Item 1. Financial Statements
Item 1. FINANCIAL STATEMENTS
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
Continues on the following page.
-3-
VISHAY PRECISION GROUP, INC.
Consolidated Condensed Balance Sheets
(In thousands)
September 30, 2023 December 31, 2022
Liabilities and equity (Unaudited)
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
See accompanying notes.
-4-
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
Selling, general, and administrative expenses 26,558 25,271
Restructuring costs 1,153 165
Operating income 8,224 11,884
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
See accompanying notes.
-5-
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
Selling, general, and administrative expenses 80,472 77,824
Restructuring costs 1,431 1,330
Operating income 29,943 30,750
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
See accompanying notes.
-6-
VISHAY PRECISION GROUP, INC.
Consolidated Condensed Statements of Comprehensive Income (Loss)
(Unaudited - In thousands)
Fiscal quarter ended
September 30, 2023 October 1, 2022
Net earnings $ 6,357 $ 10,148
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustment ( 3,653 ) ( 8,479 )
Pension and other postretirement actuarial items — 65
Other comprehensive loss ( 3,653 ) ( 8,414 )
Comprehensive income 2,704 1,734
Less: comprehensive income attributable to noncontrolling interests 77 30
Comprehensive income attributable to VPG stockholders $ 2,627 $ 1,704
See accompanying notes.
-7-
VISHAY PRECISION GROUP, INC.
Consolidated Condensed Statements of Comprehensive Income (Loss)
(Unaudited - In thousands)
Nine fiscal months ended
September 30, 2023 October 1, 2022
Net earnings $ 21,690 $ 27,712
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustment ( 3,831 ) ( 18,214 )
Pension and other postretirement actuarial items 2 227
Other comprehensive loss ( 3,829 ) ( 17,987 )
Comprehensive income 17,861 9,725
Less: comprehensive income attributable to noncontrolling interests 210 483
Comprehensive income attributable to VPG stockholders $ 17,651 $ 9,242
See accompanying notes.
-8-
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
See accompanying notes.
-9-
VISHAY PRECISION GROUP, INC.
Consolidated Condensed Statements of Equity
(Unaudited - In thousands, except share amounts)
Fiscal quarter ended
September 30, 2023
Common
Stock Class B
Convertible
Common Stock Treasury Stock Capital in
Excess of
Par Value Retained
Earnings Accumulated
Other
Comprehensive
Loss Total VPG Inc.
Stockholders'
Equity Noncontrolling
Interests Total
Equity
Balance at July 1, 2023 $ 1,330 $ 103 $ ( 11,924 ) $ 201,611 $ 171,559 $ ( 41,076 ) $ 321,603 $ 62 $ 321,665
Net earnings — — — — 6,280 — 6,280 77 6,357
Other comprehensive loss — — — — — ( 3,653 ) ( 3,653 ) — ( 3,653 )
Share-based compensation expense
— — — 656 — — 656 — 656
Purchase of treasury stock. ( 22,894 shares)
— — ( 776 ) — — — ( 776 ) — ( 776 )
Distributions to noncontrolling interests — — — — — — — ( 92 ) ( 92 )
Balance at September 30, 2023 $ 1,330 $ 103 $ ( 12,700 ) $ 202,267 $ 177,839 $ ( 44,729 ) $ 324,110 $ 47 $ 324,157
Fiscal quarter ended
October 1, 2022
Common
Stock Class B
Convertible
Common Stock Treasury Stock Capital in
Excess of
Par Value Retained
Earnings Accumulated
Other
Comprehensive
Loss Total VPG Inc.
Stockholders'
Equity Noncontrolling
Interests Total
Equity
Balance at July 2, 2022 $ 1,325 $ 103 $ ( 8,765 ) $ 199,749 $ 137,407 $ ( 44,581 ) $ 285,238 $ 112 $ 285,350
Net earnings
— — — — 10,118 — 10,118 30 10,148
Other comprehensive loss — — — — — ( 8,414 ) ( 8,414 ) — ( 8,414 )
Share-based compensation expense
— — — 559 — — 559 — 559
Purchase of treasury stock ( 32,601 shares)
— — ( 1,061 ) — — ( 1,061 ) — ( 1,061 )
Distribution to noncontrolling interests — — — — — — — ( 82 ) ( 82 )
Balance at October 1, 2022 $ 1,325 $ 103 $ ( 9,826 ) $ 200,308 $ 147,525 $ ( 52,995 ) $ 286,440 $ 60 $ 286,500
See accompanying notes.
