Vishay Precision Group Inc
NYSE:VPG
Income Statement
Earnings Waterfall
Vishay Precision Group Inc
Revenue
|
355m
USD
|
Cost of Revenue
|
-204.7m
USD
|
Gross Profit
|
150.3m
USD
|
Operating Expenses
|
-106.8m
USD
|
Operating Income
|
43.5m
USD
|
Other Expenses
|
-17.8m
USD
|
Net Income
|
25.7m
USD
|
Income Statement
Vishay Precision Group Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
239
N/A
|
242
+2%
|
245
+1%
|
250
+2%
|
250
0%
|
245
-2%
|
240
-2%
|
233
-3%
|
232
-1%
|
232
N/A
|
231
-1%
|
228
-1%
|
225
-1%
|
228
+1%
|
232
+2%
|
241
+4%
|
254
+6%
|
268
+5%
|
280
+4%
|
292
+5%
|
300
+3%
|
303
+1%
|
300
-1%
|
292
-3%
|
284
-3%
|
275
-3%
|
263
-4%
|
264
+0%
|
270
+2%
|
273
+1%
|
289
+6%
|
303
+5%
|
318
+5%
|
335
+5%
|
348
+4%
|
356
+2%
|
363
+2%
|
364
+0%
|
366
+1%
|
362
-1%
|
355
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(155)
|
(157)
|
(156)
|
(157)
|
(159)
|
(155)
|
(154)
|
(150)
|
(148)
|
(149)
|
(147)
|
(146)
|
(142)
|
(143)
|
(144)
|
(148)
|
(156)
|
(163)
|
(169)
|
(175)
|
(179)
|
(177)
|
(177)
|
(174)
|
(172)
|
(172)
|
(165)
|
(164)
|
(166)
|
(165)
|
(174)
|
(184)
|
(193)
|
(203)
|
(209)
|
(212)
|
(213)
|
(212)
|
(213)
|
(210)
|
(205)
|
|
Gross Profit |
83
N/A
|
85
+2%
|
89
+4%
|
93
+5%
|
91
-2%
|
90
-1%
|
86
-4%
|
84
-3%
|
84
+0%
|
83
-1%
|
84
+1%
|
82
-1%
|
83
+1%
|
86
+3%
|
89
+4%
|
93
+5%
|
98
+6%
|
104
+6%
|
111
+6%
|
117
+6%
|
121
+3%
|
126
+4%
|
123
-2%
|
118
-4%
|
112
-6%
|
104
-7%
|
98
-5%
|
100
+2%
|
104
+5%
|
108
+3%
|
115
+6%
|
119
+4%
|
125
+5%
|
132
+5%
|
139
+6%
|
145
+4%
|
150
+3%
|
152
+1%
|
153
+1%
|
152
-1%
|
150
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(74)
|
(75)
|
(77)
|
(78)
|
(77)
|
(77)
|
(75)
|
(73)
|
(71)
|
(71)
|
(71)
|
(70)
|
(68)
|
(69)
|
(69)
|
(70)
|
(74)
|
(76)
|
(77)
|
(79)
|
(81)
|
(84)
|
(81)
|
(80)
|
(80)
|
(79)
|
(78)
|
(78)
|
(78)
|
(80)
|
(84)
|
(89)
|
(95)
|
(100)
|
(103)
|
(104)
|
(104)
|
(105)
|
(106)
|
(107)
|
(107)
|
|
Selling, General & Administrative |
(74)
|
(75)
|
(77)
|
(78)
|
(77)
|
(77)
|
(75)
|
(73)
|
(71)
|
(71)
|
(71)
|
(70)
|
(68)
|
(69)
|
(69)
|
(70)
|
(74)
|
(76)
|
(77)
|
(79)
|
(81)
|
(81)
|
(81)
|
(80)
|
(80)
|
(79)
|
(78)
|
(78)
|
(78)
|
(80)
|
(84)
|
(89)
|
(95)
|
(100)
|
(103)
|
(104)
|
(104)
|
(105)
|
(106)
|
(107)
|
(107)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
9
N/A
|
10
+4%
|
12
+21%
|
15
+28%
|
14
-9%
|
13
-2%
|
11
-18%
|
11
-3%
|
13
+21%
|
12
-4%
|
