Vishay Precision Group, Inc. (NYSE: VPG), a leader in precision
measurement and sensing technologies, today announced its results
for its 2023 third fiscal quarter ended September 30, 2023.
Third Fiscal Quarter
Highlights:
- Revenues of $85.9 million decreased 4.7% from a year ago.
- Gross profit margin was 41.9%, as compared to 41.4% reported a
year ago.
- Adjusted gross profit margin* was 42.1%, as compared to 41.7%
reported a year ago.
- Operating margin was 9.6%, as compared to 13.2% reported a year
ago.
- Adjusted operating margin* was 11.2%, as compared to 13.7%
reported a year ago.
- Diluted net earnings per share of $0.46 compared to $0.74
reported a year ago.
- Adjusted diluted net earnings per share* of $0.47 compared to
$0.69 reported a year ago.
- EBITDA* was $13.7 million with an EBITDA margin* of 15.9%.
- Adjusted EBITDA* was $13.7 million with an adjusted EBITDA
margin* of 16.0%.
- Cash from operating activities was $8.9 million with adjusted
free cash flow* of $6.0 million.
Ziv Shoshani, Chief Executive Officer of VPG, commented,
"Third-quarter revenue was within our guidance, as higher sales of
Measurement Systems were offset by lower sales in our Sensors and
Weighing Solutions segments. Orders of $76.9 million decreased
sequentially, reflecting slowing economic trends and increased
cautiousness among some customers, particularly in our steel and
industrial markets, which offset higher orders in our avionics,
military and space market."
Mr. Shoshani said: "We achieved an adjusted EBITDA margin of
16.0%, and we generated solid levels of cash from operations and
free cash flow. During the third quarter, we continued to execute
our capital allocation strategy, as we repaid $7.0 million of debt
which reduces future interest expense. We repurchased $0.8 million
of stock under the stock repurchase plan authorized by our board of
directors. With our solid balance sheet and our diversified
end-markets, we continue to focus on our strategy to capture a
broadening set of opportunities for our leading precision
measurement and sensing technologies."
Third Fiscal Quarter and Nine Fiscal
Month Financial Trends:The Company's third fiscal quarter
ended September 30, 2023 net earnings attributable to VPG
stockholders were $6.3 million, or $0.46 per diluted share,
compared to $10.1 million, or $0.74 per diluted share, in the third
fiscal quarter ended October 1, 2022.
In the nine fiscal months ended September 30, 2023, net earnings
attributable to VPG stockholders were $21.5 million, or $1.57 per
diluted share, compared to $27.2 million, or $1.99 per diluted
share, in the nine fiscal months ended October 1, 2022.
The third fiscal quarter ended September 30, 2023 adjusted net
earnings* attributable to VPG stockholders were $6.4 million, or
$0.47 per adjusted diluted net earnings per share*, compared to
$9.5 million, or $0.69 per adjusted diluted net earnings per share*
in the third fiscal quarter ended October 1, 2022.
In the nine fiscal months ended September 30, 2023 adjusted net
earnings* attributable to VPG stockholders were $21.4 million, or
$1.57 per adjusted diluted net earnings per share*, compared to
$25.5 million, or $1.86 per adjusted diluted net earnings per
share* in the nine fiscal months ended October 1, 2022.
Segment Performance:
The Sensors segment revenue of $32.5 million in the third fiscal
quarter of 2023 decreased 14.1% from $37.9 million in the third
fiscal quarter of 2022; sequentially, revenue decreased 10.3%
compared to $36.3 million in the second fiscal quarter of 2023. The
year-over-year decrease in revenues was primarily attributable to
lower sales of precision resistors in the Test and Measurement
market, and lower sales of advanced sensors products primarily in
our Other markets (mainly for consumer applications), 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 in the AMS
and Test and Measurement end markets and lower sales of strain
gages in the General Industrial end market.