-10-
VISHAY PRECISION GROUP, INC.
Consolidated Condensed Statements of Equity
(Unaudited - In thousands, except share amounts)
Nine Fiscal Months Ended September 30, 2023
Common
Stock Class B
Convertible
Common Stock Treasury Stock Capital in
Excess of
Par Value Retained
Earnings Accumulated
Other
Comprehensive
Loss Total VPG Inc.
Stockholders'
Equity Noncontrolling
Interests Total
Equity
Balance at December 31, 2022 $ 1,325 $ 103 $ ( 11,504 ) $ 201,164 $ 156,359 $ ( 40,900 ) $ 306,547 $ ( 25 ) $ 306,522
Net earnings — — — — 21,480 — 21,480 210 21,690
Other comprehensive loss
— — — — — ( 3,829 ) ( 3,829 ) — ( 3,829 )
Share-based compensation expense
— — — 1,885 — — 1,885 — 1,885
Restricted stock issuances ( 47,189 shares)
5 — — ( 782 ) — — ( 777 ) — ( 777 )
Purchase of treasury stock ( 35,206 shares)
— — ( 1,196 ) — — — ( 1,196 ) — ( 1,196 )
Distributions to noncontrolling interests — — — — — — — ( 138 ) ( 138 )
Balance at September 30, 2023 $ 1,330 $ 103 $ ( 12,700 ) $ 202,267 $ 177,839 $ ( 44,729 ) $ 324,110 $ 47 $ 324,157
Nine Fiscal Months Ended October 1, 2022
Common
Stock Class B
Convertible
Common Stock Treasury Stock Capital in
Excess of
Par Value Retained
Earnings Accumulated
Other
Comprehensive
Loss Total VPG Inc.
Stockholders'
Equity Noncontrolling
Interests Total
Equity
Balance at December 31, 2021 $ 1,322 $ 103 $ ( 8,765 ) $ 199,151 $ 120,296 $ ( 35,008 ) $ 277,099 $ ( 57 ) $ 277,042
Net earnings
— — — — 27,229 — 27,229 483 27,712
Other comprehensive loss — — — — — ( 17,987 ) ( 17,987 ) — ( 17,987 )
Share-based compensation expense
— — — 1,583 — — 1,583 — 1,583
Restricted stock issuances ( 28,368 shares)
3 — — ( 426 ) — — ( 423 ) — ( 423 )
Purchase of treasury stock ( 32,601 shares)
— — ( 1,061 ) — — — ( 1,061 ) — ( 1,061 )
Distribution to noncontrolling interests — — — — — — — ( 366 ) ( 366 )
Balance at October 1, 2022 $ 1,325 $ 103 $ ( 9,826 ) $ 200,308 $ 147,525 $ ( 52,995 ) $ 286,440 $ 60 $ 286,500
See accompanying notes.
-11-
Vishay Precision Group, Inc.
Notes to Unaudited Consolidated Condensed Financial Statements
Note 1 – Basis of Presentation
Background
Vishay Precision Group, Inc. (“VPG” or the “Company”) is a global, diversified company focused on precision measurement and sensing technologies that help power the future by bridging the physical world with the digital one. Many of our specialized sensors, weighing solutions, and measurement systems are “designed-in” by our customers, and address growing applications across a diverse array of industries and markets. Our products are marketed under brand names that we believe are characterized as having a very high level of precision and quality, and we employ an operationally diversified structure to manage our businesses.
Interim Financial Statements
These unaudited consolidated condensed financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC") for interim financial statements and therefore do not include all information and footnotes necessary for the presentation of financial position, results of operations, and cash flows required by accounting principles generally accepted in the United States for complete financial statements. The information furnished reflects all normal recurring adjustments which are, in the opinion of management, necessary for a fair summary of the financial position, results of operations, and cash flows for the interim periods presented. These financial statements should be read in conjunction with the consolidated financial statements and notes thereto as of December 31, 2022 and 2021 and for each of the three years in the period ended December 31, 2022, included in VPG’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, filed with the SEC on March 1, 2023. The results of operations for the fiscal quarter ended September 30, 2023 are not necessarily indicative of the results to be expected for the full year. VPG reports interim financial information for 13-week periods beginning on a Sunday and ending on a Saturday, except for the first quarter, which always begins on January 1, and the fourth quarter, which always ends on December 31. The four fiscal quarters in 2023 and 2022 end on the following dates:
2023 2022
Quarter 1 April 1, April 2,
Quarter 2 July 1, July 2,
Quarter 3 September 30, October 1,
Quarter 4 December 31, December 31,
Reclassifications
Certain prior year amounts have been reclassified to conform to the current financial statement presentation.
