VPG Reports Fiscal 2021 Fourth Quarter and Twelve Month Results; New Strategy and Business Segmentation Announced

February 15, 2022

MALVERN, Pa., Feb. 15, 2022 (GLOBE NEWSWIRE) -- Vishay Precision Group, Inc. (NYSE: VPG), a leader in precision measurement technologies, today announced its results for its fiscal 2021 fourth quarter and twelve fiscal months ended December 31, 2021.

Fourth Quarter Highlights:

  • Revenues of $90.0 million increased 19.3% from a year ago
  • Earnings per diluted share were $0.44, as compared to $0.01 reported a year ago
  • Adjusted diluted earnings per share* were $0.56, as compared to $0.43 reported a year ago
  • Gross profit margin was 38.7%, as compared to 38.1% a year ago
  • Adjusted gross profit margin* was 40.3%, as compared to 38.0% a year ago
  • Operating margin was 9.7%, as compared to 7.8% reported a year ago
  • Adjusted operating margin* was 11.4%, as compared to 10.7% reported a year ago
  • Cash from operating activities was $15.5 million with adjusted free cash flow* of $9.6 million

2021 Full Year Highlights:

  • Revenues of $317.9 million increased 17.8% year-over-year
  • Earnings per diluted share were $1.48, as compared to $0.79 reported a year ago
  • Adjusted diluted earnings per share* were $1.87, as compared to prior year $1.32 reported a year ago
  • Gross profit margin was 39.4%, as compared to 38.6% a year ago
  • Adjusted gross profit margin* was 41.2%, as compared to 39.0% a year ago
  • Operating margin was 8.6%, as compared to 8.4% reported last year
  • Adjusted operating margin* was 11.1%, as compared to 9.7% reported last year
  • Cash from operating activities was $33.5 million with adjusted free cash flow* of $16.7 million

Ziv Shoshani, Chief Executive Officer of VPG, commented, "We delivered another strong quarter, which capped a successful year for VPG. Fiscal 2021 was one of best years in VPG’s history, as we grew our fiscal 2021 sales by 17.8% and our adjusted diluted EPS by 42.0%. In the fourth quarter, we grew our revenue and adjusted diluted earnings per share sequentially and compared to the fourth quarter a year ago. Order trends in the fourth quarter remained firm across the majority of our markets, as we ended the quarter with a book-to-bill of 1.06 and a record level backlog of $150.5 million."

The Company's fourth fiscal quarter 2021 net earnings attributable to VPG stockholders were $6.0 million, or $0.44 per diluted share, compared to $0.1 million, or $0.01 per diluted share, in the fourth fiscal quarter of 2020. Included in the fourth fiscal quarter 2020 was tax expense of $1.7 million, primarily related to the acquisition of Dynamic Systems, Inc. ("DSI") and other discrete tax items.

In the fiscal year ended December 31, 2021, net earnings attributable to VPG stockholders were $20.2 million, or $1.48 per diluted share, compared to $10.8 million, or $0.79 per diluted share, in the twelve fiscal months ended December 31, 2020. Included in the fiscal year ended December 31, 2020 was tax expense of $1.7 million, primarily related to the acquisition of DSI and other discrete tax items.

The fourth fiscal quarter 2021 adjusted net earnings* attributable to VPG stockholders were $7.7 million, or $0.56 per diluted share, compared to adjusted net earnings* attributable to VPG stockholders of $5.8 million, or $0.43 per diluted share, for the comparable prior year period.

In the fiscal year ended December 31, 2021, adjusted net earnings* attributable to VPG stockholders were $25.6 million, or $1.87 per diluted share, compared to adjusted net earnings* attributable to VPG stockholders of $18.0 million, or $1.32 per diluted share, for the comparable prior year period.

Change in Business Strategy and Reporting Segments

In addition, in the fourth quarter of fiscal 2021 we formally adopted a new operationally diversified structure and strategy, under which each of VPG's business segments maintains and deploys specific go-to-market strategies, technical expertise, capital requirements, and acquisition opportunities. As a result, we organized our business into three new reporting segments: Sensors, Weighing Solutions, and Measurement Systems.

