Littelfuse Reports Second Quarter Results for 2024
Littelfuse (NASDAQ: LFUS) reported Q2 2024 results, with net sales of $558 million, down 9% year-over-year and 8% organically. GAAP diluted EPS was $1.82, while adjusted diluted EPS reached $1.97, both exceeding guidance. The company generated $69 million in operating cash flow and $50 million in free cash flow. Littelfuse's Board approved an 8% increase in quarterly dividend to $0.70 per share. For Q3 2024, Littelfuse expects net sales between $540-$570 million and adjusted diluted EPS of $1.95-$2.15. The company anticipates a return to growth in Q4 2024, citing normalized inventory and improving demand in some areas, balanced by customer caution.
Littelfuse (NASDAQ: LFUS) ha pubblicato i risultati del secondo trimestre 2024, con vendite nette di 558 milioni di dollari, in calo del 9% rispetto all'anno precedente e dell'8% in termini organici. L'EPS diluito GAAP è stato di 1,82 dollari, mentre l'EPS diluito rettificato ha raggiunto 1,97 dollari, entrambi superiori alle previsioni. L'azienda ha generato 69 milioni di dollari di flusso di cassa operativo e 50 milioni di dollari di flusso di cassa libero. Il Consiglio di Littelfuse ha approvato un aumento dell'8% del dividendo trimestrale a 0,70 dollari per azione. Per il terzo trimestre 2024, Littelfuse prevede vendite nette comprese tra 540-570 milioni di dollari e un EPS diluito rettificato di 1,95-2,15 dollari. L'azienda prevede un ritorno alla crescita nel quarto trimestre 2024, citando un inventario normalizzato e un miglioramento della domanda in alcune aree, bilanciati dalla cautela dei clienti.
Littelfuse (NASDAQ: LFUS) informó los resultados del segundo trimestre de 2024, con ventas netas de 558 millones de dólares, una disminución del 9% en comparación con el año anterior y del 8% orgánicamente. El EPS diluido GAAP fue de 1,82 dólares, mientras que el EPS diluido ajustado alcanzó 1,97 dólares, ambos superando las expectativas. La compañía generó 69 millones de dólares en flujo de caja operativo y 50 millones de dólares en flujo de caja libre. La junta de Littelfuse aprobó un aumento del 8% en el dividendo trimestral a 0,70 dólares por acción. Para el tercer trimestre de 2024, Littelfuse espera ventas netas entre 540-570 millones de dólares y un EPS diluido ajustado de 1,95-2,15 dólares. La compañía anticipa un retorno al crecimiento en el cuarto trimestre de 2024, citando un inventario normalizado y una mejora en la demanda en algunas áreas, equilibradas por la cautela de los clientes.
Littelfuse (NASDAQ: LFUS)는 2024년 2분기 결과를 보고하며, 558백만 달러의 순매출을 발표했습니다. 이는 전년 대비 9% 감소하고 유기적으로는 8% 감소한 수치입니다. GAAP 희석 EPS는 1.82달러로 기록되었고, 조정 후 희석 EPS는 1.97달러에 달해 두 수치 모두 가이던스를 초과했습니다. 이 회사는 운영 현금 흐름에서 6900만 달러와 자유 현금 흐름에서 5000만 달러를 생성했습니다. Littelfuse의 이사회는 분기 배당금을 8% 인상하여 주당 0.70달러로 승인했습니다. 2024년 3분기 동안 Littelfuse는 순매출이 540-570백만 달러 사이와 조정 후 희석 EPS가 1.95-2.15달러가 될 것으로 예상하고 있습니다. 회사는 2024년 4분기에 균형 잡힌 고객의 신중함 속에서도 정상화된 재고와 일부 분야에서 개선되는 수요를 인용하며 성장으로 돌아갈 것으로 예상하고 있습니다.
Littelfuse (NASDAQ: LFUS) a annoncé les résultats du deuxième trimestre 2024, avec des ventes nettes de 558 millions de dollars, en baisse de 9% par rapport à l'année précédente et de 8% de manière organique. Le BPA dilué GAAP était de 1,82 dollar, tandis que le BPA dilué ajusté a atteint 1,97 dollar, dépassant toutes deux les prévisions. L'entreprise a généré 69 millions de dollars de flux de trésorerie opérationnel et 50 millions de dollars de flux de trésorerie libre. Le conseil d'administration de Littelfuse a approuvé une augmentation de 8% du dividende trimestriel à 0,70 dollar par action. Pour le troisième trimestre 2024, Littelfuse s'attend à des ventes nettes entre 540-570 millions de dollars et un BPA dilué ajusté de 1,95-2,15 dollars. L'entreprise prévoit un retour à la croissance au quatrième trimestre 2024, citant des niveaux de stocks normalisés et une demande améliorée dans certains domaines, équilibrée par la prudence des clients.