Note 2 – Revenues
Revenue Recognition
The following table disaggregates net revenue by geographic region from contracts with customers based on net revenues generated by subsidiaries within that geographic location (in thousands) :
-12-
Note 2 – Revenues (continued)
Fiscal quarter ended
September 30, 2023 Fiscal quarter ended
October 1, 2022
Sensors Weighing Solutions Measurement Systems Total Sensors Weighing Solutions Measurement Systems Total
United States $ 11,860 $ 12,622 $ 15,520 $ 40,002 $ 12,992 $ 14,671 $ 13,065 $ 40,728
United Kingdom 1,119 4,128 90 5,337 752 4,090 55 4,897
Other Europe 7,176 9,077 703 16,956 7,740 8,714 986 17,440
Israel 4,773 89 — 4,862 7,447 101 — 7,548
Asia 7,604 3,054 2,899 13,557 8,948 3,815 2,462 15,225
Canada — — 5,140 5,140 — 8 4,211 4,219
Total $ 32,532 $ 28,970 $ 24,352 $ 85,854 $ 37,879 $ 31,399 $ 20,779 $ 90,057
Nine Fiscal Months Ended September 30, 2023 Nine Fiscal Months Ended October 1, 2022
Sensors Weighing Solutions Measurement Systems Total Sensors Weighing Solutions Measurement Systems Total
United States $ 39,089 $ 40,729 $ 39,053 $ 118,871 $ 39,467 $ 41,212 $ 34,838 $ 115,517
United Kingdom 2,845 11,961 261 15,067 2,562 12,283 514 15,359
Other Europe 25,134 29,144 5,109 59,387 23,556 28,065 3,985 55,606
Israel 12,867 215 — 13,082 22,828 401 — 23,229
Asia 25,589 10,041 6,446 42,076 27,496 10,657 4,283 42,436
Canada — — 17,037 17,037 — 8 14,185 14,193
Total $ 105,524 $ 92,090 $ 67,906 $ 265,520 $ 115,909 $ 92,626 $ 57,805 $ 266,340
The following table disaggregates net revenue from contracts with customers by market sector (in thousands) .
Fiscal quarter ended Nine fiscal months ended
September 30, 2023 October 1, 2022 September 30, 2023 October 1, 2022
Test & Measurement $ 17,080 $ 20,659 $ 54,449 $ 60,115
Avionics, Military & Space 8,294 6,523 28,285 21,563
Transportation 15,490 13,912 40,993 41,061
Other Markets 16,402 20,110 54,124 59,295
Industrial Weighing 10,533 12,473 33,586 38,626
General Industrial 4,643 4,981 14,858 16,172
Steel 13,412 11,399 39,225 29,508
Total $ 85,854 $ 90,057 $ 265,520 $ 266,340
Contract Assets & Liabilities
Contract assets are established when revenues are recognized prior to a contractual payment due from the customer. When a payment becomes due based on the contract terms, the Company will reduce the contract asset and record a receivable. Contract liabilities are deferred revenues that are recorded when cash payments are received or due in advance of our performance obligations. Our payment terms vary by the type and location of the products offered. The term between invoicing and when payment is due is not significant.
The outstanding contract assets and liability accounts were as follows (in thousands) :
-13-
Note 2 – Revenues (continued)
Contract Asset Contract Liability
Unbilled Revenue Accrued Customer Advances
Balance at December 31, 2022 $ 3,990 $ 7,983
Balance at September 30, 2023 3,449 8,766
(Decrease) increase $ ( 541 ) $ 783
The amount of revenue recognized during the nine fiscal months ended September 30, 2023 that was included in the contract liability balance at December 31, 2022 was $ 7.3 million.
Note 3 – Goodwill
The Company tests the goodwill in each of its goodwill reporting units for impairment at least annually, as of the first day of its fourth quarter, and whenever events or changes in circumstances occur indicating that a possible impairment may have been incurred.