Gross profit margin for the Sensors segment was 35.9% for the
third fiscal quarter of 2023. Gross profit margin decreased
compared to 40.5% in the third fiscal quarter of 2022, and
decreased compared to 40.1% in the second 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 and temporary labor
inefficiencies.
The Weighing Solutions segment revenue of $29.0 million in the
third fiscal quarter of 2023 decreased 7.7% compared to $31.4
million in the third fiscal quarter of 2022 and was 7.3% lower than
$31.3 million in the second fiscal quarter of 2023. The
year-over-year and sequential decreases in revenues were mainly
attributable to lower sales of load cells in our Other markets for
precision agriculture and construction applications and lower sales
of load cells in our Industrial Weighing market, partially offset
by increased sales in the Transportation market.
Gross profit margin for the Weighing Solutions segment was 38.7%
for the third fiscal quarter of 2023, which increased compared to
33.3% in the third fiscal quarter of 2022, and was even compared to
38.7% in the second fiscal quarter of 2023. The year-over-year
increase in gross profit margin was primarily due to cost
reductions, lower logistics costs, and favorable foreign currency
rates, which offset the impact of lower volume. Sequentially, gross
profit margin was flat, as lower operating costs offset the impact
of lower volume.
The Measurement Systems segment revenue of $24.4 million in the
third fiscal quarter of 2023 increased 17.2% year-over-year from
$20.8 million in the third fiscal quarter of 2022 and was 4.6%
higher than $23.3 million in the second fiscal quarter of 2023. The
year-over-year increase was primarily attributable to increased
revenue in the Steel market and higher sales of Diversified
Technical Systems Inc. ("DTS") products in the AMS market.
Sequentially, the increase in revenue was primarily due to the
higher sales of DTS products in the AMS and Transportation markets,
partially offset by lower sales in the Steel market.
Gross profit margin for the Measurement Systems segment was
53.6% (or 54.5% adjusted to exclude $0.21 million of purchase
accounting adjustments related to the DTS and the Dynamic Systems
Inc. ("DSI") acquisitions), compared to 55.5% (or 56.7% adjusted to
exclude $0.3 million of purchase accounting adjustment related to
the DTS and DSI acquisitions), in the third fiscal quarter of 2022,
and 51.8% (or 52.0% adjusted to exclude $0.04 million of purchase
accounting adjustments related to the DTS and DSI acquisitions) in
the second fiscal quarter of 2023. The year-over-year adjusted
gross profit margin* declined as higher volume and higher average
selling prices were offset mainly by higher labor costs. The
sequentially higher adjusted gross profit margin* reflected higher
volume.
Near-Term Outlook
