Vishay Precision Group, Inc. (NYSE: VPG), a leader in precision
measurement and sensing technologies, today announced its results
for its fiscal 2023 second quarter ended July 1, 2023.
Second Fiscal Quarter
Highlights:
- Revenues of $90.8 million increased 2.5% from a year ago.
- Gross profit margin was 42.6%, as compared to 42.1% reported a
year ago.
- Adjusted gross profit margin* was 42.7%, as compared to 42.9%
reported a year ago.
- Operating margin was 13.0%, as compared to 11.9% reported a
year ago.
- Adjusted operating margin* was 13.2%, as compared to 13.7%
reported a year ago.
- Diluted net earnings per share of $0.60 compared to $0.79
reported a year ago.
- Adjusted diluted net earnings per share* of $0.58 compared to
$0.68 reported a year ago.
- EBITDA* was $16.6 million with an EBITDA margin* of 18.2%.
- Adjusted EBITDA* was $16.0 million with an adjusted EBITDA
margin* of 17.6%.
- Cash from operating activities was $9.8 million with adjusted
free cash flow* of $6.4 million.
Ziv Shoshani, Chief Executive Officer of VPG, commented, "We
delivered another strong quarter of financial results in the second
quarter of 2023. We grew revenues year-over-year and sequentially,
and increased our adjusted gross margin, adjusted operating margin,
and adjusted diluted net earnings from the first quarter of 2023.
In addition, we generated strong cash flow in the second quarter,
as we grew adjusted EBITDA 13.0% and adjusted free cash flow by
29.7%, sequentially.
Mr. Shoshani said: "Second-quarter orders increased 3%
sequentially to $85.6 million and resulted in a book-to-bill of
0.94, reflecting sequentially higher orders across our business
segments. With a solid outlook for the third quarter, we continue
our focus on ongoing active customer engagements for both existing
and broadening applications for our high-performance precision
measurement and sensing applications."
VPG Extends Stock Repurchase Authorization:The
Company also announced today that its Board of Directors has
extended for another year its previously approved stock repurchase
authorization for the Company to repurchase in aggregate up to
502,500 shares of its outstanding common stock.
Second Fiscal Quarter and Six Month
Financial Trends:
The Company's second fiscal quarter 2023 net earnings
attributable to VPG stockholders were $8.2 million, or $0.60 per
diluted share, compared to $10.8 million, or $0.79 per diluted
share, in the second fiscal quarter of 2022.
In the six fiscal months ended July 1, 2023 net earnings
attributable to VPG stockholders were $15.2 million, or $1.11 per
diluted share, compared to $17.1 million, or $1.25 per diluted
share, in the six fiscal months ended July 2, 2022.
The second fiscal quarter 2023 adjusted net earnings*
attributable to VPG stockholders were $8.0 million, or $0.58 per
adjusted diluted net earnings per share*, compared to $9.3 million,
or $0.68 per adjusted diluted net earnings per share* in the second
fiscal quarter of 2022.
In the six fiscal months ended July 1, 2023 adjusted net
earnings* attributable to VPG stockholders were $15.0 million, or
$1.10 per adjusted diluted net earnings per share*, compared to
$16.0 million, or $1.17 per adjusted diluted net earnings per
share* in the six fiscal months ended July 2, 2022.
Segment Performance:
The Sensors segment revenue of $36.3 million in the second
fiscal quarter of 2023 decreased 10.0% from $40.3 million in the
second fiscal quarter of 2022; sequentially, revenue decreased 1.3%
compared to $36.7 million in the first fiscal quarter of 2023. The
year-over-year decrease in revenues was primarily attributable to
lower sales of advanced sensors products primarily in our Other
markets (mainly for consumer applications) and lower sales of
precision resistors in the Test and Measurement market, partially
offset by increases in precision resistor sales in the Avionics,
Military and Space (AMS) market. Sequentially, the decrease
primarily reflected lower revenue of precision resistors and
advanced sensors in the AMS markets partially offset by higher
advanced sensors revenue in our Other markets (mainly for consumer
applications).
Gross profit margin for the Sensors segment was 40.1% for the
second fiscal quarter of 2023. Gross profit margin decreased
compared to 44.3% in the second fiscal quarter of 2022, and
decreased compared to 41.2% in the first fiscal quarter of 2023.