Littelfuse (NASDAQ: LFUS) berichtete über die Ergebnisse des zweiten Quartals 2024, mit netto Umsätzen von 558 Millionen US-Dollar, was einem Rückgang von 9% im Vergleich zum Vorjahr und 8% organisch entspricht. Der verwässerte GAAP EPS betrug 1,82 USD, während der angepasste verwässerte EPS bei 1,97 USD lag, beide über den Erwartungen. Das Unternehmen erwirtschaftete 69 Millionen USD an operativem Cashflow und 50 Millionen USD an freiem Cashflow. Der Vorstand von Littelfuse genehmigte eine 8%ige Erhöhung der vierteljährlichen Dividende auf 0,70 USD pro Aktie. Für das dritte Quartal 2024 erwartet Littelfuse netto Umsätze zwischen 540-570 Millionen USD und einen angepassten verwässerten EPS von 1,95-2,15 USD. Das Unternehmen erwartet eine Rückkehr zum Wachstum im vierten Quartal 2024, beruft sich auf normalisierte Bestände und eine steigende Nachfrage in einigen Bereichen, die durch die Vorsicht der Kunden ausgeglichen wird.
- Q2 sales and adjusted EPS exceeded guidance
- 8% increase in quarterly dividend to $0.70 per share
- Generated $69 million in operating cash flow and $50 million in free cash flow
- Anticipates return to growth in Q4 2024
- Net sales down 9% year-over-year to $558 million
- Organic sales declined 8% compared to prior year
- Q3 2024 guidance suggests continued sales decline compared to Q2
Insights
Littelfuse's Q2 2024 results present a mixed picture, with some positive elements despite overall sales decline. Net sales of
The
However, investors should note the cautious outlook for Q3 2024. The projected net sales range of
The company's diverse portfolio and global presence appear to be mitigating factors in the current economic environment. Management's expectation of a return to growth in Q4 2024 is encouraging, but investors should monitor market conditions closely, given the ongoing customer cautiousness mentioned in the report.
Littelfuse's Q2 results offer valuable insights into broader market trends. The
The report mentions "some pockets of normalized channel inventory and improving end demand." This is a important observation for investors, as it may signal the beginning of a recovery in certain segments. However, the persistent "signs of cautiousness from customers" suggest that this recovery may be uneven across different markets or regions.
Littelfuse's diverse portfolio, serving industrial, transportation and electronics end markets, provides a good barometer for overall economic health. The projected return to growth in Q4 2024 aligns with some economists' predictions of a broader economic recovery later in the year.
Investors should pay attention to the company's performance in different geographical regions and end markets in upcoming quarters. This will help identify which sectors are leading the recovery and which may lag behind. The company's global presence across more than 20 countries offers a unique perspective on international market trends.
Diverse and resilient business model drive Q2 sales and adjusted EPS above guidance
-
Net sales of
were down$558 million 9% versus the prior year period, and down8% organically -
GAAP diluted EPS was
and adjusted diluted EPS was$1.82 $1.97 -
Cash flow from operations was
and free cash flow was$69 million $50 million -
The company’s Board of Directors approved an
8% increase in the quarterly cash dividend from to$0.65 ; this equates to an annualized dividend of$0.70 per share$2.80 - On June 26, the company released its 2023 Sustainability Report on littelfuse.com/about-us/sustainability
“We are pleased to have exceeded the high end of our second quarter sales and adjusted EPS guidance ranges, driven by solid execution from our global teams and supported by our resilient business model and diverse technology positioning.” said Dave Heinzmann, Littelfuse President and Chief Executive Officer. “Looking ahead, we remain confident in an expected return to growth during 2024, likely in the fourth quarter. We see some pockets of normalized channel inventory and improving end demand but also ongoing signs of cautiousness from customers. We remain well positioned to execute our proven long-term growth strategy and deliver top tier stakeholder value.”
