[February 05, 2014] |
|
Littelfuse Reports Fourth Quarter and Full Year Results
CHICAGO --(Business Wire)--
Littelfuse,
Inc. (NASDAQ:LFUS) today reported sales and earnings for the fourth
quarter and full year of 2013.
Fourth Quarter Highlights
-
Sales were $198.1 million for the fourth quarter of 2013, a 25%
increase compared to the fourth quarter of 2012. This included $22.8
million of sales from the Hamlin acquisition. Excluding Hamlin, fourth
quarter sales increased 10% compared to the prior year.
-
On a GAAP basis, fourth quarter 2013 earnings were $1.04 per diluted
share. This included foreign exchange gains, purchase accounting
adjustments and certain special tax items. Excluding special items,
adjusted earnings per diluted share were $1.08, a 33% increase over
prior-year adjusted earnings per share.
-
On a GAAP basis, operating margin was 16.6% for the fourth quarter of
2013. Operating margin before special items and amortization was 17.9%
for the fourth quarter of 2013 compared to 15.9% for the fourth
quarter of 2012 primarily due to increased operating leverage
resulting from higher automotive and electronics sales.
-
Sales and order trends by business unit were as follows for the fourth
quarter:
-
Electronics sales (excluding acquisitions) declined 7%
sequentially but increased 13% year over year. The book to bill
ratio for the fourth quarter was 1.01 compared to 0.98 for the
prior year. The stronger electronics sales and bookings trends
compared to the prior year reflect leaner channel inventories and
a slightly more positive macroeconomic outlook.
-
Automotive sales (excluding acquisitions) increased 21% year over
year due to strong growth in passenger vehicle fuses and Accel
sensors and recovery in commercial vehicle products from a very
weak prior-year quarter. All regions contributed to the
outstanding performance in the passenger vehicle market.
-
Electrical sales declined 10% year over year due to continued
weakness in the mining segment affecting both custom products and
protection relays. This was partially offset by continued growth
in power fuses resulting primarily from success in the solar, HVAC
and lighting markets.
-
Cash provided by operating activities was $31.6 million for the fourth
quarter of 2013 compared to $40.1 million for the fourth quarter of
2012. The lower cash flow was due to less favorable working capital
performance primarily resulting from a lower sequential sales decline
in the fourth quarter of 2013 compared to 2012.
-
The company recently announced the acquisition of SymCom, Inc. With
sales of approximately $23 million, SymCom is an important step
forward in the company's strategy to diversify and grow its protection
relay platform. The purchase price of $52 million represents
approximately 8 times trailing EBITDA. There may be additional
consideration payable at the end of 2014 contingent on achieving
certain sales and margin targets in 2014.
-
In conjunction with the SymCom acquisition, the company exercised an
option to increase its revolving credit facility by $50 million under
the existing terms and conditions of the agreement.
"Sales for the fourth quarter were better than expected due to continued
strong performance of our automotive business and less-than-usual
seasonal decline in our electronics business," said Gordon Hunter, Chief
Executive Officer. "Fuses, commercial vehicle products and sensors all
contributed to the strong automotive growth. Electronics also had solid
performance across all product categories."
Full Year Highlights
-
Sales for 2013 increased 13% to a record $757.9 million compared to
$667.9 million for 2012.
-
On a GAAP basis, operating margin was 17.1% for 2013 as compared to
16.0% for 2012. Operating margin before amortization and special items
was 18.8% for 2013 compared to 18.0% for 2012.
-
GAAP earnings per diluted share for 2013 increased 16% to a record
$3.94 compared to $3.40 for 2012. For the full year, the company
booked a $6.1 million charge to income tax expense ($3.3 million of
which was pushed back to the first quarter) related to the company's
investment in Shocking Technologies, Inc. which was written off in
prior periods. This was determined to be a capital loss for tax
purposes, instead of an ordinary loss as the company had previously
determined in consultation with a third party expert.
-
Adjusted earnings per diluted share before special items increased 17%
to $4.46 compared to $3.82 in 2012.
-
Cash from operating activities was $117.4 million in 2013 compared to
$116.2 million in 2012.
"While 2013 had its share of challenges, we executed well and had our
best year ever," said Hunter. "We set records for both sales and
earnings. We are on track with most of our organic growth initiatives,
and our acquisition program has been productive, as we closed our
largest acquisition ever in June and followed that up with a smaller but
strategically important acquisition seven months later."