The year-over-year decrease in gross profit margin was primarily
due to lower volume and temporary labor inefficiencies, partially
offset by favorable foreign currency exchange rates and cost
reduction programs. Sequentially, the lower gross profit margin was
primarily due to lower volume, partially offset by favorable
foreign currency exchange rates.
The Weighing Solutions segment revenue of $31.3 million in the
second fiscal quarter of 2023 increased 9.8% compared to $28.5
million in the second fiscal quarter of 2022 and was 1.9% lower
than $31.9 million in the first fiscal quarter of 2023. The
year-over-year increase in revenues was mainly attributable to
higher sales of load cells in our Other markets for precision
agriculture, consumer, and construction applications. Sequentially,
the decrease in revenues was attributable to lower sales in our
Other markets for precision agriculture and construction
applications, partially offset by an increase in revenues in the
Industrial Weighing market.
Gross profit margin for the Weighing Solutions segment was 38.7%
for the second fiscal quarter of 2023, which increased compared to
33.7% in the second fiscal quarter of 2022, and increased compared
to 34.9% in the first fiscal quarter of 2023. The year-over-year
increase in gross profit margin was primarily due to higher volume,
selling price increases, lower freight costs, and cost reduction
programs, partially offset by higher materials costs. The
sequential increase in gross profit margin was primarily due to
favorable product mix, increased selling prices and cost reduction
programs.
The Measurement Systems segment revenue of $23.3 million in the
second fiscal quarter of 2023 increased 17.1% year-over-year from
$19.9 million in the second fiscal quarter of 2022 and was 14.8%
higher than $20.3 million in the first fiscal quarter of 2023. The
year-over-year increase was primarily attributable to increased
revenue in the Steel market. Sequentially, the increase
in revenue was primarily due to the higher revenue of products in
the Steel market, partially offset by lower sales of Diversified
Technical Systems Inc. ("DTS") products in the AMS market.
Gross profit margin for the Measurement Systems segment was
51.8% (or 52.0% adjusted to exclude $0.04 million of purchase
accounting adjustments related to the DTS and the Dynamic Systems
Inc. ("DSI") acquisitions), compared to 49.9% (or 53.3% adjusted to
exclude $0.7 million of purchase accounting adjustment related to
the DTS and DSI acquisitions), in the second fiscal quarter of
2022, and 53.9% (or 54.1% adjusted to exclude $0.05 million of
purchase accounting adjustments related to the DTS and DSI
acquisitions) in the first fiscal quarter of 2023. The
year-over-year adjusted gross profit margin* was lower as higher
volume and higher selling prices were offset mainly by unfavorable
foreign exchange rates and higher wages and materials costs. The
sequentially lower adjusted gross profit margin* reflected higher
volume with an unfavorable product mix.
Near-Term Outlook
“We expect net revenues to be in the range of $85 million to $95
million for the third fiscal quarter of 2023, at constant second
fiscal quarter 2023 foreign currency exchange rates,” concluded Mr.
Shoshani.
*Use of Non-GAAP Financial Information:
We define “adjusted gross profit margin" as gross profit margin
before purchase accounting adjustments related to the DTS and DSI
acquisitions, and start-up costs related to our new advanced
sensors facility, and COVID-19 costs. We define "adjusted operating
margin" as operating margin before purchase accounting adjustments
related to the DTS and DSI acquisitions, start-up costs related to
our new advanced sensors facility, COVID-19 costs, and
restructuring costs. We define "adjusted net earnings” and
"adjusted diluted net earnings per share" as net earnings
attributable to VPG stockholders before purchase accounting
adjustments related to the DTS and DSI acquisitions, start-up costs
related to our new advanced sensors facility, COVID-19 costs,
restructuring costs, foreign currency exchange gains and losses,
and associated tax effects. We define "EBITDA" as earnings before
interest, taxes, depreciation, and amortization. We define
"Adjusted EBITDA" as earnings before interest, taxes, depreciation,
and amortization before purchase accounting adjustments related to
the DTS and DSI acquisitions, start-up costs related to our new
advanced sensors facility, COVID-19, restructuring costs, foreign
currency exchange gains and losses, and associated tax effects.