The change in the carrying amount of goodwill by segment is as follows (in thousands):
Total Measurement Systems Weighing Solutions
KELK Acquisition DSI Acquisition DTS Acquisition Stress-Tek Acquisition
Balance at December 31, 2022 $ 45,544 $ 6,313 $ 16,887 $ 16,033 $ 6,311
Foreign currency translation adjustment 35 39 ( 4 ) — —
Balance at September 30, 2023 $ 45,579 $ 6,352 $ 16,883 $ 16,033 $ 6,311
Note 4 – Leases
The Company primarily leases office and manufacturing facilities in addition to vehicles, which have remaining terms of less than one year to thirteen years . The Company has no finance leases.
Leases recorded on the balance sheet consist of the following (in thousands) :
Leases September 30, 2023 December 31, 2022
Assets
Operating lease right of use asset $ 27,440 $ 24,342
Liabilities
Operating lease - current $ 3,814 $ 4,208
Operating lease - non-current $ 22,587 $ 20,043
Other information related to lease term and discount rate is as follows:
September 30, 2023
Operating leases weighted average remaining lease term (in years) 8.11 years
Operating leases weighted average discount rate 4.83 %
The components of lease expense are as follows (in thousands) :
-14-
Note 4 - Leases (continued)
Fiscal quarter ended Nine Fiscal Months Ended
September 30, 2023 October 1, 2022 September 30, 2023 October 1, 2022
Operating lease cost $ 1,331 $ 1,267 $ 3,822 $ 3,876
Short-term lease cost 24 30 115 72
Sublease income ( 95 ) ( 104 ) ( 293 ) ( 321 )
Total net lease cost $ 1,260 $ 1,193 $ 3,644 $ 3,627
Right of use assets obtained in exchange for new operating lease liability during the nine fiscal months ended September 30, 2023 were $ 6.4 million. The Company paid $ 3.8 million and $ 3.9 million for its operating leases for each of the nine fiscal months ended September 30, 2023 and October 1, 2022, which are included in operating cash flows on the consolidated condensed statements of cash flows.
Undiscounted maturities of operating lease payments as of September 30, 2023 are summarized as follows (in thousands) :
2023 (excluding the nine months ended September 30, 2023) $ 1,259
2024 4,586
2025 4,197
2026 3,568
2027 3,363
Thereafter 14,926
Total future minimum lease payments $ 31,899
Less: amount representing interest ( 5,498 )
Present value of future minimum lease payments $ 26,401
Note 5 – Income Taxes
VPG calculates the tax provision for interim periods using an estimated annual effective tax rate methodology based on projected full-year pre-tax earnings among the taxing jurisdictions in which we operate with adjustments for discrete items. The effective tax rate was 27.6 % and 18.6 % for the fiscal quarter ended September 30, 2023, and October 1, 2022, respectively. The effective tax rate for the fiscal quarter ended September 30, 2023 differs from the federal statutory rate of 21% due to foreign income taxed at different tax rates and changes in our valuation allowance on deferred tax assets. The effective tax rate for the fiscal quarter ended October 1, 2022 differs from the federal statutory rate of 21% due to foreign income taxed at different tax rates and changes in our valuation allowance on deferred tax assets.
The Company and its subsidiaries are subject to income taxes imposed by the U.S., various states, and the foreign jurisdictions in which we operate. Each jurisdiction establishes rules that set forth the years which are subject to examination by its tax authorities. While the Company believes the tax positions taken on its tax returns for each jurisdiction are supportable, they may still be challenged by the jurisdiction's tax authorities. In anticipation of such challenges, the Company has established reserves for tax-related uncertainties. These liabilities are based on the Company’s best estimate of the potential tax exposures in each respective jurisdiction. It may take a number of years for a final tax liability in a jurisdiction to be determined, particularly in the event of an audit. If an uncertain matter is determined favorably, there could be a reduction in the Company’s tax expense. An unfavorable determination could increase tax expense and could require a cash payment, including interest and penalties.