“Given current market conditions and uncertainties, we expect
net revenues to be in the range of $77 million to $87 million for
the fourth fiscal quarter of 2023, at constant third 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, and
foreign currency exchange gains and losses. "Adjusted free cash
flow" for the third fiscal quarter of 2023 is defined as the amount
of cash generated from operating activities ($8.9 million), in
excess of our capital expenditures ($3.0 million), net of proceeds,
if any, from the sale of assets ($0.1 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, November 7, 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 636531, 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 390728. 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,
and health (including pandemics) instabilities; instability caused
by military hostilities in the countries in which we operate
(including Israel); 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 |
|
September 30, 2023 |
|
October 1, 2022 |
Net revenues |
$ |
85,854 |
|
|
$ |
90,057 |
|
Costs of products sold |
|
49,919 |
|
|
|
52,737 |
|
Gross profit |
|
35,935 |
|
|
|
37,320 |
|
Gross profit margin |
|
41.9 |
% |
|
|
41.4 |
% |
|
|
|
|
Selling, general, and
administrative expenses |
|
26,558 |
|
|
|
25,271 |
|
Restructuring costs |
|
1,153 |
|
|
|
165 |
|
Operating income |
|
8,224 |
|
|
|
11,884 |
|
Operating margin |
|
9.6 |
% |
|
|
13.2 |
% |
|
|
|
|
Other income (expense): |
|
|
|
Interest expense |
|
(1,119 |
) |
|
|
(636 |
) |
Other |
|
1,671 |
|
|
|
1,223 |
|
Other income |
|
552 |
|
|
|
587 |
|
|
|
|
|
Income before taxes |
|
8,776 |
|
|
|
12,471 |
|
|
|
|
|
Income tax expense |
|
2,419 |
|
|
|
2,323 |
|
|
|
|
|
Net earnings |
|
6,357 |
|
|
|
10,148 |
|
Less: net earnings
attributable to noncontrolling interests |
|
77 |
|
|
|
30 |
|
Net earnings attributable to
VPG stockholders |
$ |
6,280 |
|
|
$ |
10,118 |
|
|
|
|
|
Basic earnings per share
attributable to VPG stockholders |
$ |
0.46 |
|
|
$ |
0.74 |
|
Diluted earnings per share
attributable to VPG stockholders |
$ |
0.46 |
|
|
$ |
0.74 |
|
|
|
|
|
Weighted average shares
outstanding - basic |
|
13,600 |
|
|
|
13,649 |
|
Weighted average shares
outstanding - diluted |
|
13,686 |
|
|
|
13,708 |
|
|
|
VISHAY PRECISION GROUP, INC.Consolidated Condensed
Statements of Operations(Unaudited - In thousands, except per share
amounts) |
|
|
|
|
|
|
Nine fiscal months ended |
|
September 30, 2023 |
|
October 1, 2022 |
Net revenues |
$ |
265,520 |
|
|
$ |
266,340 |
|
Costs of products sold |
|
153,674 |
|
|
|
156,436 |
|
Gross profit |
|
111,846 |
|
|
|
109,904 |
|
Gross profit margin |
|
42.1 |
% |
|
|
41.3 |
% |
|
|
|
|
Selling, general, and
administrative expenses |
|
80,472 |
|
|
|
77,824 |
|
Restructuring costs |
|
1,431 |
|
|
|
1,330 |
|
Operating income |
|
29,943 |
|
|
|
30,750 |
|
Operating margin |
|