"Adjusted free cash flow" for the second fiscal quarter of 2023 is
defined as the amount of cash generated from operating activities
($9.8 million), in excess of our capital expenditures ($3.4
million), net of proceeds, if any, from the sale of assets ($0.0
million).
Management believes that these non-GAAP measures are useful to
investors because each presents what management views as our core
operating results for the relevant period. The adjustments to the
applicable GAAP measures relate to occurrences or events that are
outside of our core operations, and management believes that the
use of these non-GAAP measures provides a consistent basis to
evaluate our operating profitability and performance trends across
comparable periods. These reconciling items are indicated on the
accompanying reconciliation schedules and are more fully described
in VPG’s financial statements presented in our Annual Report on
Form 10-K and its Quarterly Reports on Forms 10-Q.
Conference Call and Webcast:
A conference call will be held on Tuesday, August 8, 2023 at
9:00 a.m. ET (8:00 a.m. CT). To access the conference call,
interested parties may call 1-833-470-1428 or internationally
+1-404-975-4839 and use passcode 717236, or log on to the investor
relations page of the VPG website at ir.vpgsensors.com. A replay
will be available approximately one hour after the completion of
the call by calling toll-free 1-866-813-9403 or internationally
1-929-458-6194 and by using passcode 138958. The replay will also
be available on the “Events” page of investor relations section of
the VPG website at ir.vpgsensors.com.
About VPG:
Vishay Precision Group, Inc. (VPG) is a leader in precision
measurement and sensing technologies. Our sensors, weighing
solutions and measurement systems optimize and enhance our
customers’ product performance across a broad array of markets to
make our world safer, smarter, and more productive. To learn more,
visit VPG at www.vpgsensors.com and follow us on LinkedIn.
Forward-Looking Statements:
From time to time, information provided by us, including, but
not limited to, statements in this press release, or other
statements made by or on our behalf, may contain or constitute
"forward-looking" information within the meaning 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, expected, estimated, or
projected. Among the factors that could cause actual results to
materially differ include: general business and economic
conditions; impact of inflation; potential issues respecting the
United States federal government debt ceiling; global labor and
supply chain challenges; difficulties or delays in identifying,
negotiating and completing acquisitions and integrating acquired
companies; the inability to realize anticipated synergies and
expansion possibilities; difficulties in new product development;
changes in competition and technology in the markets that we serve
and the mix of our products required to address these changes;
changes in foreign currency exchange rates; political, economic,
health (including the COVID-19 pandemic) and military instability
in the countries in which we operate; difficulties in implementing
our cost reduction strategies, such as underutilization of
production facilities, labor unrest or legal challenges to our
lay-off or termination plans, operation of redundant facilities due
to difficulties in transferring production to achieve efficiencies;
compliance issues under applicable laws, such as export control
laws, including the outcome of our voluntary self-disclosure of
export control non-compliance; significant developments from the
recent and potential changes in tariffs and trade regulation; our
efforts and efforts by governmental authorities to mitigate the
COVID-19 pandemic, such as travel bans, shelter-in-place orders and
business closures and the related impact on resource allocations,
manufacturing and supply chains; our status as a “critical”,
“essential” or “life-sustaining” business in light of COVID-19
business closure laws, orders and guidance being challenged by a
governmental body or other applicable authority; our ability to
execute our new corporate strategy and business continuity,
operational and budget plans; and other factors affecting our
operations, markets, products, services, and prices that are set
forth in our Annual Report on Form 10-K for the fiscal year ended
December 31, 2022. We caution you not to place undue reliance on
forward-looking statements, which speak only as of the date of this
report or as of the dates otherwise indicated in such
forward-looking statements. We undertake no obligation to publicly
update or revise any forward-looking statements, whether as a
result of new information, future events, or otherwise.
