con ricavi pari a 762,3 milioni di dollari. L'azienda ha registrato un margine lordo del 19,5%, che include un impatto negativo di circa 160 punti base dovuto all'acquisizione di Newport. Nel trimestre si è registrato un aumento sequenziale dei ricavi del 7%, con crescita in tutti i mercati finali, regioni e segmenti di clientela.
Il risultato per azione (EPS) del secondo trimestre 2025 è stato di 0,01 dollari, mentre la perdita rettificata per azione è stata di (0,07) dollari. Il rapporto book-to-bill si è attestato a 1,02, con i semiconduttori a 0,98 e i componenti passivi a 1,06. Per il terzo trimestre 2025, Vishay prevede ricavi compresi tra 755 e 795 milioni di dollari e un margine lordo di circa il 19,7% ± 50 punti base.
Vishay Intertechnology (NYSE:VSH) reportó sus resultados financieros del segundo trimestre de 2025 con ingresos de 762,3 millones de dólares. La compañía alcanzó un margen bruto del 19,5%, que incluyó un impacto negativo de aproximadamente 160 puntos básicos debido a la incorporación de Newport. El trimestre registró un aumento secuencial de ingresos del 7%, con crecimiento en todos los mercados finales, regiones y segmentos de clientes.
La empresa reportó un BPA (EPS) de 0,01 dólares y una pérdida ajustada por acción de (0,07) dólares en el segundo trimestre de 2025. La relación book-to-bill fue de 1,02, con semiconductores en 0,98 y componentes pasivos en 1,06. Para el tercer trimestre de 2025, Vishay espera ingresos entre 755 y 795 millones de dólares y un margen bruto de aproximadamente 19,7% ± 50 puntos básicos.
Vishay Intertechnology (NYSE:VSH)� 2025� 2분기 실적� 발표하며 매출� 7�6230� 달러� 기록했습니다. 회사� 19.5%� 총이익률� 달성했으�, 여기에는 Newport 인수� 인한 � 160 베이시스 포인트의 부정적 영향� 포함되어 있습니다. 이번 분기 매출은 � 분기 대� 7% 증가했으�, 모든 최종 시장, 지� � 고객 부문에� 성장� 나타났습니다.
회사� 2025� 2분기 주당순이�(EPS)� 0.01달러, 조정 주당손실은 (0.07)달러라고 보고했습니다. 북투�(book-to-bill) 비율은 1.02였으며, 반도체는 0.98, 수동 부품은 1.06이었습니�. 2025� 3분기 Vishay� 매출� 7�5500만~7�9500� 달러� 예상하며, 총이익률은 � 19.7% ± 50 베이시스 포인트가 � 것으� 전망합니�.
Vishay Intertechnology (NYSE:VSH) a publié ses résultats financiers du deuxième trimestre 2025 avec un chiffre d'affaires de 762,3 millions de dollars. La société a réalisé une marge brute de 19,5%, incluant un impact négatif d'environ 160 points de base lié à l'intégration de Newport. Le trimestre a enregistré une augmentation séquentielle des revenus de 7%, avec une croissance dans tous les marchés finaux, régions et segments clients.
La société a déclaré un BPA (bénéfice par action) de 0,01 $ au deuxième trimestre 2025 et une perte ajustée par action de (0,07 $). Le ratio book-to-bill s'est établi à 1,02, avec 0,98 pour les semi-conducteurs et 1,06 pour les composants passifs. Pour le troisième trimestre 2025, Vishay prévoit un chiffre d'affaires compris entre 755 et 795 millions de dollars avec une marge brute d'environ 19,7% ± 50 points de base.
Vishay Intertechnology (NYSE:VSH) meldete seine Finanzergebnisse für das zweite Quartal 2025 mit Erlösen von 762,3 Millionen US-Dollar. Das Unternehmen erzielte eine Bruttomarge von 19,5%, die einen negativen Einfluss von etwa 160 Basispunkten durch die Übernahme von Newport beinhaltete. Im Quartal gab es einen 7%igen sequenziellen Umsatzanstieg mit Wachstum in allen Endmärkten, Regionen und Kundensegmenten.
Das Unternehmen meldete für das zweite Quartal 2025 einen Gewinn je Aktie (EPS) von 0,01 US-Dollar und einen bereinigten Verlust je Aktie von (0,07) US-Dollar. Das Book-to-Bill-Verhältnis lag bei 1,02, wobei Halbleiter bei 0,98 und passive Komponenten bei 1,06 standen. Für das dritte Quartal 2025 erwartet Vishay Umsätze zwischen 755 und 795 Millionen US-Dollar mit einer Bruttomarge von etwa 19,7% ± 50 Basispunkten.
- Sequential revenue growth of 7% across all segments and regions
- Book-to-bill ratio above 1.0 at 1.02, indicating healthy demand
- Strong passive components book-to-bill of 1.06
- Expected Q3 2025 revenue growth to $775M ±$20M
- Adjusted loss per share of $(0.07) in Q2 2025
- Newport acquisition negatively impacting gross margins by 160 basis points
- Semiconductor book-to-bill below 1.0 at 0.98
- Gross margin remains pressured at 19.5%
Insights
Q2 shows 7% sequential revenue growth with positive book-to-bill ratio, but Vishay still posted adjusted loss despite revenue improvement.
Vishay Intertechnology's Q2 2025 results reveal a company in transition, showing early signs of recovery amid ongoing challenges. The $762.3 million revenue represents a 7% sequential increase, with growth across all end markets, regions, and customer segments. This broad-based improvement suggests the semiconductor cycle may be turning positive after a prolonged downturn.
