Littelfuse Reports First Quarter Results for 2024

Solid execution drives Q1 sales above, and EPS in-line with guidance

CHICAGO--(BUSINESS WIRE)--Littelfuse, Inc. (NASDAQ: LFUS), a diversified, industrial technology manufacturing company empowering a sustainable, connected, and safer world, today reported financial results for the first quarter ended March 30, 2024:

• Net sales of $535 million were down 12% versus the prior year period, and down 12% organically
• GAAP diluted EPS was $1.93 and adjusted diluted EPS was $1.76
• Cash flow from operations was $57 million and free cash flow was $42 million

“Our global team delivered solid first quarter results, with sales above and earnings in-line with our expectations, as our increasingly diversified end market exposures, robust technology offering, and portfolio optimization initiatives helped to offset ongoing inventory destocking,” said Dave Heinzmann, Littelfuse President and Chief Executive Officer. “Further, our strong cash generation reflects disciplined execution, while our well-positioned balance sheet will continue to allow us to capitalize on growth opportunities. Looking forward, we remain confident in an expected return to growth during 2024, and believe our experienced team, agile operations and unwavering long-term strategic focus will drive top-tier value for our stakeholders.”

Second Quarter of 2024*

Based on current market conditions, for the second quarter the company expects,

• Net sales in the range of $525 - $555 million, adjusted diluted EPS in the range of $1.65 - $1.85 and an adjusted effective tax rate of approximately 23%

*Littelfuse provides guidance on a non-GAAP (adjusted) basis. GAAP items excluded from guidance may include the after-tax impact of items including acquisition and integration costs, restructuring, impairment and other charges, certain purchase accounting adjustments, non-operating foreign exchange adjustments and significant and unusual items. These items are uncertain, depend on various factors, and could be material to results computed in accordance with GAAP. Littelfuse is not able to forecast the excluded items in order to provide the most directly comparable GAAP financial measure without unreasonable efforts.

Dividend and Share Repurchase Authorization

• The company’s Board of Directors approved a new stock repurchase authorization to replace its expiring previous 3-year program. The company may repurchase up to $300 million in the aggregate of shares of the company’s common stock for the period May 1, 2024, to April 30, 2027.
• The company will pay a cash dividend on its common stock of $0.65 per share on June 6, 2024, to shareholders of record as of May 23, 2024

Conference Call and Webcast Information

Littelfuse will host a conference call on Wednesday, May 1, 2024, at 9:00 a.m. Central Time to discuss the results. The call will be broadcast and available for replay at Littelfuse.com. A slide presentation is available in the Investor Relations section of the company’s website at Littelfuse.com.

About Littelfuse

Littelfuse, Inc. (NASDAQ: LFUS) is a diversified, industrial technology manufacturing company empowering a sustainable, connected, and safer world. Across more than 20 countries, and with approximately 17,000 global associates, we partner with customers to design and deliver innovative, reliable solutions. Serving over 100,000 end customers, our products are found in a variety of industrial, transportation and electronics end markets – everywhere, every day. Learn more at Littelfuse.com.

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995

The statements in this press release that are not historical facts are intended to constitute "forward-looking statements" entitled to the safe-harbor provisions of the Private Securities Litigation Reform Act. Such statements are based on Littelfuse, Inc.’s (“Littelfuse” or the “Company”) current expectations and are subject to a number of factors and uncertainties, which could cause actual results to differ materially from those described in the forward-looking statements. These risks and uncertainties, include, but are not limited to, risks and uncertainties relating to general economic conditions; product demand and market acceptance; the impact of competitive products and pricing; product quality problems or product recalls; capacity and supply difficulties or constraints; coal mining exposures reserves; cybersecurity matters; failure of an indemnification for environmental liability; exchange rate fluctuations; commodity and other raw material price fluctuations; the effect of Littelfuse accounting policies; labor disputes; restructuring costs in excess of expectations; pension plan asset returns less than assumed; integration of acquisitions; uncertainties related to political or regulatory changes; and other risks which may be detailed in the company's Securities and Exchange Commission filings. Should one or more of these risks or uncertainties materialize or should the underlying assumptions prove incorrect, actual results and outcomes may differ materially from those indicated or implied in the forward-looking statements. This release should be read in conjunction with information provided in the financial statements appearing in the company's Annual Report on Form 10-K for the year ended December 30, 2023.

