Record annual free cash flow driven by a
diversified and resilient business model
Littelfuse, Inc. (NASDAQ: LFUS), a diversified, industrial
technology manufacturing company empowering a sustainable,
connected, and safer world, today reported financial results for
the fourth quarter and full year ended December 30, 2023:
Fourth Quarter 2023 Results
- Net sales of $533.8 million were down 13% versus the prior year
period, and down 14.5% organically
- GAAP diluted EPS was $1.71; adjusted diluted EPS was $2.02
- Cash flow from operations was $144 million and free cash flow
was $121 million
Full Year 2023 Results
- Net sales of $2.4 billion were down 6% versus the prior year
period, and down 10.3% organically
- GAAP diluted EPS was $10.34; adjusted diluted EPS was
$11.74
- Cash flow from operations was $457 million and free cash flow
was $371 million, both records for the company
“Our fourth quarter results tracked within our guidance range as
we continued to execute on our long-term strategy,” said Dave
Heinzmann, Littelfuse President and Chief Executive Officer. “In
2023, our global teams focused on driving sustainable growth and
profitability while delivering record free cash flow and resilient
margins despite continued inventory destocking and variable end
market demand. Looking forward, we expect a return to growth during
2024 and believe our portfolio diversification and optimization
efforts, strong technology offering across end markets and well
positioned cost structure, will drive continued and long-term
top-tier value for our stakeholders.”
First Quarter of 2024*
Based on current market conditions, for the first quarter the
company expects,
- Net sales in the range of $505 to $530 million, adjusted
diluted EPS in the range of $1.65 to $1.85 and an adjusted
effective tax rate of approximately 20.5%
*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
- The company will pay a cash dividend on its common stock of
$0.65 per share on March 7, 2024, to shareholders of record as of
February 22, 2024
Conference Call and Webcast
Information
Littelfuse will host a conference call on Wednesday, January 31,
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's 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 31,
2022.
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 31, 2022, 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.
CONSOLIDATED BALANCE
SHEETS
(in thousands)
December 30, 2023
December 31, 2022
(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents
$
555,513
$
562,588
Short-term investments
235
84
Trade receivables, less allowances of
$84,696 and $83,562, respectively
287,018
306,578
Inventories
474,607
547,690
Prepaid income taxes and income taxes
receivable
8,701
7,215
Prepaid expenses and other current
assets
82,526
87,641
Total current assets
1,408,600
1,511,796
Net property, plant, and equipment
493,153
481,110
Intangible assets, net of amortization
606,136
593,970
Goodwill
1,309,998
1,186,922
Investments
24,821
24,121
Deferred income taxes
10,486
14,367
Right of use lease assets, net
62,370
57,382
Other assets
79,711
34,066
Total assets
$
3,995,275
$
3,903,734
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable
$
173,535
$
208,571
Accrued liabilities
149,214
187,057
Accrued income taxes
38,725
41,793
Current portion of long-term debt
14,020
134,874
Total current liabilities
375,494
572,295
Long-term debt, less current portion
857,915
866,623
Deferred income taxes
110,820
100,230
Accrued post-retirement benefits
34,422
28,037
Non-current lease liabilities
49,472
45,661
Other long-term liabilities
86,671
79,510
Total equity
2,480,481
2,211,378
Total liabilities and equity
$
3,995,275
$
3,903,734
LITTELFUSE, INC.