Outlook
-
Sales for the first quarter of 2014 are expected to be in the range of
$195 to $205 million which, at the midpoint, represents 17% growth
compared to the first quarter of 2013.
-
Earnings for the first quarter of 2014 are expected to be in the range
of $0.98 to $1.12 per diluted share.
Dividend
The company will pay a cash dividend of $0.22 per common share on March
6, 2014 to shareholders of record at the close of business on February
19, 2014.
Conference Call and Webcast Information
Littelfuse will host a conference call today, Wednesday, February 5,
2014, at 10:00 a.m. Central / 11:00 a.m. Eastern time to discuss the
fourth quarter results. The call will be broadcast live over the
Internet and can be accessed through the company's website: www.littelfuse.com.
Listeners should go to the website at least 15 minutes prior to the call
to download and install any necessary audio software. The call will be
available for replay through March 31, 2014 on the company's website.
About Littelfuse
Founded in 1927, Littelfuse is the world leader in circuit protection
with growing global platforms in power control and sensing. The company
serves customers in the electronics, automotive and industrial markets
with technologies including fuses, semiconductors, polymers, ceramics,
relays and sensors. Littelfuse has over 7,000 employees in more than 35
locations throughout the Americas, Europe and Asia. For more
information, please visit the Littelfuse website: 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 PSLRA. These statements may involve risks
and uncertainties, including, but not limited to, risks relating to
product demand and market acceptance, economic conditions, the impact of
competitive products and pricing, product quality problems or product
recalls, capacity and supply difficulties or constraints, coal mining
exposures reserves, failure of an indemnification for environmental
liability, exchange rate fluctuations, commodity price fluctuations, the
effect of the company's accounting policies, labor disputes,
restructuring costs in excess of expectations, pension plan asset
returns less than assumed, integration of acquisitions and other risks
which may be detailed in the company's other 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 report 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 29, 2012. For a further discussion of the risk factors of the
company, please see Item 1A. "Risk Factors" to the company's
Annual Report on Form 10-K for the year ended December 29, 2012.
LFUS - F
|
LITTELFUSE, INC.
|
Net Sales and Operating Income by Business Unit
|
(In thousands of USD, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter
|
|
Year-to-Date
|
|
|
2013
|
|
2012
|
|
% Change
|
|
2013
|
|
2012
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
Electronics (2)
|
|
$
|
95,174
|
|
|
$
|
75,124
|
|
|
27
|
%
|
|
$
|
367,052
|
|
|
$
|
329,466
|
|
|
11
|
%
|
Automotive (3)
|
|
|
72,888
|
|
|
|
50,268
|
|
|
45
|
%
|
|
|
267,207
|
|
|
|
206,222
|
|
|
30
|
%
|
Electrical
|
|
|
30,067
|
|
|
|
33,402
|
|
|
(10
|
%)
|
|
|
123,594
|
|
|
|
132,225
|
|
|
(7
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net sales (1)
|
|
$
|
198,129
|
|
|
$
|
158,794
|
|
|
25
|
%
|
|
$
|
757,853
|
|
|
$
|
667,913
|
|
|
13
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Total net sales for 2013 include $22.8M for the quarter and
$51.0M for year-to-date from the Hamlin acquisition.
|
(2) Total Electronics net sales for 2013 include $10.6M for the
quarter and $24.1M for year-to-date from the Hamlin acquisition.