Third Quarter of 2024*
Based on current market conditions, for the third quarter the company expects,
-
Net sales in the range of
-$540 , adjusted diluted EPS in the range of$570 million -$1.95 and an adjusted effective tax rate of approximately$2.15 26%
*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 will pay a cash dividend on its common stock of
per share on September 5, 2024, to shareholders of record as of August 22, 2024$0.70
Conference Call and Webcast Information
Littelfuse will host a conference call on Wednesday, July 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 16,000 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, except share and per share data) |
|
June 29,
|
|
December 30,
|
||
ASSETS |
|
|
|
|
||
Current assets: |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
561,742 |
|
$ |
555,513 |
Short-term investments |
|
|
971 |
|
|
235 |
Trade receivables, less allowances of |
|
|
317,963 |
|
|
287,018 |
Inventories |
|
|
451,186 |
|
|
474,607 |
Prepaid income taxes and income taxes receivable |
|
|
6,413 |
|
|
8,701 |
Prepaid expenses and other current assets |
|
|
125,703 |
|
|
82,526 |
Total current assets |
|
|
1,463,978 |
|
|
1,408,600 |
Net property, plant, and equipment |
|
|
472,537 |
|
|
493,153 |
Intangible assets, net of amortization |
|
|
566,030 |
|
|
606,136 |
Goodwill |
|
|
1,287,762 |
|
|
1,309,998 |
Investments |
|
|
22,904 |
|
|
24,821 |
Deferred income taxes |
|
|
10,950 |
|
|
10,486 |
Right of use lease assets |
|
|
59,563 |
|
|
62,370 |
Other long-term assets |
|
|
41,254 |
|
|
79,711 |
Total assets |
|
$ |
3,924,978 |
|
$ |
3,995,275 |
LIABILITIES AND EQUITY |
|
|
|
|
||
Current liabilities: |
|
|
|
|
||
Accounts payable |
|
$ |
176,095 |
|
$ |
173,535 |
Accrued liabilities |
|
|
135,180 |
|
|
149,214 |
Accrued income taxes |
|
|
39,235 |
|
|
38,725 |
Current portion of long-term debt |
|
|
67,679 |
|
|
14,020 |
Total current liabilities |
|
|
418,189 |
|
|
375,494 |
Long-term debt, less current portion |
|
|
795,825 |
|
|
857,915 |
Deferred income taxes |
|
|
96,214 |
|
|
110,820 |
Accrued post-retirement benefits |
|
|
31,810 |
|
|
34,422 |
Non-current lease liabilities |
|
|
49,581 |
|
|
49,472 |
Other long-term liabilities |
|
|
67,872 |
|
|
86,671 |
Total equity |
|
|
2,465,487 |
|
|
2,480,481 |
Total liabilities and equity |
|
$ |
3,924,978 |
|
$ |
3,995,275 |
LITTELFUSE, INC. CONDENSED CONSOLIDATED STATEMENTS OF NET INCOME (Unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
(in thousands, except per share data) |
|
June 29,
|
|
July 1,
|
|
June 29,
|
|
July 1,
|
||||||||
Net sales |
|
$ |
558,489 |
|
|
$ |
611,997 |
|
|
$ |
1,093,874 |
|
|
$ |
1,221,779 |
|
Cost of sales |
|
|
351,485 |
|
|
|
377,165 |
|
|
|
699,062 |
|
|
|
741,990 |
|
Gross profit |