Further discussion of the risk factors of the company can be found under the caption "Risk Factors" in the company's Annual Report on Form 10-K for the year ended December 30, 2023, and in other filings and submissions with the SEC, each of which are available free of charge on the company’s investor relations website at investor.littelfuse.com and on the SEC’s website at www.sec.gov. These forward-looking statements are made as of the date hereof. The company does not undertake any obligation to update, amend or clarify these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the availability of new information.

Non-GAAP Financial Measures

The information included in this press release includes the non-GAAP financial measures of organic net sales (decline) growth, adjusted operating income, adjusted operating margin, adjusted EBITDA, adjusted EBITDA margin, adjusted diluted earnings per share, adjusted income taxes, adjusted effective tax rate, free cash flow, net debt, consolidated EBITDA, and consolidated net leverage ratio (as defined in the credit agreement). Many of these non-GAAP financial measures exclude the effect of certain expenses and income not related directly to the underlying performance of our fundamental business operations.

A reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures is set forth in the attached schedules.

The company believes that organic net sales (decline) growth, adjusted operating income, adjusted operating margin, adjusted EBITDA, adjusted EBITDA margin, adjusted diluted earnings per share, adjusted income taxes, and adjusted effective tax rate provide useful information to investors regarding its operational performance because they enhance an investor’s overall understanding of our core financial performance and facilitate comparisons to historical results of operations, by excluding items that are not related directly to the underlying performance of our fundamental business operations or were not part of our business operations during a comparable period. The company believes that free cash flow is a useful measure of its ability to generate cash. The company believes that net debt, consolidated EBITDA, and consolidated net leverage ratio are useful measures of its credit position. The company believes that all of these non-GAAP financial measures are commonly used by financial analysts and others in the industries in which we operate, and thus further provide useful information to investors. Management additionally uses these measures when assessing the performance of the business and for business planning purposes. Note that our definitions of these non-GAAP financial measures may differ from those terms as defined or used by other companies.

LFUS-F

LITTELFUSE, INC. CONDENSED CONSOLIDATED BALANCE SHEETS
	(Unaudited)
(in thousands)	March 30, 2024		December 30, 2023
ASSETS
Current assets:
Cash and cash equivalents	$	562,153	$	555,513
Short-term investments		231		235
Trade receivables, less allowances of $76,496 and $84,696 at March 30, 2024 and December 30, 2023, respectively		295,876		287,018
Inventories		456,135		474,607
Prepaid income taxes and income taxes receivable		8,574		8,701
Prepaid expenses and other current assets		121,142		82,526
Total current assets		1,444,111		1,408,600
Net property, plant, and equipment		479,435		493,153
Intangible assets, net of amortization		584,631		606,136
Goodwill		1,294,737		1,309,998
Investments		24,204		24,821
Deferred income taxes		10,798		10,486
Right of use lease assets		63,718		62,370
Other long-term assets		41,827		79,711
Total assets	$	3,943,461	$	3,995,275
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable	$	172,809	$	173,535
Accrued liabilities		124,288		149,214
Accrued income taxes		42,051		38,725
Current portion of long-term debt		65,824		14,020
Total current liabilities		404,972		375,494
Long-term debt, less current portion		800,849		857,915
Deferred income taxes		100,755		110,820
Accrued post-retirement benefits		34,049		34,422
Non-current lease liabilities		50,791		49,472
Other long-term liabilities		80,752		86,671
Total equity		2,471,293		2,480,481
Total liabilities and equity	$	3,943,461	$	3,995,275

LITTELFUSE, INC. CONDENSED CONSOLIDATED STATEMENTS OF NET INCOME (Unaudited)
	Three Months Ended
(in thousands, except per share data)	March 30, 2024			April 1, 2023
Net sales	$	535,385		$	609,782
Cost of sales		347,577			364,825
Gross profit		187,808			244,957
Selling, general, and administrative expenses		86,127			88,310
Research and development expenses		27,667			27,290
Amortization of intangibles		15,825			16,866
Restructuring, impairment, and other charges		3,237			1,850
Total operating expenses		132,856			134,316
Operating income		54,952			110,641
Interest expense		9,611			9,646
Foreign exchange gain		(5,042	)		(1,675	)
Other income, net		(5,321	)		(6,233	)
Income before income taxes		55,704			108,903
Income taxes		7,252			20,158
Net income	$	48,452		$	88,745
Earnings per share:
Basic	$	1.95		$	3.58
Diluted	$	1.93		$	3.54
Weighted-average shares and equivalent shares outstanding:
Basic		24,911			24,782
Diluted		25,124			25,062
Comprehensive income	$	18,161		$	102,028