|
(3) Total Automotive net sales for 2013 include $12.2M for the
quarter and $26.9M for year-to-date from the Hamlin acquisition.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter
|
|
Year-to-Date
|
|
|
2013
|
|
2012
|
|
% Change
|
|
2013
|
|
2012
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Electronics
|
|
$
|
17,275
|
|
|
$
|
8,348
|
|
|
107
|
%
|
|
$
|
69,559
|
|
|
$
|
51,422
|
|
|
35
|
%
|
Automotive
|
|
|
9,639
|
|
|
|
6,328
|
|
|
52
|
%
|
|
|
39,170
|
|
|
|
29,817
|
|
|
31
|
%
|
Electrical
|
|
|
5,562
|
|
|
|
8,999
|
|
|
(38
|
%)
|
|
|
24,363
|
|
|
|
32,794
|
|
|
(26
|
%)
|
Other (4)
|
|
|
347
|
|
|
|
(5,656
|
)
|
|
(106
|
%)
|
|
|
(3,211
|
)
|
|
|
(7,163
|
)
|
|
(55
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating income
|
|
$
|
32,823
|
|
|
$
|
18,019
|
|
|
82
|
%
|
|
$
|
129,881
|
|
|
$
|
106,870
|
|
|
22
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
958
|
|
|
|
403
|
|
|
|
|
|
2,917
|
|
|
|
1,701
|
|
|
|
Investment impairment (5)
|
|
|
-
|
|
|
|
7,334
|
|
|
|
|
|
10,678
|
|
|
|
7,334
|
|
|
|
Foreign exchange (gain) loss
|
|
|
(1,374
|
)
|
|
|
1,275
|
|
|
|
|
|
(3,303
|
)
|
|
|
3,179
|
|
|
|
Other (income) expense, net
|
|
|
(1,103
|
)
|
|
|
(2,320
|
)
|
|
|
|
|
(4,646
|
)
|
|
|
(5,396
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes
|
|
$
|
34,342
|
|
|
$
|
11,327
|
|
|
203
|
%
|
|
$
|
124,235
|
|
|
$
|
100,052
|
|
|
24
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) "Other" typically includes special items such as
acquisition-related costs, restructuring costs, asset impairments,
and gains and losses on asset sales. For the fourth quarter of 2013,
"other" included acquisition related fees and other costs related to
the Hamlin acquisition ($198K all in G&A) and a favorable purchase
accounting adjustment (ASC 805) also related to the Hamlin
acquisition ($545K all in Cost of sales).
|
(5) Impairment and loan losses from investment in Shocking
Technologies.
|
|
LITTELFUSE, INC.
|
Supplemental Financial Information
|
(in millions of USD except share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP EPS Reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1-13
|
|
Q2-13
|
|
Q3-13
|
|
Q4-13
|
|
FY 2013
|
|
|
Q1-12
|
|
Q2-12
|
|
Q3-12
|
|
Q4-12
|
|
FY 2012
|
GAAP diluted EPS
|
|
|
$
|
0.51
|
|
|
$
|
1.18
|
|
|
$
|
1.19
|
|
|
$
|
1.04
|
|
|
$
|
3.94
|
|
|
|
$
|
0.81
|
|
$
|
1.07
|
|
$
|
1.08
|
|
$
|
0.44
|
|
|
$
|
3.40
|
|
EPS impact of special items (below)
|
|
|
|
0.44
|
|
|
|
(0.03
|
)
|
|
|
0.07
|
|
|
|
0.04
|
|
|
|
0.52
|
|
|
|
|
-
|
|
|
-
|
|
|
0.05
|
|
|
0.37
|
|
|
|
0.42
|
|
Adjusted diluted EPS
|
|
|
$
|
0.95
|
|
|
$
|
1.15
|
|
|
$
|
1.26
|
|
|
$
|
1.08
|
|
|
$
|
4.46
|
|
|
|
$
|
0.81
|
|
$
|
1.07
|
|
$
|
1.13
|
|
$
|
0.81
|
|
|
$
|
3.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year adjusted EPS growth
|
|
|
|
17
|
%
|
|
|
7
|
%
|
|
|
12
|
%
|
|
|
33
|
%
|
|
|
17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Items (income)/expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition expenses
|
|
|
$
|
-
|
|
|
$
|
1.2
|
|
|
$
|
0.3
|
|
|
$
|