Mr. Shoshani said: "We are excited to announce this next evolutionary step for VPG. We believe the timing is right for this change given the convergence of a broadening set of new applications with our expanding set of precision measurement solutions capabilities. Our change in strategy and structure will enable us to capture emerging opportunities driven by development of higher functionality in our customers' end products in semiconductor test and production, consumer technology, electrification, increased safety testing, and regulatory requirements, among others."

For the fourth quarter and fiscal year 2021, and on a go-forward basis, the Company is reporting its results in three new reporting segments: Sensors, Weighing Solutions, and Measurement Systems.

The Sensors segment is comprised of precision resistors and strain gages, including our advanced sensors.  

The Weighing Solutions segment is comprised of the force sensors, on-board weighing, and process weighing business lines.

The Measurement Systems segment is comprised of steel mill manufacturing productivity solutions (KELK), new metal alloy development systems (Dynamic Systems Inc.), data acquisition systems (Pacific Instruments) and safety testing solutions (Diversified Technical Systems).

Segment Performance

The Sensors segment revenues of $34.1 million in the fourth fiscal quarter of 2021 increased 7.1% from the prior year of $31.9 million and increased 11.2% sequentially from $30.7 million in the third quarter of 2021. The year-over-year increase in revenues was primarily attributable to an increase in our sales of precision resistors in the test and measurement and other markets, partially offset by lower sales in the avionics, military and space market. Sequentially, the increase in revenues reflected higher precision resistor sales in the test and measurement and avionics, military and space markets, and an increase mainly in our advanced sensors product line, primarily in our consumer-related markets.

Gross profit margin for the Sensors segment of 32.1% (or 34.8% adjusted to exclude the impact of $0.9 million of start-up costs related to our new advanced sensors facility) for the fourth fiscal quarter of 2021, was lower compared to 37.5% ( or 38.1% adjusted to exclude the impact of COVID-19) in the fourth fiscal quarter of 2020, and higher compared to 31.1% (or 34.3% adjusted to exclude the impact of $1.0 million of start-up costs related to our new advanced sensors facility) in the third fiscal quarter of 2021. The year-over-year decrease in adjusted gross profit margin* was primarily due to unfavorable foreign exchange rates, wage increases, and labor inefficiencies, partially offset by an increase in volume. Sequentially, adjusted gross profit margin* was higher than the third quarter of 2021 primarily due to an increase in volume, partially offset by unfavorable foreign exchange rates, wage increases, and labor inefficiencies.

The Weighing Solutions segment revenues of $32.1 million in the fourth fiscal quarter of 2021 increased 8.5% from $29.5 million in the prior year and 4.5% from $30.7 million in the third quarter of 2021. The year-over-year increase in revenues was primarily attributable to an increase in our OEM customers in the construction equipment market and an increase in our process weighing product line, partially offset by lower sales of our on-board weighing product lines. The sequential increase in revenues was primarily attributable to higher sales in the process weighing product lines, partially offset by lower sales in our on-board weighing product lines.

Gross profit margin for the Weighing Solutions segment was 34.0% for the fourth fiscal quarter of 2021, an increase compared to 33.3% (or 33.5% adjusted to exclude the impact of COVID-19) in the fourth fiscal quarter of 2020, and a decrease compared to 37.2% (or 37.6% adjusted to exclude the impact of COVID-19) in the third fiscal quarter of 2021. The year-over-year increase in adjusted gross profit margin* was primarily due to higher volume. Sequentially, adjusted gross profit margin* decreased primarily due to an unfavorable product mix, reduction of inventory, and higher material costs, partially offset by an increase in volume.

The Measurement Systems segment revenues in the fourth fiscal quarter of 2021 of $23.8 million increased 69.7% from $14.0 million in the prior year and increased 15.6% sequentially from $20.6 million. The year-over-year increase in revenues was primarily attributable to the acquisition of Diversified Technical Systems, Inc. ("DTS") and higher KELK and DSI steel-related sales. The sequential increase in revenue was primarily attributable to higher KELK steel related sales and DTS products.