CONSOLIDATED STATEMENTS OF NET
INCOME
(Unaudited)
Three Months Ended
Fiscal Year Ended
(in thousands, except per share
data)
December 30, 2023
December 31, 2022
December 30, 2023
December 31, 2022
Net sales
$
533,807
$
613,251
$
2,362,657
$
2,513,897
Cost of sales
340,226
384,726
1,462,416
1,506,984
Gross profit
193,581
228,525
900,241
1,006,913
Selling, general, and administrative
expenses
84,598
85,993
354,655
344,813
Research and development expenses
25,159
26,806
102,429
95,602
Amortization of intangibles
16,021
15,812
65,794
55,695
Restructuring, impairment, and other
charges
3,280
5,712
16,501
9,977
Total operating expenses
129,058
134,323
539,379
506,087
Operating income
64,523
94,202
360,862
500,826
Interest expense
10,063
9,147
39,866
26,216
Foreign exchange loss (gain)
3,602
(15,692
)
12,299
24,359
Other (income) expense, net
(8,091
)
(2,582
)
(19,901
)
7,207
Income before income taxes
58,949
103,329
328,598
443,044
Income taxes
16,068
10,025
69,113
69,738
Net income
$
42,881
$
93,304
$
259,485
$
373,306
Income per share:
Basic
$
1.72
$
3.77
$
10.44
$
15.09
Diluted
$
1.71
$
3.74
$
10.34
$
14.94
Weighted-average shares and equivalent
shares outstanding:
Basic
24,905
24,758
24,854
24,734
Diluted
25,111
24,978
25,102
24,986
Comprehensive income
$
86,590
$
139,811
$
299,432
$
351,005
LITTELFUSE, INC.
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS
Year Ended
(in thousands)
December 30, 2023
December 31, 2022
OPERATING ACTIVITIES
Net income
$
259,485
$
373,306
Adjustments to reconcile net income to net
cash provided by operating activities
173,776
188,871
Changes in operating assets and
liabilities:
Trade receivables
24,517
(19,334
)
Inventories
82,471
(89,235
)
Accounts payable
(36,277
)
(22,403
)
Accrued liabilities and income taxes
(61,022
)
(9,495
)
Prepaid expenses and other assets
14,437
(1,992
)
Net cash provided by operating
activities
457,387
419,718
INVESTING ACTIVITIES
Acquisitions of businesses, net of cash
acquired
(198,810
)
(532,670
)
Purchases of property, plant, and
equipment
(86,188
)
(104,341
)
Net proceeds from sale of property, plant,
and equipment
832
676
Other
(151
)
(62
)
Net cash used in investing activities
(284,317
)
(636,397
)
FINANCING ACTIVITIES
Net (payments) proceeds of credit facility
and senior notes
(128,802
)
371,250
Cash dividends paid
(62,161
)
(55,911
)
All other cash provided by (used in)
financing activities
5,237
(5,137
)
Net cash (used in) provided by financing
activities
(185,726
)
310,202
Effect of exchange rate changes on cash,
cash equivalents, and restricted cash
4,840
(11,420
)
(Decrease) increase in cash, cash
equivalents, and restricted cash
(7,816
)
82,103
Cash, cash equivalents, and restricted
cash at beginning of period
564,939
482,836
Cash, cash equivalents, and restricted
cash at end of period
$
557,123
$
564,939
LITTELFUSE, INC.
NET SALES AND OPERATING INCOME
BY SEGMENT
(Unaudited)
Fourth Quarter
Year-to-Date
(in thousands)
2023
2022
% (Decline) /
Growth
2023
2022
% (Decline) /
Growth
Net sales
Electronics
$
297,753
$
371,193
(19.8
)%
$
1,350,426
$
1,492,819
(9.5
)%
Transportation
162,570
167,874
(3.2
)%
678,278
716,140
(5.3
)%
Industrial
73,484
74,184
(0.9
)%
333,953
304,938
9.5
%
Total net sales
$
533,807
$
613,251
(13.0
)%
$
2,362,657
$
2,513,897
(6.0
)%
Operating income
Electronics
$
53,553
$
91,941
(41.8
)%
$
300,581
$
431,616
(30.4
)%
Transportation
7,619
5,935
28.4
%
33,634
63,539
(47.1
)%
Industrial
9,350
8,885
5.2
%
54,800
48,853
12.2
%
Other (a)
(5,999
)
(12,559
)
N.M.
(28,153
)
(43,182
)
N.M.