Note 6 – Long-Term Debt
Long-term debt consists of the following (in thousands) :
September 30, 2023 December 31, 2022
2020 Credit Agreement - Revolving Facility $ 54,000 $ 61,000
Deferred financing costs ( 173 ) ( 201 )
Total long-term debt $ 53,827 $ 60,799
On May 5, 2023, the Company entered into Amendment No. 1 to Third Amended and Restated Credit Agreement (the “Credit Agreement Amendment”), by and among the Company, the lenders named therein, Citizens Bank, National Association and
-15-
Note 6 - Long-Term Debt (continued)
Wells Fargo Bank, National Association as joint lead arrangers and JPMorgan Chase Bank, National Association as agent for such lenders. The Credit Agreement Amendment amends the Third Amended and Restated Credit Agreement, dated March 20, 2020, by and among the Company, the lenders named therein, Citizens Bank, National Association and Wells Fargo Bank, National Association as joint lead arrangers and JPMorgan Chase Bank, National Association as agent for such lenders. The primary purpose of the changes made in the Credit Agreement Amendment were to update the interest rate provisions to replace LIBOR with SOFR for U.S. dollar denominated loans as well as update the other applicable reference borrowing rates for foreign currency loans which took effect on June 15, 2023 . There was no material impact in interest expense or the loan balance as a result of the rate change.
Note 7 – Accumulated Other Comprehensive Income (Loss)
The components of accumulated other comprehensive income (loss), net of tax, consist of the following (in thousands) :
Foreign Currency Translation Adjustment Pension
and Other
Postretirement
Actuarial Items Total
Balance at January 1, 2023 $ ( 41,489 ) $ 589 $ ( 40,900 )
Other comprehensive loss before reclassifications ( 3,831 ) — ( 3,831 )
Amounts reclassified from accumulated other comprehensive income — 2 2
Balance at September 30, 2023 $ ( 45,320 ) $ 591 $ ( 44,729 )
Foreign Currency Translation Adjustment Pension
and Other
Postretirement
Actuarial Items Total
Balance at January 1, 2022 $ ( 30,276 ) $ ( 4,732 ) $ ( 35,008 )
Other comprehensive loss before reclassifications ( 18,405 ) — ( 18,405 )
Amounts reclassified from accumulated other comprehensive income 191 227 418
Balance at October 1, 2022 $ ( 48,490 ) $ ( 4,505 ) $ ( 52,995 )
Reclassification of foreign currency translation adjustment for the loss on liquidation of subsidiaries is included in other income and expense other (see Note 12). Reclassifications of pension and other postretirement actuarial items out of accumulated other comprehensive income (loss) are included in the computation of net periodic benefit cost (see Note 8).
Note 8 – Pension and Other Postretirement Benefits
Employees of VPG participate in various defined benefit pension and other postretirement benefit ("OPEB") plans. The following table sets forth the components of the net periodic benefit cost for the Company's defined benefit pension and OPEB plans (in thousands) :
-16-
Note 8 - Pension and Other Postretirement Benefits ( continued)
Fiscal quarter ended
September 30, 2023 Fiscal quarter ended
October 1, 2022
Pension
Plans OPEB
Plans Pension
Plans OPEB
Plans
Net service cost $ 67 $ 4 $ 79 $ 7
Interest cost 193 28 117 17
Expected return on plan assets ( 216 ) ( 116 ) —
Amortization of actuarial losses (gains) 7 ( 6 ) 69 1
Net periodic benefit cost $ 51 $ 26 $ 149 $ 25
Nine Fiscal Months Ended
September 30, 2023 Nine Fiscal Months Ended
October 1, 2022
Pension
Plans OPEB
Plans Pension
Plans OPEB
Plans
Net service cost $ 204 $ 12 $ 244 $ 21
Interest cost $ 575 $ 84 $ 360 $ 51
Expected return on plan assets $ ( 642 ) $ — $ ( 358 ) $ —
Amortization of actuarial losses (gains) $ 22 $ ( 18 ) $ 215 $ 3
Net periodic benefit cost $ 159 $ 78 $ 461 $ 75
Note 9 – Share-Based Compensation
The Vishay Precision Group, Inc. 2022 Stock Incentive Plan (the "2022 plan") permits issuance of up to 608,000 shares of common stock. At September 30, 2023, the Company had reserved 525,239 shares of common stock for future grants of equity awards (restricted stock, unrestricted stock, restricted stock units ("RSUs"), or stock options) pursuant to the 2022 plan. If any outstanding awards are forfeited by the holder or canceled by the Company, the underlying shares would be available for re-grant to others. If shares are withheld for payment of taxes, those shares do not become available for grant under the 2022 plan.