Gross profit margin for the Measurement Systems segment was 54.7% (or 56.8% adjusted to exclude the $0.5 million of purchasing accounting adjustments related to the DTS acquisition) for the fourth fiscal quarter of 2021, compared to 49.5% (or 47.2% adjusted to exclude the purchasing accounting adjustments related to the DSI acquisition and $(0.3) million impact of COVID-19) in the fourth fiscal quarter of 2020, and compared to 52.8% (or 59.2% adjusted to exclude the $1.3 million of purchasing accounting adjustments related to the DTS acquisition) from the third fiscal quarter of 2021. The year-over-year increase in adjusted gross profit margin* was primarily due to higher revenue coming from DTS, which was acquired on June 1, 2021. The sequential decrease in adjusted gross profit margin* was due to unfavorable product mix and inventory reductions, partially offset by higher volume.

Impacts From the Global COVID-19 Pandemic

As of February 15, 2022, all of the Company’s facilities are operating without limitations with the Company implementing COVID-19 best practices with respect to working conditions and enabling some employees to work remotely where possible. Nonetheless, given the impacts to date and the ongoing uncertainty concerning the magnitude of the impact and duration of the COVID-19 pandemic, the ongoing economic disruption may adversely affect the Company’s business and financial results in future periods.

Near-Term Outlook

“For the first fiscal quarter of 2022, at constant fourth fiscal quarter 2021 exchange rates, we expect net revenues to be in the range of $83 million to $91 million,” 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, start-up costs related to our new advanced sensors facility, and the impacts of COVID-19 costs. We define "adjusted operating margin" as operating margin before purchase accounting adjustments, start-up costs, COVID-19 costs, impairment of goodwill and indefinite-lived-intangible assets, acquisition 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, start-up costs, COVID-19 costs, impairment of goodwill and indefinite-lived-intangible assets, acquisition costs, restructuring costs, foreign exchange gains and losses, and associated tax effects. We define "Adjusted EBITDA" as earnings before interest, taxes, depreciation, and amortization before purchase accounting adjustments, start-up costs, COVID-19 costs, impairment of goodwill and indefinite-lived-intangible assets, acquisition costs, restructuring costs, and foreign exchange gains and losses.

"Adjusted free cash flow" for the fourth fiscal quarter of 2021 is defined as the amount of cash generated from operating activities ($15.5 million), in excess of our capital expenditures ($5.9 million), net of proceeds, if any, from the sale of assets ($0.0 million). "Adjusted free cash flow" for the fiscal year of 2021 is defined as the amount of cash generated from operating activities ($33.5 million) in excess of our capital expenditures ($17.1 million), net of proceeds, if any, from the sale of assets ($0.2 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 is scheduled for tomorrow (Wednesday, February 16, 2022) at 9:00 a.m. ET (8:00 a.m. CT). To access the conference call, interested parties may call 1-888-317-6003 or internationally 1-412-317-6061 and use passcode 5963923, 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 1-877-344-7529 or internationally 1-412-317-0088 and by using the passcode 3054532. The replay will also be available on the investor relations page of the VPG website at ir.vpgsensors.com for a limited time.

About VPG

Vishay Precision Group, Inc. (VPG) is a leader in precision measurement 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 (including those regarding our new corporate strategy), 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, 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; 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; the Company’s 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; the Company’s ability to execute its business continuity, operational and budget plans in light of the COVID-19 pandemic; 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, 2020 and in our Quarterly Report on Form 10-Q for the fiscal quarter ended October 2, 2021. 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 Cantor, Senior Director of Investor Relations
Tel# 781-222-3516
Email: investors@vpgsensors.com

 

VISHAY PRECISION GROUP, INC.      
Consolidated Statements of Operations      
(Unaudited - In thousands, except per share amounts)      
       
  Fiscal quarter ended
  December 31,
2021
  December 31,
2020
Net revenues $ 90,017     $ 75,445  
Costs of products sold   55,140       46,698  
Gross profit   34,877       28,747  
Gross profit margin   38.7 %     38.1 %
               
Selling, general, and administrative expenses   26,057       20,181  
Impairment of goodwill and indefinite-lived intangibles         2,440  
Restructuring costs   76       205  
Operating income   8,744       5,921  
Operating margin   9.7 %     7.8 %
               