0.2
|
|
|
$
|
1.7
|
|
|
|
$
|
-
|
|
$
|
-
|
|
$
|
0.6
|
|
$
|
0.3
|
|
|
$
|
0.9
|
|
Purchase accounting adjustment
|
|
|
|
-
|
|
|
|
1.7
|
|
|
|
0.3
|
|
|
|
(0.5
|
)
|
|
|
1.5
|
|
|
|
|
-
|
|
|
-
|
|
|
0.4
|
|
|
-
|
|
|
|
0.4
|
|
Pension valuation adjustment
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
5.4
|
|
|
|
5.4
|
|
Asset write-down
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
0.5
|
|
|
-
|
|
|
|
0.5
|
|
Adjustment to Operating income
|
|
|
|
-
|
|
|
|
2.9
|
|
|
|
0.6
|
|
|
|
(0.3
|
)
|
|
|
3.2
|
|
|
|
|
-
|
|
|
-
|
|
|
1.5
|
|
|
5.7
|
|
|
|
7.2
|
|
Impairment charges
|
|
|
|
10.7
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10.7
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
7.3
|
|
|
|
7.3
|
|
Foreign exchange (gain)/loss
|
|
|
|
-
|
|
|
|
(3.7
|
)
|
|
|
1.5
|
|
|
|
(1.4
|
)
|
|
|
(3.6
|
)
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
Adjustment to pre-tax income
|
|
|
$
|
10.7
|
|
|
$
|
(0.8
|
)
|
|
$
|
2.1
|
|
|
$
|
(1.7
|
)
|
|
$
|
10.3
|
|
|
|
$
|
-
|
|
$
|
-
|
|
$
|
1.5
|
|
$
|
13.0
|
|
|
$
|
14.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS impact of above special items
|
|
|
$
|
0.29
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.07
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.27
|
|
|
|
|
-
|
|
|
-
|
|
$
|
0.05
|
|
$
|
0.37
|
|
|
$
|
0.42
|
|
EPS impact of Shocking tax adjustment
|
|
|
|
0.15
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.12
|
|
|
|
0.27
|
|
(1)
|
|
|
|
|
|
|
|
|
|
|
EPS impact of other special tax items
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.02
|
)
|
|
|
(0.02
|
)
|
(2)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
Total EPS impact
|
|
|
$
|
0.44
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.07
|
|
|
$
|
0.04
|
|
|
$
|
0.52
|
|
|
|
$
|
-
|
|
$
|
-
|
|
$
|
0.05
|
|
$
|
0.37
|
|
|
$
|
0.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) $2.8 million of the Shocking tax adjustment was booked in Q4-13
and $3.3 million was pushed back to Q1-13.
|
(2) This results from a $450k reduction of a deferred tax liability
due to a decrease in the UK statutory tax rate.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin reconciliation
|
|
|
|
|
|
|
|
|
Q4-13
|
|
FY 2013
|
|
|
|
|
|
|
|
|
Q4-12
|
|
FY 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
198.1
|
|
|
$
|
757.9
|
|
|
|
|
|
|
|
|
|
$
|
158.8
|
|
|
|
667.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating income
|
|
$
|
32.8
|
|
|
$
|
129.9
|
|
|
|
|
|
|
|
|
|
$
|
18.0
|
|
|
$
|
106.9
|
|
Add back amortization
|
|
|
3.0
|
|
|
|
9.3
|
|
|
|
|
|
|
|
|
|
|
1.6
|
|
|
|
6.1
|
|
Add back special items
|
|
|
(0.3
|
)
|
|
|
3.2
|
|
|
|
|
|
|
|
|
|
|
5.7
|
|
|
|
7.2
|
|
Operating income before amortization and special items
|
|
|
|
$
|
35.5
|
|
|
$
|
142.4
|
|
|
|
|
|
|
|
|
|
$
|
25.3
|
|
|
$
|
120.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating margin before amortization and special items
|
|
|
17.9
|
%
|
|
|
18.8
|
%
|
|
|
|
|
|
|
|
|
|
15.9
|
%
|
|
|
18.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LITTELFUSE, INC.