On February 28, 2023 and in accordance with their respective employment agreements, VPG’s three executive officers were granted annual equity awards in the form of RSUs, of which 50 % are performance-based. The awards have an aggregate target grant-date fair value of $ 1.9 million and were comprised of 43,243 RSUs. Fifty percent of these awards will vest on January 1, 2026, subject to the executives’ continued employment. The performance-based portion of the RSUs will also vest on January 1, 2026, subject to the executives' continued employment and the satisfaction of certain performance objectives relating to three-year cumulative “adjusted free cash flow” and "net earnings goals", each weighted equally.
On March 9, 2023, certain non-executive VPG employees were granted annual equity awards in the form of RSUs. Certain employees received awards, of which 75 % are performance-based and certain employees received awards of which 50 % are performance-based. The awards have an aggregate grant-date fair value of $ 0.6 million and were comprised of 14,338 RSUs. The non-performance portion of these awards ( twenty-five percent for certain employees and fifty percent for certain employees) will vest on January 1, 2026, subject to the employees' continued employment. The performance-based portion of the RSUs will also vest on January 1, 2026, subject to the employees' continued employment and the satisfaction of certain performance objectives relating to three-year cumulative earnings and cash flow goals, each weighted equally.
On May 24, 2023, and in accordance with the Company's 2017 Non-Employee Director Compensation Plan, the Board of Directors approved the issuance of an aggregate of 13,923 RSUs to the independent board members of the Board of Directors. The awards have an aggregate grant-date fair value of $ 0.5 million and will vest on the earlier of the 2024 Annual Stockholders Meeting or May 24, 2024, subject to each applicable director's continued service on the Board of Directors. Vesting of equity awards is subject to acceleration under certain circumstances.
-17-
Note 9 - Share-Based Compensation (continued)
The amount of compensation cost related to share-based payment transactions is measured based on the grant-date fair value of the equity instruments issued. VPG determines compensation cost for RSUs based on the grant-date fair value of the underlying common stock. The Company recognizes compensation cost for RSUs that are expected to vest and for which performance criteria are expected to be met. The following table summarizes share-based compensation expense recognized (in thousands) :
Fiscal quarter ended Nine fiscal months ended
September 30, 2023 October 1, 2022 September 30, 2023 October 1, 2022
Share-based compensation expense $ 656 $ 559 $ 1,885 $ 1,583
During the second quarter of 2023, a net adjustment of $ 0.1 million decreasing share-based compensation expense was recorded based on the evaluation of performance objectives associated with awards granted in 2021 and 2022. It was determined that certain objectives were not likely to be fully met necessitating a reversal of certain compensation expenses associated with those awards. The result of the evaluation of performance objectives as of the end of the third quarter of 2023 was consistent with the prior quarter's evaluation and therefore there was no further adjustment required during the third quarter of 2023.
Note 10 – Segment Information
VPG reports in three product segments: the Sensors segment, the Weighing Solutions segment, and the Measurement Systems segment. The Sensors reporting segment is comprised of the foil resistor and strain gage operating segments. The Weighing Solutions segment is comprised of specialized modules and systems used to precisely measure weight, force torque, and pressure. The Measurement Systems reporting segment is comprised of highly specialized systems for steel production, materials development, and safety testing.
The chief operating decision maker ("CODM") is our chief executive officer. The CODM evaluates each operating segment's performance. The evaluation of the segment's performance is based on multiple performance measures including gross profits, revenues, and operating income, exclusive of certain items. Management believes that evaluating segment performance, excluding items such as restructuring and severance costs, impairment of goodwill and indefinite-lived intangible assets, acquisition costs, and other items is meaningful because they relate to occurrences or events that are outside of our core operations, and management believes that the use of these measures provides a consistent basis to evaluate our operating profitability and performance trends across comparable periods.