|
|
207,004 |
|
|
|
234,832 |
|
|
|
394,812 |
|
|
|
479,789 |
|
|
|
|
|
|
|
|
|
|
||||||||
Selling, general, and administrative expenses |
|
|
93,371 |
|
|
|
94,543 |
|
|
|
179,498 |
|
|
|
182,853 |
|
Research and development expenses |
|
|
27,146 |
|
|
|
24,496 |
|
|
|
54,813 |
|
|
|
51,786 |
|
Amortization of intangibles |
|
|
15,729 |
|
|
|
16,885 |
|
|
|
31,554 |
|
|
|
33,751 |
|
Restructuring, impairment, and other charges |
|
|
5,252 |
|
|
|
6,855 |
|
|
|
8,489 |
|
|
|
8,705 |
|
Total operating expenses |
|
|
141,498 |
|
|
|
142,779 |
|
|
|
274,354 |
|
|
|
277,095 |
|
Operating income |
|
|
65,506 |
|
|
|
92,053 |
|
|
|
120,458 |
|
|
|
202,694 |
|
|
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
|
9,975 |
|
|
|
10,056 |
|
|
|
19,586 |
|
|
|
19,702 |
|
Foreign exchange gain |
|
|
(315 |
) |
|
|
(1,404 |
) |
|
|
(5,357 |
) |
|
|
(3,079 |
) |
Other income, net |
|
|
(5,298 |
) |
|
|
(2,050 |
) |
|
|
(10,619 |
) |
|
|
(8,283 |
) |
Income before income taxes |
|
|
61,144 |
|
|
|
85,451 |
|
|
|
116,848 |
|
|
|
194,354 |
|
Income taxes |
|
|
15,678 |
|
|
|
15,380 |
|
|
|
22,930 |
|
|
|
35,538 |
|
Net income |
|
$ |
45,466 |
|
|
$ |
70,071 |
|
|
$ |
93,918 |
|
|
$ |
158,816 |
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
1.83 |
|
|
$ |
2.82 |
|
|
$ |
3.78 |
|
|
$ |
6.40 |
|
Diluted |
|
$ |
1.82 |
|
|
$ |
2.79 |
|
|
$ |
3.75 |
|
|
$ |
6.33 |
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average shares and equivalent shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
24,822 |
|
|
|
24,839 |
|
|
|
24,867 |
|
|
|
24,810 |
|
Diluted |
|
|
25,030 |
|
|
|
25,095 |
|
|
|
25,075 |
|
|
|
25,078 |
|
|
|
|
|
|
|
|
|
|
||||||||
Comprehensive income |
|
$ |
24,399 |
|
|
$ |
55,160 |
|
|
$ |
42,560 |
|
|
$ |
157,188 |
|
LITTELFUSE, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
||||||||
|
|
Six Months Ended |
||||||
(in thousands) |
|
June 29, 2024 |
|
July 1, 2023 |
||||
OPERATING ACTIVITIES |
|
|
|
|
||||
Net income |
|
$ |
93,918 |
|
|
$ |
158,816 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
73,161 |
|
|
|
83,347 |
|
Changes in operating assets and liabilities: |
|
|
|
|
||||
Trade receivables |
|
|
(36,474 |
) |
|
|
(30,562 |
) |
Inventories |
|
|
16,241 |
|
|
|
26,638 |
|
Accounts payable |
|
|
6,819 |
|
|
|
(33,796 |
) |
Accrued liabilities and income taxes |
|
|
(28,829 |
) |
|
|
(57,790 |
) |
Prepaid expenses and other assets |
|
|
1,738 |
|
|
|
4,980 |
|
Net cash provided by operating activities |
|
|
126,574 |
|
|
|
151,633 |
|
|
|
|
|
|
||||
INVESTING ACTIVITIES |
|
|
|
|
||||
Acquisitions of businesses, net of cash acquired |
|
|
— |
|
|
|
(158,260 |
) |
Purchases of property, plant, and equipment |
|
|
(34,674 |
) |
|
|
(41,501 |
) |
Net proceeds from sale of property, plant and equipment, and other |