Contact:Steve CantorVishay Precision Group,
Inc.781-222-3516info@vpgsensors.com
VISHAY PRECISION GROUP, INC. |
|
|
|
Consolidated Condensed Statements of Operations |
|
|
|
(Unaudited - In thousands, except per share amounts) |
|
|
|
|
|
|
|
|
Fiscal quarter ended |
|
July 1, 2023 |
|
July 2, 2022 |
Net revenues |
$ |
90,802 |
|
|
$ |
88,618 |
|
Costs of products sold |
|
52,090 |
|
|
|
51,284 |
|
Gross profit |
|
38,712 |
|
|
|
37,334 |
|
Gross profit margin |
|
42.6 |
% |
|
|
42.1 |
% |
|
|
|
|
Selling, general, and
administrative expenses |
|
26,755 |
|
|
|
25,879 |
|
Restructuring costs |
|
162 |
|
|
|
904 |
|
Operating income |
|
11,795 |
|
|
|
10,551 |
|
Operating margin |
|
13.0 |
% |
|
|
11.9 |
% |
|
|
|
|
Other income (expense): |
|
|
|
Interest expense |
|
(1,079 |
) |
|
|
(428 |
) |
Other |
|
1,019 |
|
|
|
3,344 |
|
Other income (expense) |
|
(60 |
) |
|
|
2,916 |
|
|
|
|
|
Income before taxes |
|
11,735 |
|
|
|
13,467 |
|
|
|
|
|
Income tax expense |
|
3,384 |
|
|
|
2,587 |
|
|
|
|
|
Net earnings |
|
8,351 |
|
|
|
10,880 |
|
Less: net earnings
attributable to noncontrolling interests |
|
115 |
|
|
|
125 |
|
Net earnings attributable to
VPG stockholders |
$ |
8,236 |
|
|
$ |
10,755 |
|
|
|
|
|
Basic earnings per share
attributable to VPG stockholders |
$ |
0.61 |
|
|
$ |
0.79 |
|
Diluted earnings per share
attributable to VPG stockholders |
$ |
0.60 |
|
|
$ |
0.79 |
|
|
|
|
|
Weighted average shares
outstanding - basic |
|
13,601 |
|
|
|
13,648 |
|
Weighted average shares
outstanding - diluted |
|
13,670 |
|
|
|
13,692 |
|
|
|
|
|
|
|
|
|
VISHAY PRECISION GROUP, INC. |
|
|
|
Consolidated Condensed Statements of Operations |
|
|
|
(Unaudited - In thousands, except per share amounts) |
|
|
|
|
|
|
|
|
Six fiscal months ended |
|
July 1, 2023 |
|
July 2, 2022 |
Net revenues |
$ |
179,666 |
|
|
$ |
176,283 |
|
Costs of products sold |
|
103,755 |
|
|
|
103,699 |
|
Gross profit |
|
75,911 |
|
|
|
72,584 |
|
Gross profit margin |
|
42.3 |
% |
|
|
41.2 |
% |
|
|
|
|
Selling, general, and
administrative expenses |
|
53,914 |
|
|
|
52,553 |
|
Restructuring costs |
|
278 |
|
|
|
1,165 |
|
Operating income |
|
21,719 |
|
|
|
18,866 |
|
Operating margin |
|
12.1 |
% |
|
|
10.7 |
% |
|
|
|
|
Other income (expense): |
|
|
|
Interest expense |
|
(2,076 |
) |
|
|
(757 |
) |
Other |
|
1,294 |
|
|
|
3,783 |
|
Other income (expense) |
|
(782 |
) |
|
|
3,026 |
|
|
|
|
|
Income before taxes |
|
20,937 |
|
|
|
21,892 |
|
|
|
|
|
Income tax expense |
|
5,604 |
|
|
|
4,328 |
|
|
|
|
|
Net earnings |
|
15,333 |
|
|
|
17,564 |
|
Less: net earnings
attributable to noncontrolling interests |
|
133 |
|
|
|
453 |
|
Net earnings attributable to
VPG stockholders |
$ |
15,200 |
|
|
$ |
17,111 |
|
|
|
|
|
Basic earnings per share
attributable to VPG stockholders |
$ |
1.12 |
|
|
$ |
1.25 |
|
Diluted earnings per share
attributable to VPG stockholders |