The following table sets forth reporting segment information (in thousands) :
-18-
Note 10 - Segment Information (continued)
Fiscal quarter ended Nine fiscal months ended
September 30, 2023 October 1, 2022 September 30, 2023 October 1, 2022
Net revenues:
Sensors $ 32,532 $ 37,879 $ 105,524 $ 115,909
Weighing Solutions 28,970 31,399 92,090 92,626
Measurement Systems 24,352 20,779 67,906 57,805
Total $ 85,854 $ 90,057 $ 265,520 $ 266,340
Gross profit:
Sensors $ 11,681 $ 15,324 $ 41,374 $ 47,441
Weighing Solutions 11,207 10,470 34,443 32,134
Measurement Systems 13,047 11,526 36,029 30,329
Total $ 35,935 $ 37,320 $ 111,846 $ 109,904
Reconciliation of segment operating income to consolidated results:
Sensors $ 6,543 $ 10,703 $ 26,043 $ 32,721
Weighing Solutions 5,393 5,392 16,894 15,783
Measurement Systems 5,605 4,876 14,246 10,350
Unallocated G&A expenses ( 8,164 ) ( 8,922 ) ( 25,809 ) ( 26,774 )
Restructuring costs ( 1,153 ) ( 165 ) ( 1,431 ) ( 1,330 )
Operating income $ 8,224 $ 11,884 $ 29,943 $ 30,750
Restructuring costs:
Sensors $ — $ ( 165 ) $ — $ ( 1,272 )
Weighing Solutions ( 1,153 ) — ( 1,349 ) —
Measurement Systems — — ( 32 ) ( 58 )
Corporate/Other — — ( 50 ) —
$ ( 1,153 ) $ ( 165 ) $ ( 1,431 ) $ ( 1,330 )
Products are transferred between segments on a basis intended to reflect, as nearly as practicable, the market value of the products. The table below summarizes intersegment sales (in thousands) :
Fiscal quarter ended Nine fiscal months ended
September 30, 2023 October 1, 2022 September 30, 2023 October 1, 2022
Sensors to Weighing Solutions $ 417 $ 542 $ 1,178 $ 1,364
Sensors to Measurement Systems 4 32 52 191
-19-
Note 11 – Earnings Per Share
The following table sets forth the computation of basic and diluted earnings per share attributable to VPG stockholders (in thousands, except earnings per share) :
Fiscal quarter ended Nine fiscal months ended
September 30, 2023 October 1, 2022 September 30, 2023 October 1, 2022
Numerator:
Numerator for basic earnings per share:
Net earnings attributable to VPG stockholders $ 6,280 $ 10,118 $ 21,480 $ 27,229
Denominator:
Denominator for basic earnings per share:
Weighted average shares 13,600 13,649 13,596 13,645
Effect of dilutive securities:
Restricted stock units 86 59 74 47
Dilutive potential common shares 86 59 74 47
Denominator for diluted earnings per share:
Adjusted weighted average shares 13,686 13,708 13,670 13,692
Basic earnings per share attributable to VPG stockholders
$ 0.46 $ 0.74 $ 1.58 $ 2.00
Diluted earnings per share attributable to VPG stockholders
$ 0.46 $ 0.74 $ 1.57 $ 1.99
Note 12 – Additional Financial Statement Information
Other Income (Expense) Other
The caption “Other” on the consolidated condensed statements of operations consists of the following (in thousands) :
Fiscal quarter ended Nine fiscal months ended
September 30, 2023 October 1, 2022 September 30, 2023 October 1, 2022
Foreign currency exchange gain $ 1,283 $ 1,261 $ 2,138 $ 5,195
Interest income 543 91 1,265 235
Pension expense ( 72 ) ( 81 ) ( 217 ) ( 261 )
Other ( 83 ) ( 48 ) ( 221 ) ( 163 )
$ 1,671 $ 1,223 $ 2,965 $ 5,006
Foreign currency exchange gains represent the impact of changes in foreign currency exchange rates. For the fiscal quarter and nine fiscal months ended September 30, 2023, the change in foreign currency exchange gains and losses during the periods, as compared to the prior year periods, was largely due to exposure to currency fluctuations with the Israeli shekel, the Canadian dollar, the EURO and the British pound.
-20-
Note 12 – Additional Financial Statement Information ( continued)
For the fiscal quarter and nine fiscal months ended October 1, 2022, the change in foreign exchange gains and losses during the periods, as compared to the prior year periods, was largely due to exposure to currency fluctuations with the Israeli shekel, the Japanese yen, the Canadian dollar, and the British pound. The change in the dollar-shekel exchange rate resulted in a favorable foreign exchange impact primarily related to the shekel-denominated lease liability for the Sensors facility in Israel.
Included in Other for the nine fiscal months ended October 1, 2022 is a $ 0.2 million loss on the liquidation of two of the Company's European subsidiaries.