13
+3%
|
13
-3%
|
15
+16%
|
17
+17%
|
20
+17%
|
23
+13%
|
25
+9%
|
28
+14%
|
33
+19%
|
38
+15%
|
40
+5%
|
42
+3%
|
42
+1%
|
38
-10%
|
32
-16%
|
24
-24%
|
20
-18%
|
21
+7%
|
26
+22%
|
28
+6%
|
31
+10%
|
30
-3%
|
30
+1%
|
32
+7%
|
36
+13%
|
41
+13%
|
45
+11%
|
47
+3%
|
47
+1%
|
45
-6%
|
44
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(1)
|
(1)
|
2
|
3
|
2
|
1
|
(2)
|
(2)
|
(3)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
(12)
|
(10)
|
(10)
|
(11)
|
(7)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
0
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
6
N/A
|
7
+15%
|
10
+45%
|
13
+34%
|
6
-54%
|
5
-9%
|
3
-52%
|
(3)
N/A
|
1
N/A
|
1
+12%
|
0
-82%
|
5
+4 480%
|
10
+110%
|
11
+20%
|
15
+31%
|
19
+29%
|
21
+6%
|
25
+20%
|
30
+23%
|
34
+11%
|
34
+0%
|
38
+13%
|
35
-8%
|
32
-10%
|
26
-17%
|
20
-25%
|
15
-26%
|
16
+9%
|
18
+14%
|
20
+10%
|
22
+9%
|
21
-3%
|
26
+21%
|
28
+7%
|
37
+33%
|
42
+15%
|
45
+7%
|
46
+2%
|
44
-4%
|
40
-8%
|
38
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(14)
|
(14)
|
(13)
|
(15)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(11)
|
(11)
|
(10)
|
(11)
|
(10)
|
(10)
|
(4)
|
(3)
|
(1)
|
(2)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(12)
|
|
Income from Continuing Operations |
5
|
5
|
8
|
9
|
3
|
3
|
1
|
(4)
|
(13)
|
(13)
|
(13)
|
(10)
|
6
|
8
|
10
|
13
|
12
|
15
|
19
|
23
|
24
|
27
|
25
|
22
|
22
|
17
|
13
|
15
|
11
|
12
|
15
|
15
|
20
|
22
|
29
|
34
|
37
|
37
|
34
|
31
|
26
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
4
N/A
|
5
+18%
|
8
+43%
|
9
+23%
|
3
-67%
|
3
-11%
|
1
-76%
|
(5)
N/A
|
(13)
-188%
|
(13)
-3%
|
(13)
+3%
|
(10)
+23%
|
6
N/A
|
8
+24%
|
10
+22%
|
13
+33%
|
14
+11%
|
17
+21%
|
21
+23%
|
25
+15%
|
24
-4%
|
27
+14%
|
25
-8%
|
22
-12%
|
22
+2%
|
17
-22%
|
13
-22%
|
15
+8%
|
11
-26%
|
12
+15%
|
15
+17%
|
14
-2%
|
20
+40%
|
22
+7%
|
28
+32%
|
33
+17%
|
36
+9%
|
37
+2%
|
34
-7%
|
30
-11%
|
26
-15%
|
|
EPS (Diluted) |
0.32
N/A
|
0.37
+16%
|
0.54
+46%
|
0.66
+22%
|
0.22
-67%
|
0.19
-14%
|
0.04
-79%
|
-0.34
N/A
|
-0.96
-182%
|
-1.01
-5%
|
-0.98
+3%
|
-0.75
+23%
|
0.48
N/A
|
0.59
+23%
|
0.72
+22%
|
0.96
+33%
|
1.05
+9%
|
1.28
+22%
|
1.58
+23%
|
1.82
+15%
|
1.75
-4%
|
1.99
+14%
|
1.83
-8%
|
1.6
-13%
|
1.63
+2%
|
1.26
-23%
|
0.98
-22%
|
1.06
+8%
|
0.79
-25%
|
0.91
+15%
|
1.07
+18%
|
1.05
-2%
|
1.48
+41%
|
1.58
+7%
|
2.08
+32%
|
2.43
+17%
|
2.63
+8%
|
2.69
+2%
|
2.5
-7%
|
2.22
-11%
|
1.88
-15%
|