$ |
1.11 |
|
|
$ |
1.25 |
|
|
|
|
|
Weighted average shares
outstanding - basic |
|
13,593 |
|
|
|
13,643 |
|
Weighted average shares
outstanding - diluted |
|
13,661 |
|
|
|
13,684 |
|
|
|
|
|
|
|
|
|
VISHAY PRECISION GROUP, INC. |
|
|
|
Consolidated Condensed Balance Sheets |
|
|
|
(In thousands) |
|
|
|
|
July 1, 2023 |
|
December 31, 2022 |
|
(Unaudited) |
|
|
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
98,521 |
|
|
$ |
88,562 |
|
Accounts receivable, net |
|
60,548 |
|
|
|
60,068 |
|
Inventories: |
|
|
|
Raw materials |
|
33,737 |
|
|
|
31,852 |
|
Work in process |
|
30,068 |
|
|
|
26,401 |
|
Finished goods |
|
25,613 |
|
|
|
26,407 |
|
Inventories, net |
|
89,418 |
|
|
|
84,660 |
|
|
|
|
|
Prepaid expenses and other current assets |
|
15,904 |
|
|
|
18,516 |
|
Total current assets |
|
264,391 |
|
|
|
251,806 |
|
|
|
|
|
Property and equipment: |
|
|
|
Land |
|
4,139 |
|
|
|
4,117 |
|
Buildings and improvements |
|
71,459 |
|
|
|
71,613 |
|
Machinery and equipment |
|
125,593 |
|
|
|
125,301 |
|
Software |
|
8,933 |
|
|
|
9,539 |
|
Construction in progress |
|
10,662 |
|
|
|
10,075 |
|
Accumulated depreciation |
|
(133,658 |
) |
|
|
(133,518 |
) |
Property and equipment,
net |
|
87,128 |
|
|
|
87,127 |
|
|
|
|
|
Goodwill |
|
45,703 |
|
|
|
45,544 |
|
Intangible assets, net |
|
46,476 |
|
|
|
48,217 |
|
Operating lease right-of-use
assets |
|
23,663 |
|
|
|
24,342 |
|
Other assets |
|
19,616 |
|
|
|
19,706 |
|
Total assets |
$ |
486,977 |
|
|
$ |
476,742 |
|
|
|
|
|
|
|
|
|
VISHAY PRECISION GROUP, INC. |
|
|
|
Consolidated Condensed Balance Sheets |
|
|
|
(In thousands) |
|
|
|
|
July 1, 2023 |
|
December 31, 2022 |
|
(Unaudited) |
|
|
Liabilities and
equity |
|
|
|
Current liabilities: |
|
|
|
Trade accounts payable |
$ |
12,411 |
|
|
$ |
13,792 |
|
Payroll and related expenses |
|
19,355 |
|
|
|
21,966 |
|
Other accrued expenses |
|
22,660 |
|
|
|
20,306 |
|
Income taxes |
|
2,740 |
|
|
|
4,064 |
|
Current portion of operating lease liabilities |
|
4,072 |
|
|
|
4,208 |
|
Total current liabilities |
|
61,238 |
|
|
|
64,336 |
|
|
|
|
|
Long-term debt, less current
portion |
|
60,799 |
|
|
|
60,799 |
|
Deferred income taxes |
|
4,060 |
|
|
|
4,212 |
|
Operating lease
liabilities |
|
18,987 |
|
|
|
20,043 |
|
Other liabilities |
|
13,200 |
|
|
|
13,053 |
|
Accrued pension and other
postretirement costs |
|
7,028 |
|
|
|
7,777 |
|
Total liabilities |
|
165,312 |
|
|
|
170,220 |
|
|
|
|
|
Equity: |
|
|
|
Common stock |
|
1,330 |
|
|
|
1,325 |
|
Class B convertible common stock |
|
103 |
|
|
|
103 |
|
Treasury stock |
|
(11,924 |
) |
|
|
(11,504 |
) |
Capital in excess of par value |
|
201,611 |
|
|
|
201,164 |
|
Retained earnings |
|
171,559 |
|
|
|
156,359 |
|
Accumulated other comprehensive loss |
|
(41,076 |
) |
|
|
(40,900 |
) |
Total Vishay Precision Group,
Inc. stockholders' equity |
|
321,603 |
|
|
|
306,547 |
|