Other Accrued Expenses
Other accrued expenses consist of the following (in thousands) :
September 30, 2023 December 31, 2022
Customer advance payments $ 8,766 $ 7,983
Accrued restructuring 911 183
Goods received, not yet invoiced 2,632 2,523
Accrued taxes, other than income taxes 1,829 1,141
Accrued commissions 3,991 3,217
Accrued professional fees 1,847 1,360
Accrued technical warranty 771 740
Current accrued pensions and other post retirement costs 505 505
Other 2,825 2,654
$ 24,077 $ 20,306
Note 13 – Fair Value Measurements
ASC Topic 820, Fair Value Measurement, establishes a valuation hierarchy of the inputs used to measure fair value. This hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The following is a brief description of those three levels:
Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
Level 3: Unobservable inputs that reflect the Company’s own assumptions.
An asset or liability’s classification within the hierarchy is determined based on the lowest level input that is significant to the fair value measurement.
The following table provides the financial assets and liabilities carried at fair value measured on a recurring basis (in thousands) :
Fair value measurements at reporting date using:
Total
Fair Value Level 1
Inputs Level 2
Inputs Level 3
Inputs
September 30, 2023
Assets
Assets held in rabbi trusts $ 5,571 $ 85 $ 5,486 $ —
December 31, 2022
Assets
Assets held in rabbi trusts $ 5,427 $ 53 $ 5,374 $ —
-21-
Note 13 – Fair Value Measurements (continued)
The Company maintains non-qualified trusts, referred to as “rabbi” trusts, to fund payments under deferred compensation and non-qualified pension plans. Rabbi trust assets consist primarily of marketable securities, classified as available-for-sale money market funds at September 30, 2023 and December 31, 2022, and company-owned life insurance assets. The marketable securities held in the rabbi trusts are valued using quoted market prices on the last business day of the period. The company-owned life insurance assets are valued in consultation with the Company’s insurance brokers using the value of underlying assets of the insurance contracts. The fair value measurement of the cash equivalents held in the rabbi trust are considered a Level 1 measurement and the measurement of the company-owned life insurance assets is considered a Level 2 measurement within the fair value hierarchy.
The fair value of the long-term debt, excluding capitalized deferred financing costs, at September 30, 2023 and December 31, 2022 approximates its carrying value as the revolving debt is reset on a monthly basis based on current market rates, plus a base rate as specified in the debt agreement. The fair value of long-term debt is considered a Level 2 measurement within the fair value hierarchy. The Company’s financial instruments include cash and cash equivalents, accounts receivable, short-term notes payable, and accounts payable. The carrying amounts for these financial instruments reported in the consolidated condensed balance sheets approximate their fair values.
Note 14 – Restructuring Costs
Restructuring costs reflect the cost reduction programs implemented by the Company. Restructuring costs are expensed during the period in which the Company determines it will incur those costs and all requirements for accrual are met. Because these costs are recorded based upon estimates, actual expenditures for the restructuring activities may differ from the initially recorded costs. If the initial estimates are too low or too high, the Company could be required either to record additional expense in future periods or to reverse part of the previously recorded charges.
The Company recorded $ 1.2 million and $ 0.2 million of restructuring costs during the fiscal quarter ended September 30, 2023 and October 1, 2022, respectively and $ 1.4 million and $ 1.3 million of restructuring costs during the nine fiscal months ended September 30, 2023 and October 1, 2022, respectively. Restructuring costs were comprised primarily of employee termination costs, including severance and statutory retirement allowances, and were incurred in connection with various cost reduction programs.
The following table summarizes recent activity related to all restructuring programs. The accrued restructuring liability balance as of September 30, 2023 and December 31, 2022, respectively, is included in Other accrued expenses in the accompanying consolidated condensed balance sheets (in thousands) :
Balance at December 31, 2022 $ 183
Restructuring charges in 2023 1,431
Cash payments ( 705 )
Foreign currency translation 2
Balance at September 30, 2023 $ 911
Note 15 – Stockholder's Equity
On August 8, 2022, the Board of Directors (the “Board”) of the Company authorized the repurchase of up to 600,000 shares of the Company’s outstanding common stock (the “Stock Repurchase Plan”). The Stock Repurchase Plan was originally set to expire on August 11, 2023. On August 8, 2023, the Company announced that its Board of Directors extended the term of the previously approved stock repurchase plan to August 9, 2024. From August 8, 2022 to September 30, 2023 , the Company had repurchased an aggregate of 120,419 shares of its common stock under the stock repurchase plan for consideration of $ 3.9 million.
-22-
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.