|
Condensed Consolidated Balance Sheets
|
(In thousands of USD, except share amounts)
|
|
|
|
|
|
|
|
|
|
|
December 28, 2013
|
|
|
December 29, 2012
|
|
|
|
(Unaudited)
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
305,192
|
|
|
|
$
|
235,404
|
|
Short-term investments
|
|
|
|
6,886
|
|
|
|
|
-
|
|
Accounts receivable, less allowances
|
|
|
|
127,887
|
|
|
|
|
100,559
|
|
Inventories
|
|
|
|
92,591
|
|
|
|
|
75,580
|
|
Deferred income taxes
|
|
|
|
10,350
|
|
|
|
|
11,890
|
|
Prepaid expenses and other current assets
|
|
|
|
17,080
|
|
|
|
|
16,532
|
|
Total net sales
|
|
|
|
5,500
|
|
|
|
|
5,500
|
|
Total current assets
|
|
|
|
565,486
|
|
|
|
|
445,465
|
|
Property, plant and equipment:
|
|
|
|
|
|
|
Land
|
|
|
|
4,382
|
|
|
|
|
6,243
|
|
Buildings
|
|
|
|
59,699
|
|
|
|
|
54,559
|
|
Equipment
|
|
|
|
354,475
|
|
|
|
|
304,954
|
|
|
|
|
|
418,556
|
|
|
|
|
365,756
|
|
Accumulated depreciation
|
|
|
|
(268,383
|
)
|
|
|
|
(244,845
|
)
|
Net property, plant and equipment
|
|
|
|
150,173
|
|
|
|
|
120,911
|
|
Intangible assets, net of amortization:
|
|
|
|
|
|
|
Patents, licenses and software
|
|
|
|
25,166
|
|
|
|
|
11,144
|
|
Distribution network
|
|
|
|
51,875
|
|
|
|
|
18,964
|
|
Customer lists, trademarks and tradenames
|
|
|
|
21,316
|
|
|
|
|
18,704
|
|
Goodwill
|
|
|
|
186,464
|
|
|
|
|
133,592
|
|
|
|
|
|
284,821
|
|
|
|
|
182,404
|
|
Investment in unconsolidated entity
|
|
|
|
-
|
|
|
|
|
8,666
|
|
Investments
|
|
|
|
12,286
|
|
|
|
|
10,327
|
|
Deferred income taxes
|
|
|
|
-
|
|
|
|
|
8,090
|
|
Other assets
|
|
|
|
6,402
|
|
|
|
|
1,865
|
|
Total assets
|
|
|
$
|
1,019,168
|
|
|
|
$
|
777,728
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
33,872
|
|
|
|
$
|
27,226
|
|
Accrued payroll
|
|
|
|
29,437
|
|
|
|
|
20,540
|
|
Accrued expenses
|
|
|
|
13,087
|
|
|
|
|
11,062
|
|
Accrued severance
|
|
|
|
182
|
|
|
|
|
1,033
|
|
Accrued income taxes
|
|
|
|
5,931
|
|
|
|
|
11,559
|
|
Current portion of long-term debt
|
|
|
|
126,000
|
|
|
|
|
84,000
|
|
Total current liabilities
|
|
|
|
208,509
|
|
|
|
|
155,420
|
|
Long-term debt, less current portion
|
|
|
|
93,750
|
|
|
|
|
-
|
|
Deferred income taxes
|
|
|
|
6,609
|
|
|
|
|
-
|
|
Accrued post-retirement benefits
|
|
|
|
8,528
|
|
|
|
|
22,338
|
|
Other long-term liabilities
|
|
|
|
14,856
|
|
|
|
|
12,412
|
|
Total equity
|
|
|
|
686,916
|
|
|
|
|
587,558
|
|
Total liabilities and equity
|
|
|
$
|
1,019,168
|
|
|
|
$
|
777,728
|
|
|
|
|
|
|
|
|
Common shares issued and outstanding of
|
|
|
|
|
|
|
22,467,491 and 22,029,446 at December 28, 2013 and
|
|
|
|
|
|
|
December 29, 2012, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LITTELFUSE, INC.