|
|
7,997 |
|
|
|
741 |
|
Net cash used in investing activities |
|
|
(26,677 |
) |
|
|
(199,020 |
) |
|
|
|
|
|
||||
FINANCING ACTIVITIES |
|
|
|
|
||||
Net payments of credit facility |
|
|
(3,750 |
) |
|
|
(3,750 |
) |
Repurchases of common stock |
|
|
(40,862 |
) |
|
|
— |
|
Cash dividends paid |
|
|
(32,330 |
) |
|
|
(29,790 |
) |
All other cash (used in) provided by financing activities |
|
|
(2,348 |
) |
|
|
854 |
|
Net cash used in financing activities |
|
|
(79,290 |
) |
|
|
(32,686 |
) |
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
|
(14,434 |
) |
|
|
(1,772 |
) |
Increase (decrease) in cash, cash equivalents, and restricted cash |
|
|
6,173 |
|
|
|
(81,845 |
) |
Cash, cash equivalents, and restricted cash at beginning of period |
|
|
557,123 |
|
|
|
564,939 |
|
Cash, cash equivalents, and restricted cash at end of period |
|
$ |
563,296 |
|
|
$ |
483,094 |
|
LITTELFUSE, INC. NET SALES AND OPERATING INCOME BY SEGMENT (Unaudited) |
||||||||||||||||||||||
|
|
Second Quarter |
|
Year-to-Date |
||||||||||||||||||
(in thousands) |
|
|
2024 |
|
|
|
2023 |
|
|
%
|
|
|
2024 |
|
|
|
2023 |
|
|
%
|
||
Net sales |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Electronics |
|
$ |
305,639 |
|
|
$ |
350,147 |
|
|
(12.7 |
)% |
|
$ |
596,744 |
|
|
$ |
708,740 |
|
|
(15.8 |
)% |
Transportation |
|
|
168,964 |
|
|
|
172,048 |
|
|
(1.8 |
)% |
|
|
339,331 |
|
|
|
338,689 |
|
|
0.2 |
% |
Industrial |
|
|
83,886 |
|
|
|
89,802 |
|
|
(6.6 |
)% |
|
|
157,799 |
|
|
|
174,350 |
|
|
(9.5 |
)% |
Total net sales |
|
$ |
558,489 |
|
|
$ |
611,997 |
|
|
(8.7 |
)% |
|
$ |
1,093,874 |
|
|
$ |
1,221,779 |
|
|
(10.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Electronics |
|
$ |
46,165 |
|
|
$ |
79,844 |
|
|
(42.2 |
)% |
|
$ |
83,968 |
|
|
$ |
170,006 |
|
|
(50.6 |
)% |
Transportation |
|
|
15,234 |
|
|
|
7,789 |
|
|
95.6 |
% |
|
|
31,440 |
|
|
|
16,321 |
|
|
92.6 |
% |
Industrial |
|
|
9,547 |
|
|
|
15,108 |
|
|
(36.8 |
)% |
|
|
14,343 |
|
|
|
32,249 |
|
|
(55.5 |
)% |
Other(a) |
|
|
(5,440 |
) |
|
|
(10,688 |
) |
|
N.M. |
|
|
|
(9,293 |
) |
|
|
(15,882 |
) |
|
N.M. |
|
Total operating income |
|
$ |
65,506 |
|
|
$ |
92,053 |
|
|
(28.8 |
)% |
|
$ |
120,458 |
|
|
$ |
202,694 |
|
|
(40.6 |
)% |
Operating Margin |
|
|
11.7 |
% |
|
|
15.0 |
% |
|
|
|
|
11.0 |
% |
|
|
16.6 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense |
|
|
9,975 |
|
|
|
10,056 |
|
|
|
|
|
19,586 |
|
|
|
19,702 |
|
|
|
||
Foreign exchange gain |
|
|
(315 |
) |
|
|
(1,404 |
) |
|
|
|
|
(5,357 |
) |
|
|
(3,079 |
) |
|
|
||
Other income, net |
|
|
(5,298 |
) |
|
|
(2,050 |
) |
|
|
|
|
(10,619 |
) |
|
|
(8,283 |
) |
|
|
||
Income before income taxes |
|
$ |
61,144 |
|
|
$ |
85,451 |
|
|
(28.4 |
)% |
|
$ |
116,848 |
|
|
$ |
194,354 |