Other income (expense):              
Interest expense   (324 )     (329 )
Other   (651 )     (2,353 )
    Other expenses - net   (975 )     (2,682 )
               
Income before taxes   7,769       3,239  
               
Income tax expense   1,781       3,142  
               
Net earnings   5,988       97  
Less: net loss (gain) attributable to noncontrolling interests   27       (21 )
Net earnings attributable to VPG stockholders $ 5,961     $ 118  
               
Basic earnings per share attributable to VPG stockholders $ 0.44     $ 0.01  
Diluted earnings per share attributable to VPG stockholders $ 0.44     $ 0.01  
               
Weighted average shares outstanding - basic   13,626       13,575  
Weighted average shares outstanding - diluted   13,687       13,662  

 

VISHAY PRECISION GROUP, INC.              
Consolidated Statements of Operations              
(Unaudited - In thousands, except per share amounts)              
               
  Years ended
  December 31,
2021

  December 31,
2020

Net revenues $ 317,919     $ 269,812  
Costs of products sold   192,777       165,541  
Gross profit   125,142       104,271  
Gross profit margin   39.4 %     38.6 %
               
Selling, general, and administrative expenses   95,273       78,256  
Acquisition costs   1,198        
Impairment of goodwill and indefinite-lived intangibles   1,223       2,440  
Restructuring costs   76       918  
Operating income   27,372       22,657  
Operating margin   8.6 %     8.4 %
               
Other income (expense):              
Interest expense   (1,230 )     (1,366 )
Other   (230 )     (2,982 )
    Other expenses - net   (1,460 )     (4,348 )
               
Income before taxes   25,912       18,309  
               
Income tax expense   5,469       7,509  
               
Net earnings   20,443       10,800  
Less: net earnings attributable to noncontrolling interests   222       13  
Net earnings attributable to VPG stockholders $ 20,221     $ 10,787  
               
Basic earnings per share attributable to VPG stockholders $ 1.49     $ 0.80  
Diluted earnings per share attributable to VPG stockholders $ 1.48     $ 0.79  
               
Weighted average shares outstanding - basic   13,616       13,566  
Weighted average shares outstanding - diluted   13,657       13,623  

 

VISHAY PRECISION GROUP, INC.      
Consolidated Balance Sheets      
(In thousands, except per share amounts)      
  December 31,
2021
  December 31,
2020
  (Unaudited)    
Assets      
Current assets:      
Cash and cash equivalents $ 84,335     $ 98,438  
Accounts receivable   58,265       45,339  
Inventories:              
Raw materials   25,464       21,894  
Work in process   23,851       21,534  
Finished goods   27,112       18,920  
    Inventories   76,427       62,348  
Prepaid expenses and other current assets   15,916       15,761  
Total current assets   234,943       221,886  
               
Property and equipment, at cost:              
Land   4,241       4,282  
Buildings and improvements   68,778       67,581  
Machinery and equipment   122,202       115,717  
Software   8,871       10,026  
Construction in progress   7,747       6,341  
Accumulated depreciation   (130,619 )     (128,931 )
Property and equipment, net   81,220       75,016  
               
Goodwill   45,830       31,105  
               
Intangible assets, net   52,437       32,039  
Operating lease right-of-use assets   27,764       21,788  
Other assets   19,695       20,053  
Total assets $ 461,889     $ 401,887  
       

 

VISHAY PRECISION GROUP, INC.      
Consolidated Balance Sheets      
(In thousands, except per share amounts)      
  December 31,
2021
  December 31,
2020
  (Unaudited)    
Liabilities and equity      
Current liabilities:              
Trade accounts payable $ 14,876     $ 10,487  
Payroll and related expenses   23,772       17,595  
Other accrued expenses   17,596       13,843  
Income taxes   3,774       1,593  
Current portion of operating lease liabilities   4,610       4,011  
Current portion of long-term debt         18  
Total current liabilities   64,628       47,547  
               
Long-term debt, less current portion   60,714       40,626  
Deferred income taxes   5,848       3,403  
Operating lease liabilities   25,140       19,504  
Other liabilities   16,264       16,263  
Accrued pension and other postretirement costs   12,253       16,687  
Total liabilities   184,847       144,030  
               