11.3 |
% |
|
|
11.5 |
% |
|
|
|
|
Other income (expense): |
|
|
|
Interest expense |
|
(3,195 |
) |
|
|
(1,393 |
) |
Other |
|
2,965 |
|
|
|
5,006 |
|
Other income (expense) |
|
(230 |
) |
|
|
3,613 |
|
|
|
|
|
Income before taxes |
|
29,713 |
|
|
|
34,363 |
|
|
|
|
|
Income tax expense |
|
8,023 |
|
|
|
6,651 |
|
|
|
|
|
Net earnings |
|
21,690 |
|
|
|
27,712 |
|
Less: net earnings
attributable to noncontrolling interests |
|
210 |
|
|
|
483 |
|
Net earnings attributable to
VPG stockholders |
$ |
21,480 |
|
|
$ |
27,229 |
|
|
|
|
|
Basic earnings per share
attributable to VPG stockholders |
$ |
1.58 |
|
|
$ |
2.00 |
|
Diluted earnings per share
attributable to VPG stockholders |
$ |
1.57 |
|
|
$ |
1.99 |
|
|
|
|
|
Weighted average shares
outstanding - basic |
|
13,596 |
|
|
|
13,645 |
|
Weighted average shares
outstanding - diluted |
|
13,670 |
|
|
|
13,692 |
|
|
|
VISHAY PRECISION GROUP, INC.Consolidated Condensed
Balance Sheets(In thousands) |
|
|
September 30, 2023 |
|
December 31, 2022 |
|
(Unaudited) |
|
|
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
94,632 |
|
|
$ |
88,562 |
|
Short term investment |
|
1,000 |
|
|
|
— |
|
Accounts receivable, net |
|
57,240 |
|
|
|
60,068 |
|
Inventories: |
|
|
|
Raw materials |
|
34,952 |
|
|
|
31,852 |
|
Work in process |
|
28,368 |
|
|
|
26,401 |
|
Finished goods |
|
27,088 |
|
|
|
26,407 |
|
Inventories, net |
|
90,408 |
|
|
|
84,660 |
|
|
|
|
|
Prepaid expenses and other current assets |
|
16,454 |
|
|
|
18,516 |
|
Total current assets |
|
259,734 |
|
|
|
251,806 |
|
|
|
|
|
Property and equipment: |
|
|
|
Land |
|
4,104 |
|
|
|
4,117 |
|
Buildings and improvements |
|
71,379 |
|
|
|
71,613 |
|
Machinery and equipment |
|
126,582 |
|
|
|
125,301 |
|
Software |
|
9,141 |
|
|
|
9,539 |
|
Construction in progress |
|
10,872 |
|
|
|
10,075 |
|
Accumulated depreciation |
|
(135,366 |
) |
|
|
(133,518 |
) |
Property and equipment,
net |
|
86,712 |
|
|
|
87,127 |
|
|
|
|
|
Goodwill |
|
45,579 |
|
|
|
45,544 |
|
Intangible assets, net |
|
45,492 |
|
|
|
48,217 |
|
Operating lease right-of-use
assets |
|
27,440 |
|
|
|
24,342 |
|
Other assets |
|
19,349 |
|
|
|
19,706 |
|
Total assets |
$ |
484,306 |
|
|
$ |
476,742 |
|
|
|
VISHAY PRECISION GROUP, INC.Consolidated Condensed
Balance Sheets(In thousands) |
|
|
|
|
|
September 30, 2023 |
|
December 31, 2022 |
|
(Unaudited) |
|
|
Liabilities and
equity |
|
|
|
Current liabilities: |
|
|
|
Trade accounts payable |
$ |
11,875 |
|
|
$ |
13,792 |
|
Payroll and related expenses |
|
18,169 |
|
|
|
21,966 |
|
Other accrued expenses |
|
24,077 |
|
|
|
20,306 |
|
Income taxes |
|
1,774 |
|
|
|
4,064 |
|
Current portion of operating lease liabilities |
|
3,814 |
|
|
|
4,208 |
|
Total current liabilities |
|
59,709 |
|
|
|
64,336 |
|
|
|
|
|
Long-term debt, less current
portion |
|
53,827 |
|
|
|
60,799 |
|
Deferred income taxes |
|
4,098 |