|
|
(39.9 |
)% |
(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 |
|
|
Second Quarter |
|
Year-to-Date |
||||||||||||||
(in thousands) |
|
2024 |
|
|
2023 |
|
|
%
|
|
2024 |
|
|
2023 |
|
|
%
|
||
Operating Margin |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Electronics |
|
15.1 |
% |
|
22.8 |
% |
|
(7.7 |
)% |
|
14.1 |
% |
|
24.0 |
% |
|
(9.9 |
)% |
Transportation |
|
9.0 |
% |
|
4.5 |
% |
|
4.5 |
% |
|
9.3 |
% |
|
4.8 |
% |
|
4.5 |
% |
Industrial |
|
11.4 |
% |
|
16.8 |
% |
|
(5.4 |
)% |
|
9.1 |
% |
|
18.5 |
% |
|
(9.4 |
)% |
LITTELFUSE, INC. SUPPLEMENTAL FINANCIAL INFORMATION (In millions of USD except per share amounts - unaudited) |
|||||||||||||
Non-GAAP EPS reconciliation |
|
|
|
|
|
|
|
|
|||||
|
|
Q2-24 |
|
Q2-23 |
|
YTD-24 |
|
YTD-23 |
|||||
GAAP diluted EPS |
|
$ |
1.82 |
|
$ |
2.79 |
|
$ |
3.75 |
|
|
$ |
6.33 |
EPS impact of Non-GAAP adjustments (below) |
|
|
0.15 |
|
|
0.33 |
|
|
(0.02 |
) |
|
|
0.42 |
Adjusted diluted EPS |
|
$ |
1.97 |
|
$ |
3.12 |
|
$ |
3.73 |
|
|
$ |
6.75 |
Non-GAAP adjustments - (income) / expense |
|
|
|
|
|
|
|
|
||||||||
|
|
Q2-24 |
|
Q2-23 |
|
YTD-24 |
|
YTD-23 |
||||||||
Acquisition-related and integration costs (a) |
|
$ |
0.8 |
|
|
$ |
3.8 |
|
|
$ |
1.8 |
|
|
$ |
7.2 |
|
Restructuring, impairment and other charges (b) |
|
|
5.3 |
|
|
|
6.9 |
|
|
|
8.5 |
|
|
|
8.7 |
|
Gain on sale of fixed assets (c) |
|
|
(0.7 |
) |
|
|
— |
|
|
|
(1.0 |
) |
|
|
— |
|
Non-GAAP adjustments to operating income |
|
|
5.4 |
|
|
|
10.7 |
|
|
|
9.3 |
|
|
|
15.9 |
|
Other income, net (d) |
|
|
(0.5 |
) |
|
|
— |
|
|
|
(0.3 |
) |
|
|
(0.2 |
) |
Non-operating foreign exchange gain |
|
|
(0.3 |
) |
|
|
(1.4 |
) |
|
|
(5.4 |
) |
|
|
(3.1 |
) |
Non-GAAP adjustments to income before income taxes |
|
|
4.6 |
|
|
|
9.3 |
|
|
|
3.6 |
|
|
|
12.6 |
|
Income taxes (e) |
|
|
0.7 |
|
|
|
1.0 |
|
|
|
4.1 |
|
|
|
1.9 |
|
Non-GAAP adjustments to net income |
|
$ |
3.9 |
|
|
$ |
8.3 |
|
|
$ |
(0.5 |
) |
|
$ |
10.7 |
|
|
|
|
|
|
|
|
|
|
||||||||
Total EPS impact |
|
$ |
0.15 |
|
|
$ |
0.33 |
|
|
$ |
(0.02 |
) |
|
$ |
0.42 |
|
Adjusted operating margin / Adjusted EBITDA reconciliation |
|
|
|
|
|
|
|
|
||||||||
|
|
Q2-24 |
|
Q2-23 |
|
YTD-24 |
|
YTD-23 |
||||||||
Net income |
|
$ |
45.5 |
|
|
$ |
70.1 |
|
|
$ |
93.9 |
|
|
$ |
158.8 |
|
Add: |
|
|
|
|
|
|
|
|
||||||||
Income taxes |
|
|
15.7 |
|
|
|
15.4 |
|
|
|
22.9 |
|
|
|
35.5 |
|
Interest expense |
|
|
10.0 |
|
|
|
10.1 |
|
|
|
19.6 |
|
|
|
19.7 |
|
Foreign exchange gain |
|
|
(0.3 |
) |
|
|
(1.4 |
) |
|
|
(5.4 |
) |
|
|
(3.1 |
) |
Other income, net |
|
|
(5.3 |
) |
|
|
(2.1 |
) |
|
|
(10.6 |
) |
|
|
(8.3 |
) |
GAAP operating income |
|
$ |
65.5 |
|
|
$ |
92.1 |
|
|
$ |
120.5 |
|
|
$ |
202.7 |
|
Non-GAAP adjustments to operating income |
|
|
5.4 |
|
|
|