LITTELFUSE, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
	Three Months Ended
(in thousands)	March 30, 2024			April 1, 2023
OPERATING ACTIVITIES
Net income	$	48,452		$	88,745
Adjustments to reconcile net income to net cash provided by operating activities:		28,729			32,558
Changes in operating assets and liabilities:
Trade receivables		(12,723	)		(13,176	)
Inventories		16,179			(1,535	)
Accounts payable		345			(16,246	)
Accrued liabilities and income taxes		(28,042	)		(43,578	)
Prepaid expenses and other assets		4,210			6,639
Net cash provided by operating activities		57,150			53,407
INVESTING ACTIVITIES
Acquisitions of businesses, net of cash acquired		—			(158,260	)
Purchases of property, plant, and equipment		(15,547	)		(25,665	)
Net proceeds from sale of property, plant and equipment, and other		7,064			737
Net cash used in investing activities		(8,483	)		(183,188	)
FINANCING ACTIVITIES
Net payments of credit facility		(1,875	)		(1,875	)
Repurchases of common stock		(16,131	)		—
Cash dividends paid		(16,200	)		(14,880	)
All other cash provided by financing activities		686			4,551
Net cash used in financing activities		(33,520	)		(12,204	)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash		(8,550	)		4,571
Increase (decrease) in cash, cash equivalents, and restricted cash		6,597			(137,414	)
Cash, cash equivalents, and restricted cash at beginning of period		557,123			564,939
Cash, cash equivalents, and restricted cash at end of period	$	563,720		$	427,525

LITTELFUSE, INC. NET SALES AND OPERATING INCOME BY SEGMENT (Unaudited)
	First Quarter
(in thousands)		2024			2023		% (Decline) / Growth
Net sales
Electronics	$	291,105		$	358,593		(18.8	)%
Transportation		170,367			166,641		2.2	%
Industrial		73,913			84,548		(12.6	)%
Total net sales	$	535,385		$	609,782		(12.2	)%
Operating income
Electronics	$	37,803		$	90,162		(58.1	)%
Transportation		16,206			8,532		89.9	%
Industrial		4,796			17,141		(72.0	)%
Other(a)		(3,853	)		(5,194	)	N.M.
Total operating income	$	54,952		$	110,641		(50.3	)%
Operating Margin		10.3	%		18.1	%
Interest expense		9,611			9,646
Foreign exchange gain		(5,042	)		(1,675	)
Other income, net		(5,321	)		(6,233	)
Income before income taxes	$	55,704		$	108,903		(48.8	)%
(a) "other" typically includes non-GAAP adjustments such as acquisition-related and integration costs, purchase accounting inventory adjustments and restructuring and impairment charges. (See Supplemental Financial Information for details.)   N.M. - Not meaningful

	First Quarter
(in thousands)	2024		2023		% (Decline)/ Growth
Operating Margin
Electronics	13.0	%	25.1	%	(12.1	)%
Transportation	9.5	%	5.1	%	4.4	%
Industrial	6.5	%	20.3	%	(13.8	)%

LITTELFUSE, INC. SUPPLEMENTAL FINANCIAL INFORMATION (In millions of USD except per share amounts - unaudited)
Non-GAAP EPS reconciliation
	Q1-24			Q1-23
GAAP diluted EPS	$	1.93		$	3.54
EPS impact of Non-GAAP adjustments (below)		(0.17	)		0.10
Adjusted diluted EPS	$	1.76		$	3.64

Non-GAAP adjustments - (income) / expense
	Q1-24			Q1-23
Acquisition-related and integration costs (a)	$	0.9		$	3.3
Restructuring, impairment and other charges (b)		3.2			1.9
Gain on sale of fixed assets (c)		(0.3	)		—
Non-GAAP adjustments to operating income		3.8			5.2
Other loss (income), net (d)		0.2			(0.2	)
Non-operating foreign exchange gain		(5.0	)		(1.7	)
Non-GAAP adjustments to income before income taxes		(1.0	)		3.3
Income taxes (e)		3.3			0.9
Non-GAAP adjustments to net income	$	(4.3	)	$	2.4
Total EPS impact	$	(0.17	)	$	0.10