Commitments and contingencies              
               
Equity:              
Preferred stock            
Common stock   1,322       1,317  
Class B convertible common stock   103       103  
    Treasury stock   (8,765 )     (8,765 )
Capital in excess of par value   199,151       197,764  
Retained earnings   120,296       100,075  
Accumulated other comprehensive loss   (35,008 )     (32,671 )
Total Vishay Precision Group, Inc. stockholders' equity   277,099       257,823  
Noncontrolling interests   (57 )     34  
Total equity   277,042       257,857  
Total liabilities and equity $ 461,889     $ 401,887  
               

 

VISHAY PRECISION GROUP, INC.      
Consolidated Statements of Cash Flows      
(Unaudited - In thousands)  
  Years ended
  December 31,
2021
  December 31,
2020
Operating activities      
Net earnings $ 20,443     $ 10,800  
Adjustments to reconcile net earnings to net cash provided by operating activities:      
Impairment of goodwill and indefinite-lived intangibles   1,223       2,440  
Depreciation and amortization   14,996       12,507  
Loss from extinguishment of debt         30  
Gain on disposal of property and equipment   (5 )     (130 )
Share-based compensation expense   2,244       1,387  
Inventory write-offs for obsolescence   2,288       2,525  
Deferred income taxes   (3,256 )     1,153  
Other   (2,605 )     1,735  
Net changes in operating assets and liabilities, net of acquisition:      
Accounts receivable   (8,038 )     (753 )
Inventories   (8,626 )     2,986  
Prepaid expenses and other current assets   (56 )     67  
Trade accounts payable   3,292       59  
Other current liabilities   11,637       507  
Net cash provided by operating activities   33,537       35,313  
Investing activities      
Capital expenditures   (17,061 )     (22,949 )
Proceeds from sale of property and equipment   231       983  
Purchase of business   (47,216 )     156  
Net cash used in investing activities   (64,046 )     (21,810 )
Financing activities      
Proceeds from long-term debt   20,000        
Principal payments on long-term debt   (18 )     (3,493 )
Debt issuance costs         (402 )
Purchase of non-controlling interest         (253 )
Distributions to noncontrolling interests   (313 )     (70 )
Payments of employee taxes on certain share-based arrangements   (853 )     (813 )
Net cash (used in) provided by financing activities   18,816       (5,031 )
Effect of exchange rate changes on cash and cash equivalents   (2,410 )     3,056  
(Decrease) increase in cash and cash equivalents   (14,103 )     11,528  
Cash and cash equivalents at beginning of year   98,438       86,910  
Cash and cash equivalents at end of year $ 84,335     $ 98,438  
       
Supplemental disclosure of investing transactions:      
Capital expenditures purchased $ (17,567 )   $ (24,327 )
Capital expenditures accrued but not yet paid $ 3,068     $ 2,561  

 

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 except per share data)                    
  Gross Profit   Operating Income   Net Earnings
Attributable to VPG
Stockholders
  Diluted Earnings Per
share
Fiscal Year Ended December 31,   2021       2020       2021       2020       2021       2020       2021       2020  
As reported - GAAP   125,142       104,271       27,372       22,657     $ 20,221     $ 10,787     $ 1.48     $ 0.79  
As reported - GAAP Margins   39.4 %     38.6 %     8.6 %     8.4 %                
Acquisition purchase accounting
adjustments
  2,775       569       2,775       569       2,775       569       0.20       0.04  
Acquisition costs           1,198             1,198             0.09        
COVID-19 impact   (66 )     434       (574 )     (366 )     (574 )     (366 )     (0.04 )     (0.03 )
Start-up costs   3,174             3,174             3,174             0.23        
Impairment of goodwill and
indefinite-lived intangibles
          1,223       2,440       1,223       2,440       0.09       0.18  
Restructuring costs           76       918       76       918       0.01       0.07  
Foreign exchange (gain)/loss                   109       2,246       0.01       0.16  
Less: Tax effect of reconciling
items and discrete tax items
                  2,596       (1,381 )     0.20       (0.11 )
As Adjusted - Non GAAP $ 131,025     $ 105,274     $ 35,244     $ 26,218     $ 25,606     $ 17,975     $ 1.87     $ 1.32  
As Adjusted - Non GAAP
Margins
  41.2 %     39.0 %     11.1 %     9.7 %                
                               