10.7 |
|
|
|
9.3 |
|
|
|
15.9 |
|
Adjusted operating income |
|
$ |
70.9 |
|
|
$ |
102.8 |
|
|
$ |
129.8 |
|
|
$ |
218.6 |
|
Amortization of intangibles |
|
|
15.7 |
|
|
|
16.9 |
|
|
|
31.6 |
|
|
|
33.8 |
|
Depreciation expenses |
|
|
17.1 |
|
|
|
18.0 |
|
|
|
33.7 |
|
|
|
35.6 |
|
Adjusted EBITDA |
|
$ |
103.7 |
|
|
$ |
137.7 |
|
|
$ |
195.0 |
|
|
$ |
288.0 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net sales |
|
$ |
558.5 |
|
|
$ |
612.0 |
|
|
$ |
1,093.9 |
|
|
$ |
1,221.8 |
|
Net income as a percentage of net sales |
|
|
8.1 |
% |
|
|
11.5 |
% |
|
|
8.6 |
% |
|
|
13.0 |
% |
Operating margin |
|
|
11.7 |
% |
|
|
15.0 |
% |
|
|
11.0 |
% |
|
|
16.6 |
% |
Adjusted operating margin |
|
|
12.7 |
% |
|
|
16.8 |
% |
|
|
11.9 |
% |
|
|
17.9 |
% |
Adjusted EBITDA margin |
|
|
18.6 |
% |
|
|
22.5 |
% |
|
|
17.8 |
% |
|
|
23.6 |
% |
Adjusted EBITDA by Segment |
|
Q2-24 |
|
Q2-23 |
||||||||||||||||||||
|
|
Electronics |
|
Transportation |
|
Industrial |
|
Electronics |
|
Transportation |
|
Industrial |
||||||||||||
GAAP operating income |
|
$ |
46.2 |
|
|
$ |
15.2 |
|
|
$ |
9.5 |
|
|
$ |
79.8 |
|
|
$ |
7.8 |
|
|
$ |
15.1 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Add back amortization |
|
|
9.8 |
|
|
|
3.3 |
|
|
|
2.6 |
|
|
|
10.1 |
|
|
|
4.2 |
|
|
|
2.7 |
|
Add back depreciation |
|
|
10.0 |
|
|
|
5.8 |
|
|
|
1.3 |
|
|
|
9.7 |
|
|
|
6.9 |
|
|
|
1.4 |
|
Adjusted EBITDA |
|
$ |
66.0 |
|
|
$ |
24.3 |
|
|
$ |
13.4 |
|
|
$ |
99.6 |
|
|
$ |
18.9 |
|
|
$ |
19.2 |
|
Adjusted EBITDA Margin |
|
|
21.6 |
% |
|
|
14.4 |
% |
|
|
16.0 |
% |
|
|
28.5 |
% |
|
|
11.0 |
% |
|
|
21.4 |
% |
Adjusted EBITDA by Segment |
|
YTD-24 |
|
YTD-23 |
||||||||||||||||||||
|
|
Electronics |
|
Transportation |
|
Industrial |
|
Electronics |
|
Transportation |
|
Industrial |
||||||||||||
GAAP operating income |
|
$ |
84.0 |
|
|
$ |
31.4 |
|
|
$ |
14.3 |
|
|
$ |
170.0 |
|
|
$ |
16.3 |
|
|
$ |
32.2 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Add back amortization |
|
|
19.7 |
|
|
|
6.8 |
|
|
|
5.1 |
|
|
|
20.3 |
|
|
|
8.6 |
|
|
|
4.9 |
|
Add back depreciation |
|
|
19.9 |
|
|
|
11.0 |
|
|
|
2.8 |
|
|
|
19.5 |
|
|
|
13.6 |
|
|
|
2.5 |
|
Adjusted EBITDA |
|
$ |
123.6 |
|
|
$ |
49.2 |
|
|
$ |
22.2 |
|
|
$ |
209.9 |
|
|
$ |
38.5 |
|
|
$ |
39.6 |
|
Adjusted EBITDA Margin |
|
|
20.7 |
% |
|
|
14.5 |
% |
|
|
14.1 |
% |
|
|
29.6 |
% |
|
|
11.4 |
% |
|
|
22.7 |
% |
Net sales reconciliation |
|
Q2-24 vs. Q2-23 |
||||||||||
|
|
Electronics |
|
Transportation |
|
Industrial |
|
Total |
||||
Net sales decline |
|
(13 |
)% |
|
(2 |
)% |
|
(7 |
)% |
|
(9 |
)% |
Less: |
|
|
|
|
|
|
|
|
||||
Acquisitions |
|
— |
% |
|
— |
% |
|
— |
% |
|
— |
% |
FX impact |
|
(1 |
)% |
|
(1 |
)% |
|
(1 |
)% |
|
(1 |
)% |
Organic net sales decline |
|
(12 |
)% |
|
(1 |