Noncontrolling interests |
|
62 |
|
|
|
(25 |
) |
Total equity |
|
321,665 |
|
|
|
306,522 |
|
Total liabilities and
equity |
$ |
486,977 |
|
|
$ |
476,742 |
|
|
|
|
|
|
|
|
|
VISHAY PRECISION GROUP, INC. |
|
|
|
Consolidated Condensed Statements of Cash Flows |
|
|
|
(Unaudited - In thousands) |
|
|
|
|
|
|
|
|
Six Fiscal Months Ended |
|
July 1, 2023 |
|
July 2, 2022 |
Operating
activities |
|
|
|
Net earnings |
$ |
15,333 |
|
|
$ |
17,564 |
|
Adjustments to reconcile net
earnings to net cash provided by operating activities: |
|
|
|
Depreciation and amortization |
|
7,725 |
|
|
|
7,622 |
|
Gain on sale of property and equipment |
|
28 |
|
|
|
(178 |
) |
Reclassification of foreign currency translation adjustment related
to disposal of subsidiary |
|
— |
|
|
|
191 |
|
Share-based compensation expense |
|
1,229 |
|
|
|
1,024 |
|
Inventory write-offs for obsolescence |
|
1,049 |
|
|
|
866 |
|
Deferred income taxes |
|
507 |
|
|
|
1,116 |
|
Foreign currency impacts and other items |
|
(1,557 |
) |
|
|
(2,740 |
) |
Net changes in operating
assets and liabilities: |
|
|
|
Accounts receivable |
|
(956 |
) |
|
|
(3,434 |
) |
Inventories |
|
(5,697 |
) |
|
|
(10,739 |
) |
Prepaid expenses and other current assets |
|
2,726 |
|
|
|
254 |
|
Trade accounts payable |
|
(684 |
) |
|
|
14 |
|
Other current liabilities |
|
(593 |
) |
|
|
(2,059 |
) |
Other non current assets and liabilities, net |
|
(292 |
) |
|
|
(403 |
) |
Accrued pension and other postretirement costs, net |
|
(606 |
) |
|
|
(342 |
) |
Net cash provided by operating
activities |
|
18,212 |
|
|
|
8,756 |
|
|
|
|
|
Investing
activities |
|
|
|
Capital expenditures |
|
(6,874 |
) |
|
|
(8,815 |
) |
Proceeds from sale of property
and equipment |
|
12 |
|
|
|
380 |
|
Net cash used in investing
activities |
|
(6,862 |
) |
|
|
(8,435 |
) |
|
|
|
|
Financing
activities |
|
|
|
Purchase of treasury
stock |
|
(420 |
) |
|
|
— |
|
Distributions to
noncontrolling interests |
|
(46 |
) |
|
|
(284 |
) |
Payments of employee taxes on
certain share-based arrangements |
|
(825 |
) |
|
|
(435 |
) |
Net cash used in financing
activities |
|
(1,291 |
) |
|
|
(719 |
) |
Effect of exchange rate
changes on cash and cash equivalents |
|
(100 |
) |
|
|
(4,508 |
) |
Increase (decrease) in cash
and cash equivalents |
|
9,959 |
|
|
|
(4,906 |
) |
|
|
|
|
Cash and cash equivalents at
beginning of period |
|
88,562 |
|
|
|
84,335 |
|
Cash and cash equivalents at
end of period |
$ |
98,521 |
|
|
$ |
79,429 |
|
|
|
|
|
Supplemental
disclosure of investing transactions: |
|
|
|
Capital expenditures accrued
but not yet paid |
$ |
1,118 |
|
|
$ |
2,684 |
|
|
|
|
|
|
|
|
|
VISHAY
PRECISION GROUP, INC. |
|
|
|
|
|
|
|
|
|
|
Reconciliation of Consolidated Adjusted Gross Profit,
Operating Income, Net Earnings Attributable to VPG Stockholders and
Diluted Earnings Per Share |
|
|
(Unaudited