|
|
|
4,212 |
|
Operating lease
liabilities |
|
22,587 |
|
|
|
20,043 |
|
Other liabilities |
|
12,900 |
|
|
|
13,053 |
|
Accrued pension and other
postretirement costs |
|
7,028 |
|
|
|
7,777 |
|
Total liabilities |
|
160,149 |
|
|
|
170,220 |
|
|
|
|
|
Equity: |
|
|
|
Common stock |
|
1,330 |
|
|
|
1,325 |
|
Class B convertible common stock |
|
103 |
|
|
|
103 |
|
Treasury stock |
|
(12,700 |
) |
|
|
(11,504 |
) |
Capital in excess of par value |
|
202,267 |
|
|
|
201,164 |
|
Retained earnings |
|
177,839 |
|
|
|
156,359 |
|
Accumulated other comprehensive loss |
|
(44,729 |
) |
|
|
(40,900 |
) |
Total Vishay Precision Group,
Inc. stockholders' equity |
|
324,110 |
|
|
|
306,547 |
|
Noncontrolling interests |
|
47 |
|
|
|
(25 |
) |
Total equity |
|
324,157 |
|
|
|
306,522 |
|
Total liabilities and
equity |
$ |
484,306 |
|
|
$ |
476,742 |
|
|
|
VISHAY PRECISION GROUP, INC.Consolidated Condensed
Statements of Cash Flows(Unaudited - In
thousands) |
|
|
|
|
|
|
Nine Fiscal Months Ended |
|
September 30, 2023 |
|
October 1, 2022 |
Operating
activities |
|
|
|
Net earnings |
$ |
21,690 |
|
|
$ |
27,712 |
|
Adjustments to reconcile net
earnings to net cash provided by operating activities: |
|
|
|
Depreciation and amortization |
|
11,559 |
|
|
|
11,519 |
|
Gain on sale of property and equipment |
|
38 |
|
|
|
(182 |
) |
Reclassification of foreign currency translation adjustment related
to disposal of subsidiary |
|
— |
|
|
|
191 |
|
Share-based compensation expense |
|
1,885 |
|
|
|
1,583 |
|
Inventory write-offs for obsolescence |
|
1,567 |
|
|
|
1,451 |
|
Deferred income taxes |
|
691 |
|
|
|
(72 |
) |
Foreign currency impacts and other items |
|
(2,755 |
) |
|
|
(3,550 |
) |
Net changes in operating
assets and liabilities: |
|
|
|
Accounts receivable |
|
1,604 |
|
|
|
(2,077 |
) |
Inventories |
|
(7,811 |
) |
|
|
(14,151 |
) |
Prepaid expenses and other current assets |
|
1,990 |
|
|
|
(984 |
) |
Trade accounts payable |
|
(1,151 |
) |
|
|
(1,459 |
) |
Other current liabilities |
|
(1,082 |
) |
|
|
1,303 |
|
Other non current assets and liabilities, net |
|
(170 |
) |
|
|
(326 |
) |
Accrued pension and other postretirement costs, net |
|
(945 |
) |
|
|
(443 |
) |
Net cash provided by operating
activities |
|
27,110 |
|
|
|
20,515 |
|
|
|
|
|
Investing
activities |
|
|
|
Capital expenditures |
|
(9,848 |
) |
|
|
(15,545 |
) |
Proceeds from sale of property
and equipment |
|
50 |
|
|
|
397 |
|
Purchase of short term
investment |
|
(1,000 |
) |
|
|
— |
|
Net cash used in investing
activities |
|
(10,798 |
) |
|
|
(15,148 |
) |
|
|
|
|
Financing
activities |
|
|
|
Payments on revolving
facility |
|
(7,000 |
) |
|
|
— |
|
Purchase of treasury
stock |
|
(1,196 |
) |
|
|
(1,061 |
) |
Distributions to
noncontrolling interests |
|
(138 |
) |
|
|
(366 |
) |
Payments of employee taxes on
certain share-based arrangements |
|
(825 |