)% |
|
(6 |
)% |
|
(8 |
)% |
Net sales reconciliation |
|
YTD-24 vs. YTD-23 |
||||||||||
|
|
Electronics |
|
Transportation |
|
Industrial |
|
Total |
||||
Net sales (decline) growth |
|
(16 |
)% |
|
— |
% |
|
(9 |
)% |
|
(10 |
)% |
Less: |
|
|
|
|
|
|
|
|
||||
Acquisitions |
|
— |
% |
|
— |
% |
|
1 |
% |
|
— |
% |
FX impact |
|
(1 |
)% |
|
(1 |
)% |
|
— |
% |
|
— |
% |
Organic net sales (decline) growth |
|
(15 |
)% |
|
1 |
% |
|
(10 |
)% |
|
(10 |
)% |
Income tax reconciliation |
|
|
|
|
|
|
|
|
||||||||
|
|
Q2-24 |
|
Q2-23 |
|
YTD-24 |
|
YTD-23 |
||||||||
Income taxes |
|
$ |
15.7 |
|
|
$ |
15.4 |
|
|
$ |
22.9 |
|
|
$ |
35.5 |
|
Effective rate |
|
|
25.6 |
% |
|
|
18.0 |
% |
|
|
19.6 |
% |
|
|
18.3 |
% |
Non-GAAP adjustments - income taxes |
|
|
0.7 |
|
|
|
1.0 |
|
|
|
4.1 |
|
|
|
1.9 |
|
Adjusted income taxes |
|
$ |
16.4 |
|
|
$ |
16.4 |
|
|
$ |
27.0 |
|
|
$ |
37.4 |
|
Adjusted effective rate |
|
|
25.0 |
% |
|
|
17.4 |
% |
|
|
22.4 |
% |
|
|
18.1 |
% |
Free cash flow reconciliation |
|
|
|
|
|
|
|
|
||||||||
|
|
Q2-24 |
|
Q2-23 |
|
YTD-24 |
|
YTD-23 |
||||||||
Net cash provided by operating activities |
|
$ |
69.4 |
|
|
$ |
98.2 |
|
|
$ |
126.6 |
|
|
$ |
151.6 |
|
Less: Purchases of property, plant and equipment |
|
|
(19.1 |
) |
|
|
(15.8 |
) |
|
|
(34.7 |
) |
|
|
(41.5 |
) |
Free cash flow |
|
$ |
50.3 |
|
|
$ |
82.4 |
|
|
$ |
91.9 |
|
|
$ |
110.1 |
|
Consolidated Total Debt |
|
As of June 29, 2024 |
|
Consolidated Total Debt |
|
$ |
863.5 |
Unamortized debt issuance costs |
|
|
3.3 |
Finance lease liability |
|
|
0.4 |
Consolidated funded indebtedness |
|
|
867.2 |
Cash held in |
|
|
102.1 |
Net debt |
|
$ |
765.1 |
|
|
|
|
Consolidated EBITDA |
|
Twelve Months Ended
|
|
Net Income |
|
$ |
194.5 |
Interest expense |
|
|
39.7 |
Income taxes |
|
|
56.5 |
Depreciation |
|
|
69.7 |
Amortization |
|
|
63.6 |
Non-cash additions: |
|
|
|
Stock-based compensation expense |
|
|
24.5 |
Purchase accounting inventory step-up charge |
|
|
— |
Unrealized loss on investments |
|
|
2.1 |
Impairment charges |
|
|
1.9 |
Other |
|
|
13.7 |
Consolidated EBITDA (1) |
|
$ |
466.2 |
|
|
|
|
Consolidated Net Leverage Ratio (as defined in the Credit Agreement) * |
|
1.6x |
|
* 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 |
|
(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 reflected a gain of |
(d) Q2 2024 included a reversal of |
(e) reflected the tax impact associated with the non-GAAP adjustments. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240730715375/en/
David Kelley
224-727-2535
dkelley@littelfuse.com
Source: Littelfuse, Inc.
FAQ
What were Littelfuse's (LFUS) Q2 2024 financial results?
How much did Littelfuse (LFUS) increase its dividend in Q2 2024?
What is Littelfuse's (LFUS) financial guidance for Q3 2024?