- In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
Operating Income |
|
Net Earnings Attributable to VPG Stockholders |
|
Diluted Earnings Per share |
Three months
ended |
July 1, 2023 |
|
July 2, 2022 |
|
July 1, 2023 |
|
July 2, 2022 |
|
July 1, 2023 |
|
July 2, 2022 |
|
July 1, 2023 |
|
July 2, 2022 |
As reported - GAAP |
$ |
38,712 |
|
|
$ |
37,334 |
|
|
$ |
11,795 |
|
|
$ |
10,551 |
|
|
$ |
8,236 |
|
|
$ |
10,755 |
|
|
$ |
0.60 |
|
|
$ |
0.79 |
|
As reported - GAAP
Margins |
|
42.6 |
% |
|
|
42.1 |
% |
|
|
13.0 |
% |
|
|
11.9 |
% |
|
|
|
|
|
|
|
|
Acquisition purchase
accounting adjustments |
|
41 |
|
|
|
679 |
|
|
|
41 |
|
|
|
679 |
|
|
|
41 |
|
|
|
679 |
|
|
|
— |
|
|
|
0.05 |
|
Restructuring costs |
|
— |
|
|
|
— |
|
|
|
162 |
|
|
|
904 |
|
|
|
162 |
|
|
|
904 |
|
|
|
0.01 |
|
|
|
0.07 |
|
Foreign currency exchange
(gain)/loss |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(794 |
) |
|
|
(3,380 |
) |
|
|
(0.05 |
) |
|
|
(0.25 |
) |
Less: Tax effect of
reconciling items and discrete tax items |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(312 |
) |
|
|
(377 |
) |
|
|
(0.02 |
) |
|
|
(0.02 |
) |
As Adjusted - Non GAAP |
$ |
38,753 |
|
|
$ |
38,013 |
|
|
$ |
11,998 |
|
|
$ |
12,134 |
|
|
$ |
7,957 |
|
|
$ |
9,335 |
|
|
$ |
0.58 |
|
|
$ |
0.68 |
|
As Adjusted - Non GAAP
Margins |
|
42.7 |
% |
|
|
42.9 |
% |
|
|
13.2 |
% |
|
|
13.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VISHAY
PRECISION GROUP, INC. |
|
|
|
|
|
|
|
|
|
|
Reconciliation of Consolidated Adjusted Gross Profit,
Operating Income, Net Earnings Attributable to VPG Stockholders and
Diluted Earnings Per Share |
|
|
(Unaudited - In
thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
Operating Income |
|
Net Earnings Attributable to VPG Stockholders |
|
Diluted Earnings Per share |
Six fiscal months
ended |
July 1, 2023 |
|
July 2, 2022 |
|
July 1, 2023 |
|
July 2, 2022 |
|
July 1, 2023 |
|
July 2, 2022 |
|
July 1, 2023 |
|
July 2, 2022 |
As reported - GAAP |
$ |
75,911 |
|
|
$ |
72,584 |
|
|
$ |
21,719 |
|
|
$ |
18,866 |
|
|
$ |
15,200 |
|
|
$ |
17,111 |
|
|
$ |
1.11 |
|
|
$ |
1.25 |
|
As reported - GAAP
Margins |
|
42.3 |
% |
|
|
41.2 |
% |
|
|
12.1 |
% |
|
|
10.7 |
% |
|
|
|
|
|
|
|
|
Acquisition purchase
accounting adjustments |
|
90 |
|
|
|
1,050 |
|
|
|
90 |
|
|
|
1,050 |
|
|
|
90 |
|
|
|
1,050 |
|
|
|
0.01 |
|
|
|
0.08 |
|
COVID-19 impact |
|
— |
|
|
|
138 |
|
|
|
— |
|
|
|
138 |
|
|
|
— |
|
|
|
138 |
|
|
|
— |
|
|
|
0.01 |
|
Start-up costs |
|
— |
|
|
|
150 |
|
|
|
— |
|
|
|
150 |
|
|
|
— |
|
|
|
150 |
|
|
|
— |
|
|
|
0.01 |
|
Restructuring costs |
|
— |
|
|
|
— |
|
|
|
278 |
|
|
|
1,165 |
|
|
|
278 |
|
|
|
1,165 |
|
|
|
0.02 |
|
|
|
0.09 |
|
Foreign currency exchange
(gain)/loss |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(856 |
) |
|
|
(3,934 |
) |
|
|
(0.06 |
) |
|
|
(0.29 |
) |
Less: Tax effect of