Total operating income
$
64,523
$
94,202
(31.5
)%
$
360,862
$
500,826
(27.9
)%
Operating Margin
12.1
%
15.4
%
15.3
%
19.9
%
Interest expense
10,063
9,147
39,866
26,216
Foreign exchange loss (gain)
3,602
(15,692
)
12,299
24,359
Other (income) expense, net
(8,091
)
(2,582
)
(19,901
)
7,207
Income before income taxes
$
58,949
$
103,329
(43.0
)%
$
328,598
$
443,044
(25.8
)%
(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
Fourth Quarter
Year-to-Date
(in thousands)
2023
2022
% (Decline) /
Growth
2023
2022
% (Decline) /
Growth
Operating Margin
Electronics
18.0
%
24.8
%
(6.8
)%
22.3
%
28.9
%
(6.6
)%
Transportation
4.7
%
3.5
%
1.2
%
5.0
%
8.9
%
(3.9
)%
Industrial
12.7
%
12.0
%
0.7
%
16.4
%
16.0
%
0.4
%
LITTELFUSE, INC.
SUPPLEMENTAL FINANCIAL
INFORMATION
(In millions of USD except per
share amounts - unaudited)
Non-GAAP EPS reconciliation
Q4-23
Q4-22
YTD-23
YTD-22
GAAP diluted EPS
$
1.71
$
3.74
$
10.34
$
14.94
EPS impact of Non-GAAP adjustments
(below)
0.31
(0.40
)
1.40
1.93
Adjusted diluted EPS
$
2.02
$
3.34
$
11.74
$
16.87
Non-GAAP adjustments - (income) /
expense
Q4-23
Q4-22
YTD-23
YTD-22
Acquisition-related and integration costs
(a)
$
2.7
$
2.8
$
11.7
$
17.6
Purchase accounting inventory adjustments
(b)
—
4.0
—
15.6
Restructuring, impairment and other
charges (c)
3.3
5.7
16.5
10.0
Non-GAAP adjustments to operating
income
6.0
12.5
28.2
43.2
Other income, net (d)
—
—
(0.2
)
(0.5
)
Non-operating foreign exchange loss
(gain)
3.6
(15.7
)
12.3
24.4
Non-GAAP adjustments to income before
income taxes
9.6
(3.2
)
40.3
67.1
Income taxes (e)
1.8
6.8
5.0
19.0
Non-GAAP adjustments to net income
$
7.8
$
(10.0
)
$
35.3
$
48.1
Total EPS impact
$
0.31
$
(0.40
)
$
1.40
$
1.93
Adjusted operating margin / Adjusted
EBITDA reconciliation
Q4-23
Q4-22
YTD-23
YTD-22
Net income
$
42.9
$
93.3
$
259.5
$
373.3
Add:
Income taxes
16.1
10.0
69.1
69.7
Interest expense
10.1
9.1
39.9
26.2
Foreign exchange loss (gain)
3.6
(15.7
)
12.3
24.4
Other (income) expense, net
(8.1
)
(2.6
)
(19.9
)
7.2
GAAP operating income
$
64.5
$
94.2
$
360.9
$
500.8
Non-GAAP adjustments to operating
income
6.0
12.5
28.2
43.2
Adjusted operating income
$
70.5
$
106.7
$
389.0
$
544.0
Amortization of intangibles
16.0
15.8
65.8
55.7
Depreciation expenses
18.1
16.7
71.6
65.0
Adjusted EBITDA
$
104.6
$
139.2
$
526.4
$
664.7
Net sales
$
533.8
$
613.3
$
2,362.7
$
2,513.9
Net income as a percentage of net
sales
8.0
%
15.2
%
11.0
%
14.8
%
Operating margin
12.1
%
15.4
%
15.3
%
19.9
%
Adjusted operating margin
13.2
%
17.4
%
16.5
%
21.6
%
Adjusted EBITDA margin
19.6
%
22.7
%
22.3
%
26.4
%
Adjusted EBITDA by Segment
Q4-23
Q4-22
Electronics
Transportation
Industrial
Electronics
Transportation
Industrial
GAAP operating income
$
53.6
$
7.6
$
9.4
$
91.9
$
5.9
$
8.9
Add:
Add back amortization
9.8
3.6
2.6
10.2
4.4
1.2
Add back depreciation
10.3
6.4
1.4
9.0
6.7
1.0
Adjusted EBITDA
$
73.7
$
17.6
$
13.4
$
111.1
$
17.0
$
11.1
Adjusted EBITDA Margin
24.7
%
10.8
%
18.2
%
29.9
%
10.1
%
14.9
%
Adjusted EBITDA by Segment
YTD-23
YTD-22
Electronics
Transportation