) |
|
|
(435 |
) |
Net cash used in financing
activities |
|
(9,159 |
) |
|
|
(1,862 |
) |
Effect of exchange rate
changes on cash and cash equivalents |
|
(1,083 |
) |
|
|
(7,930 |
) |
Increase (decrease) in cash
and cash equivalents |
|
6,070 |
|
|
|
(4,425 |
) |
|
|
|
|
Cash and cash equivalents at
beginning of period |
|
88,562 |
|
|
|
84,335 |
|
Cash and cash equivalents at
end of period |
$ |
94,632 |
|
|
$ |
79,910 |
|
|
|
|
|
Supplemental
disclosure of investing transactions: |
|
|
|
Capital expenditures accrued
but not yet paid |
$ |
1,204 |
|
|
$ |
720 |
|
|
|
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 |
September 30, 2023 |
|
October 1, 2022 |
|
September 30, 2023 |
|
October 1, 2022 |
|
September 30, 2023 |
|
October 1, 2022 |
|
September 30, 2023 |
|
October 1, 2022 |
As reported - GAAP |
$ |
35,935 |
|
|
$ |
37,320 |
|
|
$ |
8,224 |
|
|
$ |
11,884 |
|
|
$ |
6,280 |
|
|
$ |
10,118 |
|
|
$ |
0.46 |
|
|
$ |
0.74 |
|
As reported - GAAP
Margins |
|
41.9 |
% |
|
|
41.4 |
% |
|
|
9.6 |
% |
|
|
13.2 |
% |
|
|
|
|
|
|
|
|
Acquisition purchase
accounting adjustments |
|
214 |
|
|
|
260 |
|
|
|
214 |
|
|
|
260 |
|
|
|
214 |
|
|
|
260 |
|
|
|
0.02 |
|
|
|
0.02 |
|
Restructuring costs |
|
— |
|
|
|
— |
|
|
|
1,153 |
|
|
|
165 |
|
|
|
1,153 |
|
|
|
165 |
|
|
|
0.08 |
|
|
|
0.01 |
|
Foreign currency exchange
gain |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,283 |
) |
|
|
(1,261 |
) |
|
|
(0.09 |
) |
|
|
(0.09 |
) |
Less: Tax effect of
reconciling items and discrete tax items |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(77 |
) |
|
|
(194 |
) |
|
|
— |
|
|
|
(0.01 |
) |
As Adjusted - Non GAAP |
$ |
36,149 |
|
|
$ |
37,580 |
|
|
$ |
9,591 |
|
|
$ |
12,309 |
|
|
$ |
6,441 |
|
|
$ |
9,476 |
|
|
$ |
0.47 |
|
|
$ |
0.69 |
|
As Adjusted - Non GAAP
Margins |
|
42.1 |
% |
|
|
41.7 |
% |
|
|
11.2 |
% |
|
|
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 |
Nine fiscal months
ended |
September 30, 2023 |
|
October 1, 2022 |
|
September 30, 2023 |
|
October 1, 2022 |
|
September 30, 2023 |
|
October 1, 2022 |
|
September 30, 2023 |
|
October 1, 2022 |
As reported - GAAP |
$ |
111,846 |
|
|
$ |
109,904 |
|
|
$ |
29,943 |
|
|
$ |
30,750 |
|
|
$ |
21,480 |
|
|
$ |
27,229 |
|
|
$ |
1.57 |
|
|
$ |
1.99 |
|
As reported - GAAP
Margins |
|
42.1 |
% |
|
|
41.3 |
% |
|
|
11.3 |
% |
|
|
11.5 |
% |
|
|
|
|
|
|
|
|
Acquisition purchase
accounting adjustments |
|
304 |
|
|
|
1,310 |
|
|
|
304 |
|
|
|
1,310 |
|
|
|
304 |
|
|
|
1,310 |
|
|
|
0.02 |
|
|
|
0.10 |
|
COVID-19 impact |
|
— |
|
|
|
138 |
|
|
|
— |
|
|
|
138 |
|
|
|
— |
|
|
|
138 |
|
|
|
— |
|
|
|
0.01 |
|
Start-up costs |
|
— |
|
|
|
150 |
|
|
|
— |
|
|
|
150 |
|
|
|
— |
|
|
|
150 |
|
|
|
— |
|
|
|
0.01 |
|
Restructuring costs |
|
— |
|
|
|
— |
|
|
|
1,431 |
|
|
|
1,330 |
|
|
|
1,431 |
|
|
|
1,330 |
|
|
|
0.11 |
|
|
|
0.10 |
|
Foreign currency exchange