 

  Gross Profit   Operating Income   Net Earnings
Attributable to VPG
Stockholders
  Diluted Earnings Per
share
Fiscal Quarter Ended December 31,   2021       2020       2021       2020       2021     2020       2021     2020  
As reported - GAAP $ 34,877     $ 28,747     $ 8,744     $ 5,921     $ 5,961   $ 118       0.44   $ 0.01  
As reported - GAAP Margins   38.7 %     38.1 %     9.7 %     7.8 %                
Acquisition purchase accounting
adjustments
  516       9       516       9       516     9       0.04      
Acquisition costs                                      
COVID-19 impact         (102 )           (489 )         (489 )         (0.04 )
Start-up costs   916             916             916           0.07      
Impairment of goodwill and
indefinite-lived intangibles
                2,440           2,440           0.18  
Restructuring costs           76       205       76     205       0.01     0.02  
Foreign exchange (gain)/loss                   632     2,123       0.04     0.16  
Less: Tax effect of reconciling
items and discrete tax items
                  436     (1,419 )     0.04     (0.10 )
As Adjusted - Non GAAP $ 36,309     $ 28,654     $ 10,252     $ 8,086     $ 7,665   $ 5,825     $ 0.56   $ 0.43  
As Adjusted - Non GAAP
Margins
  40.3 %     38.0 %     11.4 %     10.7 %                

 

VISHAY PRECISION GROUP, INC.        
Reconciliation of Adjusted Gross Profit by segment        
(Unaudited - In thousands)          
           
  Fiscal quarter ended
  December 31, 2021   December 31, 2020   October 2, 2021
Sensors          
As reported - GAAP $ 10,954     $ 11,968     $ 9,568  
As reported - GAAP Margins   32.1 %     37.5 %     31.1 %
Start-up costs   916           970  
COVID-19 impact         163        
As Adjusted - Non GAAP $ 11,870     $ 12,131     $ 10,538  
As Adjusted - Non GAAP Margins   34.8 %     38.1 %     34.3 %
           
Weighing Solutions          
As reported - GAAP $ 10,913     $ 9,832     $ 11,422  
As reported - GAAP Margins   34.0 %     33.3 %     37.2 %
COVID-19 impact         71       111  
As Adjusted - Non GAAP $ 10,913     $ 9,903     $ 11,533  
As Adjusted - Non GAAP Margins   34.0 %     33.5 %     37.6 %
           
Measurement Systems          
As reported - GAAP $ 13,012     $ 6,947     $ 10,855  
As reported - GAAP Margins   54.7 %     49.5 %     52.8 %
Acquisition purchase accounting adjustments   516       9       1,329  
COVID-19 impact         (337 )      
As Adjusted - Non GAAP $ 13,528     $ 6,619     $ 12,184  
As Adjusted - Non GAAP Margins   56.8 %     47.2 %     59.2 %

 

VISHAY PRECISION GROUP, INC.        
Reconciliation of Adjusted EBITDA        
(Unaudited - In thousands)          
  Fiscal quarter ended
  December 31,
2021
  December 31,
2020
  October 2, 2021
Net earnings attributable to VPG stockholders $ 5,961     $ 118     $ 5,379  
Interest Expense   324       329       328  
Income tax expense   1,781       3,142       1,662  
Depreciation   2,993       2,558       2,955  
Amortization   970       615       970  
EBITDA   12,029     $ 6,762     $ 11,294  
EBITDA MARGIN   13.4 %     9.0 %     13.8 %
Impairment of goodwill and indefinite-lived intangibles         2,440        
Acquisition purchase accounting adjustments   516       9       1,329  
Acquisition costs                
Restructuring costs   76       205        
COVID-19 impact         (489 )     111  
Start-up costs   916             970  
Foreign exchange (gain)/loss   632       2,123       38  
ADJUSTED EBITDA   14,169       11,050       13,742  
ADJUSTED EBITDA MARGIN   15.7 %     14.6 %     16.8 %


Primary Logo

Source: Vishay Precision Group