Industrial
Electronics
Transportation
Industrial
GAAP operating income
$
300.6
$
33.6
$
54.8
$
431.6
$
63.5
$
48.9
Add:
Add back amortization
39.9
15.8
10.1
$
32.7
$
18.1
$
4.9
Add back depreciation
39.5
26.7
5.4
$
35.5
$
25.6
$
3.9
Adjusted EBITDA
$
379.9
$
76.1
$
70.4
$
499.8
$
107.2
$
57.7
Adjusted EBITDA Margin
28.1
%
11.2
%
21.1
%
33.5
%
15.0
%
18.9
%
Net sales reconciliation
Q4-23 vs. Q4-22
Electronics
Transportation
Industrial
Total
Net sales decline
(20
)%
(3
)%
(1
(13
)%
Less:
Acquisitions
—
%
—
%
4
%
—
%
FX impact
1
%
2
%
—
%
1
%
Organic net sales growth
(21
)%
(5
)%
(5
(14
)%
Net sales reconciliation
YTD-23 vs. YTD-22
Electronics
Transportation
Industrial
Total
Net sales (decline) growth
(10
)%
(5
)%
10
%
(6
)%
Less:
Acquisitions
6
%
—
%
4
%
4
%
FX impact
—
%
—
%
1
%
—
%
Organic net sales (decline) growth
(16
)%
(5
)%
5
%
(10
)%
Income tax reconciliation
Q4-23
Q4-22
YTD-23
YTD-22
Income taxes
$
16.1
$
10.0
$
69.1
$
69.7
Effective rate
27.3
%
9.7
%
21.0
%
15.7
%
Non-GAAP adjustments - income taxes
1.8
6.8
5.0
19.0
Adjusted income taxes
$
17.9
$
16.8
$
74.1
$
88.7
Adjusted effective rate
26.1
%
16.8
%
20.1
%
17.4
%
Free cash flow reconciliation
Q4-23
Q4-22
YTD-23
YTD-22
Net cash provided by operating
activities
$
144.2
$
106.3
$
457.4
$
419.7
Less: Purchases of property, plant and
equipment
(23.0
)
(26.5
)
(86.2
)
(104.3
)
Free cash flow
$
121.2
$
79.8
$
371.2
$
315.4
Consolidated Total Debt
As of December 30,
2023
Consolidated Total Debt
$
871.9
Unamortized debt issuance costs
3.8
Finance lease liability
$
0.7
Consolidated funded indebtedness
$
876.4
Cash held in U.S. (up to $400 million)
$
178.6
Net debt
$
697.8
Consolidated EBITDA
Twelve Months Ended
December 30, 2023
Net Income
$
259.4
Interest expense
39.9
Income taxes
69.1
Depreciation
71.6
Amortization
65.8
Non-cash additions:
Stock-based compensation expense
23.9
Unrealized loss on investments
0.3
Impairment charges
4.9
Other
13.4
Consolidated EBITDA (1)
$
548.3
Consolidated Net Leverage Ratio (as
defined in the Credit Agreement) *
1.3x
* Our Credit Agreement and Private Placement Note with
maturities ranging from 2023 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 cost of sales. (c) reflected in
restructuring, impairment and other charges. (d) 2023 year-to-date
amount included $0.2 million gain from the sale of a building
within the Electronics segment. 2022 year-to-date amount included
$0.5 million gain from the sale of a building within the
Transportation segment. (e) reflected the tax impact associated
with the non-GAAP adjustments, and 2022 year-to-date amount
includes the one-time net benefit of $11 million that resulted from
losses on investments in the stock of two of the Company’s
affiliates.
View source
version on businesswire.com: https://www.businesswire.com/news/home/20240130100984/en/
David L. Kelley 224-727-2535 dkelley@littelfuse.com
Grafico Azioni Littelfuse (NASDAQ:LFUS)
Storico
Da Nov 2024 a Dic 2024
Grafico Azioni Littelfuse (NASDAQ:LFUS)
Storico
Da Dic 2023 a Dic 2024