The book-to-bill ratio of 1.02 (orders exceeding shipments) further supports this recovery narrative, though it's worth noting the divergence between semiconductors (0.98) and passive components (1.06). The 4.6-month backlog provides reasonable visibility and operational stability.
However, profitability remains challenged. The 19.5% gross margin includes a 160 basis point negative impact from the Newport acquisition. More concerning is the adjusted loss per share of $(0.07), indicating that despite revenue growth, Vishay hasn't reached the inflection point for earnings recovery. The GAAP EPS of $0.01 likely benefits from one-time items masking underlying operational challenges.
Management's Q3 guidance projects modest sequential growth with revenues of $775 million ±$20 million and slightly improved gross margins of 19.7% ±50 basis points, still dampened by Newport integration costs. This cautious outlook suggests a gradual rather than dramatic recovery trajectory.
The management's mention of "capacity expansion" investments positions the company to capitalize on the emerging upturn, but these investments may pressure margins in the near term before yielding returns. While directionally positive, Vishay still faces the challenge of translating revenue improvement into sustainable profitability.
MALVERN, Pa., Aug. 06, 2025 (GLOBE NEWSWIRE) -- Vishay Intertechnology, Inc., (NYSE:VSH), one of the world's largest manufacturers of discrete semiconductors and passive electronic components, today announced results for the fiscal second quarter ended June 28, 2025.
Highlights
- 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
“The promising signals we saw emerging at the beginning of the year contributed to a
3Q 2025 Outlook
For the third quarter of 2025, management expects revenues in the range of
Conference Call
A conference call to discuss Vishay’s second quarter financial results is scheduled for Wednesday, August 6, 2025 at 9:00 a.m. ET. To participate in the live conference call,please pre-register . Upon registering, you will be emailed a dial-in number, and unique PIN.
A live audio webcast of the conference call and a PDF copy of the press release and the quarterly presentation will be accessible directly from the Investor Relations section of the Vishay website at .
There will be a replay of the conference call available on the Investor Relations website approximately one hour following the call and will remain available for 30 days.
About Vishay
Vishay manufactures one of the world’s largest portfolios of discrete semiconductors and passive electronic components that are essential to innovative designs in the automotive, industrial, computing, consumer, telecommunications, military, aerospace, and medical markets. Serving customers worldwide, Vishay isThe DNA of tech.� Vishay Intertechnology, Inc. is a Fortune 1,000 Company listed on the NYSE (VSH). More on Vishay at.
This press release includes certain financial measures which are not recognized in accordance with U.S. generally accepted accounting principles ("GAAP"), including adjusted net earnings; adjusted earnings per share; adjusted gross margin; adjusted operating margin; free cash; earnings before interest, taxes, depreciation and amortization ("EBITDA"); adjusted EBITDA; and adjusted EBITDA margin; which are considered "non-GAAP financial measures" under the U.S. Securities and Exchange Commission rules. These non-GAAP measures supplement our GAAP measures of performance or liquidity and should not be viewed as an alternative to GAAP measures of performance or liquidity. Non-GAAP measures such as adjusted net earnings, adjusted earnings per share, adjusted gross margin, adjusted operating margin, free cash, EBITDA, adjusted EBITDA, and adjusted EBITDA margin do not have uniform definitions. These measures, as calculated by Vishay, may not be comparable to similarly titled measures used by other companies. Management believes that such measures are meaningful to investors because they provide insight with respect to intrinsic operating results of the Company. Although the terms "free cash" and "EBITDA" are not defined in GAAP, the measures are derived using various line items measured in accordance with GAAP. Reconciling items to arrive at adjusted net earnings represent significant charges or credits that are important to understanding the Company's intrinsic operations. Reconciling items to calculate adjusted gross margin, adjusted operating margin and adjusted EBITDA represent those same items used in computing adjusted net earnings, as relevant. Furthermore, the presented calculation of adjusted EBITDA is substantially similar to, but not identical to, a measure used in the calculation of financial ratios required for covenant compliance under Vishay's revolving credit facility. These reconciling items are indicated on the accompanying reconciliation schedules and are more fully described in the Company's financial statements presented in its annual report on Form 10-K and its quarterly reports presented on Forms 10-Q.
Statements contained herein that relate to the Company's future performance, including forecasted revenues and margins, capital investment, capacity expansion, stockholder returns, and the performance of the economy in general, are forward-looking statements within the safe harbor provisions of Private Securities Litigation Reform Act of 1995. Words and expressions such as “guide,� “will,� “expect,� “anticipate,� “committed� or other similar words or expressions often identify forward-looking statements. Such statements are based on current expectations only, and are subject to certain risks, uncertainties and assumptions, many of which are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results, performance, or achievements 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; manufacturing or supply chain interruptions or changes in customer demand; delays or difficulties in implementing our cost reduction strategies; delays or difficulties in expanding our manufacturing capacities; an inability to attract and retain highly qualified personnel; changes in foreign currency exchange rates; uncertainty related to the effects of changes in foreign currency exchange rates; competition and technological changes in our industries; difficulties in new product development; difficulties in identifying suitable acquisition candidates, consummating a transaction on terms which we consider acceptable, and integration and performance of acquired businesses; changes in U.S. and foreign trade regulations and tariffs, and uncertainty regarding the same; changes in applicable domestic and foreign tax regulations, and uncertainty regarding the same; changes in applicable accounting standards and other factors affecting our operations that are set forth in our filings with the Securities and Exchange Commission, including our annual reports on Form 10-K and our quarterly reports on Form 10-Q. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
The DNA of tech™is a trademark of Vishay Intertechnology.
Contact:
Vishay Intertechnology, Inc.
Peter Henrici
Executive Vice President, Corporate Development
+1-610-644-1300
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 ( | |||||||||||
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 ( | |||||||
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 | |||||||||||||||||||