Adjusted operating margin / Adjusted EBITDA reconciliation
	Q1-24			Q1-23
Net income	$	48.5		$	88.7
Add:
Income taxes		7.3			20.2
Interest expense		9.6			9.6
Foreign exchange gain		(5.0	)		(1.7	)
Other income, net		(5.3	)		(6.2	)
GAAP operating income	$	55.0		$	110.6
Non-GAAP adjustments to operating income		3.8			5.2
Adjusted operating income	$	58.8		$	115.8
Amortization of intangibles		15.8			16.9
Depreciation expenses		16.7			17.6
Adjusted EBITDA	$	91.3		$	150.3
Net sales	$	535.4		$	609.8
Net income as a percentage of net sales		9.1	%		14.5	%
Operating margin		10.3	%		18.1	%
Adjusted operating margin		11.0	%		19.0	%
Adjusted EBITDA margin		17.1	%		24.6	%

Adjusted EBITDA by Segment	Q1-24									Q1-23
	Electronics			Transportation			Industrial			Electronics			Transportation			Industrial
GAAP operating income	$	37.8		$	16.2		$	4.8		$	90.2		$	8.5		$	17.1
Add:
Add back amortization		9.8			3.4			2.6			10.2			4.5			2.2
Add back depreciation		10.0			5.3			1.4			9.6			6.8			1.2
Adjusted EBITDA	$	57.6		$	24.9		$	8.8		$	110.0		$	19.8		$	20.5
Adjusted EBITDA Margin		19.8	%		14.6	%		11.9	%		30.7	%		11.9	%		24.3	%

Net sales reconciliation	Q1-24 vs. Q1-23
	Electronics		Transportation		Industrial		Total
Net sales (decline) growth	(19	)%	2	%	(13	)%	(12	)%
Less:
Acquisitions	—	%	—	%	1	%	—	%
FX impact	—	%	(1	)%	—	%	—	%
Organic net sales (decline) growth	(19	)%	3	%	(14	)%	(12	)%

Income tax reconciliation
	Q1-24			Q1-23
Income taxes	$	7.3		$	20.2
Effective rate		13.0	%		18.5	%
Non-GAAP adjustments - income taxes		3.3			0.9
Adjusted income taxes	$	10.6		$	21.1
Adjusted effective rate		19.3	%		18.8	%
Free cash flow reconciliation
	Q1-24			Q1-23
Net cash provided by operating activities	$	57.1		$	53.4
Less: Purchases of property, plant and equipment		(15.5	)		(25.7	)
Free cash flow	$	41.6		$	27.7

Consolidated Total Debt	As of March 30, 2024
Consolidated Total Debt	$	866.7
Unamortized debt issuance costs		3.5
Finance lease liability		0.6
Consolidated funded indebtedness		870.8
Cash held in U.S. (up to $400 million)		157.9
Net debt	$	712.9
Consolidated EBITDA	Twelve Months Ended March 30, 2024
Net Income	$	219.1
Interest expense		39.8
Income taxes		56.2
Depreciation		70.7
Amortization		64.8
Non-cash additions:
Stock-based compensation expense		23.8
Purchase accounting inventory step-up charge		—
Unrealized loss on investments		2.5
Impairment charges		5.8
Other		18.3
Consolidated EBITDA (1)	$	501.0
Consolidated Net Leverage Ratio (as defined in the Credit Agreement) *	1.4x

* Our Credit Agreement and Private Placement Note with maturities ranging from 2024 to 2032, contain financial ratio covenants providing that if, as of the last day of each fiscal quarter, the Consolidated Net Leverage ratio at such time for the then most recently concluded period of four consecutive fiscal quarters of the Company exceeds 3.50:1.00, an Event of Default (as defined in the Credit Agreement and Private Placement Senior Notes) is triggered.

The Credit Agreement and Private Placement Senior Notes were amended in Q2 2022 and now allow for the addition of acquisition and integration costs up to 15% of Consolidated EBITDA and the netting of up to $400M of Available Cash (Cash held by US Subsidiaries).

(1) Represents Consolidated EBITDA as defined in our Credit Agreement and Private Placement Senior Notes and is calculated using the most recently concluded period of four consecutive quarters.

Note: Total will not always foot due to rounding.

(a) reflected in selling, general and administrative expenses ("SG&A").

(b) reflected in restructuring, impairment and other charges.

(c) 2024 amount included $0.3 million gain from the sale of a building within the Transportation segment.

(d) 2024 amount reflected $0.2 million increase in coal mining reserves, while 2023 amount included $0.2 million gain from the sale of a building within the Electronics segment.

(e) reflected the tax impact associated with the non-GAAP adjustments.