gain |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,139 |
) |
|
|
(5,195 |
) |
|
|
(0.16 |
) |
|
|
(0.38 |
) |
Less: Tax effect of
reconciling items and discrete tax items |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(357 |
) |
|
|
(496 |
) |
|
|
(0.03 |
) |
|
|
(0.03 |
) |
As Adjusted - Non GAAP |
$ |
112,150 |
|
|
$ |
111,502 |
|
|
$ |
31,678 |
|
|
$ |
33,678 |
|
|
$ |
21,433 |
|
|
$ |
25,458 |
|
|
|
1.57 |
|
|
$ |
1.86 |
|
As Adjusted - Non GAAP
Margins |
|
42.2 |
% |
|
|
41.9 |
% |
|
|
11.9 |
% |
|
|
12.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VISHAY
PRECISION GROUP, INC.Reconciliation of Adjusted Gross
Profit by segment(Unaudited - In thousands) |
|
|
|
|
|
|
|
|
Fiscal quarter ended |
|
September 30, 2023 |
|
October 1, 2022 |
|
July 1, 2023 |
Sensors |
|
|
|
|
|
As reported - GAAP |
$ |
11,681 |
|
|
$ |
15,324 |
|
|
$ |
14,549 |
|
As reported - GAAP
Margins |
|
35.9 |
% |
|
|
40.5 |
% |
|
|
40.1 |
% |
As Adjusted - Non GAAP |
$ |
11,681 |
|
|
$ |
15,324 |
|
|
$ |
14,549 |
|
As Adjusted - Non GAAP
Margins |
|
35.9 |
% |
|
|
40.5 |
% |
|
|
40.1 |
% |
|
|
|
|
|
|
Weighing
Solutions |
|
|
|
|
|
As reported - GAAP |
$ |
11,207 |
|
|
$ |
10,470 |
|
|
$ |
12,107 |
|
As reported - GAAP
Margins |
|
38.7 |
% |
|
|
33.3 |
% |
|
|
38.7 |
% |
As Adjusted - Non GAAP |
$ |
11,207 |
|
|
$ |
10,470 |
|
|
$ |
12,107 |
|
As Adjusted - Non GAAP
Margins |
|
38.7 |
% |
|
|
33.3 |
% |
|
|
38.7 |
% |
|
|
|
|
|
|
Measurement
Systems |
|
|
|
|
|
As reported - GAAP |
$ |
13,047 |
|
|
$ |
11,526 |
|
|
$ |
12,056 |
|
As reported - GAAP
Margins |
|
53.6 |
% |
|
|
55.5 |
% |
|
|
51.8 |
% |
Acquisition purchase
accounting adjustments |
|
214 |
|
|
|
260 |
|
|
|
41 |
|
As Adjusted - Non GAAP |
$ |
13,261 |
|
|
$ |
11,786 |
|
|
$ |
12,097 |
|
As Adjusted - Non GAAP
Margins |
|
54.5 |
% |
|
|
56.7 |
% |
|
|
52.0 |
% |
|
|
VISHAY
PRECISION GROUP, INC.Reconciliation of Adjusted
EBITDA(Unaudited - In thousands) |
|
|
Fiscal quarter ended |
|
September 30, 2023 |
|
October 1, 2022 |
|
July 1, 2023 |
Net earnings attributable to VPG stockholders |
$ |
6,280 |
|
|
$ |
10,118 |
|
|
$ |
8,236 |
|
Interest Expense |
|
1,119 |
|
|
|
636 |
|
|
|
1,079 |
|
Income tax expense |
|
2,419 |
|
|
|
2,323 |
|
|
|
3,384 |
|
Depreciation |
|
2,954 |
|
|
|
2,937 |
|
|
|
2,933 |
|
Amortization |
|
880 |
|
|
|
960 |
|
|
|
934 |
|
EBITDA |
|
13,652 |
|
|
$ |
16,974 |
|
|
$ |
16,566 |
|
EBITDA MARGIN |
|
15.9 |
% |
|
|
18.8 |
% |
|
|
18.2 |
% |
Acquisition purchase
accounting adjustments |
|
214 |
|
|
|
260 |
|
|
|
41 |
|
Restructuring costs |
|
1,153 |
|
|
|
165 |
|
|
|
162 |
|
Foreign currency exchange
gain |
|
(1,283 |
) |
|
|
(1,261 |
) |
|
|
(794 |
) |
ADJUSTED EBITDA |
$ |
13,736 |
|
|
$ |
16,138 |
|
|
$ |
15,975 |
|
ADJUSTED EBITDA MARGIN |
|
16.0 |
% |
|
|
17.9 |
% |
|
|
17.6 |
% |
|
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