reconciling items and discrete tax items |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(280 |
) |
|
|
(302 |
) |
|
|
(0.02 |
) |
|
|
(0.02 |
) |
As Adjusted - Non GAAP |
$ |
76,001 |
|
|
$ |
73,922 |
|
|
$ |
22,087 |
|
|
$ |
21,369 |
|
|
$ |
14,992 |
|
|
$ |
15,982 |
|
|
|
1.10 |
|
|
$ |
1.17 |
|
As Adjusted - Non GAAP
Margins |
|
42.3 |
% |
|
|
41.9 |
% |
|
|
12.3 |
% |
|
|
12.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VISHAY
PRECISION GROUP, INC. |
|
|
|
|
Reconciliation of
Adjusted Gross Profit by segment |
|
|
|
|
(Unaudited - In
thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal quarter ended |
|
July 1, 2023 |
|
July 2, 2022 |
|
April 1, 2023 |
Sensors |
|
|
|
|
|
As reported - GAAP |
$ |
14,549 |
|
|
$ |
17,831 |
|
|
$ |
15,144 |
|
As reported - GAAP
Margins |
|
40.1 |
% |
|
|
44.3 |
% |
|
|
41.2 |
% |
As Adjusted - Non GAAP |
$ |
14,549 |
|
|
$ |
17,831 |
|
|
$ |
15,144 |
|
As Adjusted - Non GAAP
Margins |
|
40.1 |
% |
|
|
44.3 |
% |
|
|
41.2 |
% |
|
|
|
|
|
|
Weighing
Solutions |
|
|
|
|
|
As reported - GAAP |
$ |
12,107 |
|
|
$ |
9,585 |
|
|
$ |
11,129 |
|
As reported - GAAP
Margins |
|
38.7 |
% |
|
|
33.7 |
% |
|
|
34.9 |
% |
As Adjusted - Non GAAP |
$ |
12,107 |
|
|
$ |
9,585 |
|
|
$ |
11,129 |
|
As Adjusted - Non GAAP
Margins |
|
38.7 |
% |
|
|
33.7 |
% |
|
|
34.9 |
% |
|
|
|
|
|
|
Measurement
Systems |
|
|
|
|
|
As reported - GAAP |
$ |
12,056 |
|
|
$ |
9,918 |
|
|
$ |
10,926 |
|
As reported - GAAP
Margins |
|
51.8 |
% |
|
|
49.9 |
% |
|
|
53.9 |
% |
Acquisition purchase
accounting adjustments |
|
41 |
|
|
|
679 |
|
|
|
49 |
|
As Adjusted - Non GAAP |
$ |
12,097 |
|
|
$ |
10,597 |
|
|
$ |
10,975 |
|
As Adjusted - Non GAAP
Margins |
|
52.0 |
% |
|
|
53.3 |
% |
|
|
54.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
VISHAY
PRECISION GROUP, INC. |
|
|
|
|
Reconciliation of
Adjusted EBITDA |
|
|
|
|
(Unaudited - In
thousands) |
|
|
|
|
|
|
Fiscal quarter ended |
|
July 1, 2023 |
|
July 2, 2022 |
|
April 1, 2023 |
Net earnings attributable to VPG stockholders |
$ |
8,236 |
|
|
$ |
10,755 |
|
|
$ |
6,964 |
|
Interest Expense |
|
1,079 |
|
|
|
428 |
|
|
|
997 |
|
Income tax expense |
|
3,384 |
|
|
|
2,587 |
|
|
|
2,220 |
|
Depreciation |
|
2,933 |
|
|
|
2,832 |
|
|
|
2,919 |
|
Amortization |
|
934 |
|
|
|
967 |
|
|
|
939 |
|
EBITDA |
|
16,566 |
|
|
$ |
17,569 |
|
|
$ |
14,039 |
|
EBITDA MARGIN |
|
18.2 |
% |
|
|
19.8 |
% |
|
|
15.8 |
% |
Acquisition purchase
accounting adjustments |
|
41 |
|
|
|
679 |
|
|
|
49 |
|
Restructuring costs |
|
162 |
|
|
|
904 |
|
|
|
116 |
|
Foreign currency exchange
(gain)/loss |
|
(794 |
) |
|
|
(3,380 |
) |
|
|
(62 |
) |
ADJUSTED EBITDA |
$ |
15,975 |
|
|
$ |
15,772 |
|
|
$ |
14,142 |
|
ADJUSTED EBITDA MARGIN |
|
17.6 |
% |
|
|
17.8 |
% |
|
|
15.9 |
% |
Vishay Precision (NYSE:VPG)
Historical Stock Chart
From Mar 2024 to Apr 2024
Vishay Precision (NYSE:VPG)
Historical Stock Chart
From Apr 2023 to Apr 2024