|
Consolidated Statements of Comprehensive Income
|
(In thousands of USD, except per share data, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
For the Twelve Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 28, 2013
|
|
December 29, 2012
|
|
|
December 28, 2013
|
|
December 29, 2012
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
198,129
|
|
|
$
|
158,794
|
|
|
|
$
|
757,853
|
|
|
$
|
667,913
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
121,020
|
|
|
|
99,387
|
|
|
|
|
461,621
|
|
|
|
409,446
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
77,109
|
|
|
|
59,407
|
|
|
|
|
296,232
|
|
|
|
258,467
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
|
34,566
|
|
|
|
34,078
|
|
|
|
|
132,657
|
|
|
|
124,277
|
|
Research and development expenses
|
|
|
|
6,690
|
|
|
|
5,678
|
|
|
|
|
24,415
|
|
|
|
21,231
|
|
Amortization of intangibles
|
|
|
|
3,030
|
|
|
|
1,632
|
|
|
|
|
9,279
|
|
|
|
6,089
|
|
|
|
|
|
44,286
|
|
|
|
41,388
|
|
|
|
|
166,351
|
|
|
|
151,597
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
32,823
|
|
|
|
18,019
|
|
|
|
|
129,881
|
|
|
|
106,870
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
958
|
|
|
|
403
|
|
|
|
|
2,917
|
|
|
|
1,701
|
|
Impairment and loan loss in
|
|
|
|
|
|
|
|
|
|
|
unconsolidated affiliate
|
|
|
|
-
|
|
|
|
7,334
|
|
|
|
|
10,678
|
|
|
|
7,334
|
|
Foreign exchange (gain) loss
|
|
|
|
(1,374
|
)
|
|
|
1,275
|
|
|
|
|
(3,303
|
)
|
|
|
3,179
|
|
Other (income) expense, net
|
|
|
|
(1,103
|
)
|
|
|
(2,320
|
)
|
|
|
|
(4,646
|
)
|
|
|
(5,396
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
34,342
|
|
|
|
11,327
|
|
|
|
|
124,235
|
|
|
|
100,052
|
|
Income taxes
|
|
|
|
10,684
|
|
|
|
1,486
|
|
|
|
|
35,451
|
|
|
|
24,720
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
23,658
|
|
|
$
|
9,841
|
|
|
|
$
|
88,784
|
|
|
$
|
75,332
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
1.05
|
|
|
$
|
0.45
|
|
|
|
$
|
3.98
|
|
|
$
|
3.45
|
|
Diluted
|
|
|
$
|
1.04
|
|
|
$
|
0.44
|
|
|
|
$
|
3.94
|
|
|
$
|
3.40
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares and
|
|
|
|
|
|
|
|
|
|
|
equivalent shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
22,440
|
|
|
|
21,979
|
|
|
|
|
22,315
|
|
|
|
21,822
|
|
Diluted
|
|
|
|
22,657
|
|
|
|
22,228
|
|
|
|
|
22,537
|
|
|
|
22,098
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Net Income Per Share
|
|
|
|
|
|
|
|
|
|
|
Net income as reported
|
|
|
$
|
23,658
|
|
|
$
|
9,841
|
|
|
|
$
|
88,784
|
|
|
$
|
75,332
|
|
Less: income allocated to participating
|
|
|
|
|
|
|
|
|
|
|
securities
|
|
|
|
(6
|
)
|
|
|
(14
|
)
|
|
|
|
(51
|
)
|
|
|
(128
|
)
|
Net income available to common
|
|
|
|
|
|
|
|
|
|
|
shareholders
|
|
|
$
|
23,652
|
|
|
$
|
9,827
|
|
|
|
$
|
88,733
|
|
|
$
|
75,204
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares adjusted for
|
|
|
|
|
|
|
|
|
|
|
securities
|
|
|
|
22,657
|
|
|
|
22,228
|
|
|
|
|
22,537
|
|
|
|
22,098
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share
|
|
|
$
|
1.04
|
|
|
$
|
0.44
|
|
|
|
$
|
3.94
|
|
|
$
|
3.40
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
$
|
27,022
|
|
|
$
|
6,575
|
|
|
|
$
|
92,653
|
|
|
$
|
83,249
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LITTELFUSE, INC.
|
Consolidated Statements of Cash Flows
|
(In thousands of USD, unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the Twelve Months Ended
|
|
|
|
December 28, 2013
|
|
|
December 29, 2012
|
|
|
|
(Unaudited)
|
|
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
Net income
|
|
|
$
|
88,784
|
|
|
|
$
|
75,332
|
|
Adjustments to reconcile net income to net cash
|
|
|
|
|
|
|
provided by operating activities:
|
|
|
|
|
|
|
Depreciation
|
|
|
|
25,201
|
|
|
|
|
25,344
|
|
Amortization of intangibles
|
|
|
|
9,279
|
|
|
|
|
6,089
|
|
Impairment of assets held for sale
|
|
|
|
-
|
|
|
|
|
549
|
|
Provision for bad debts
|
|
|
|
289
|
|
|
|
|
242
|
|
Non-cash inventory charge (1)
|
|
|
|
1,525
|
|
|
|
|
567
|
|
Pension settlement losses
|
|
|
|
-
|
|
|
|
|
5,348
|
|
Stock-based compensation
|
|
|
|
8,609
|
|
|
|
|
7,348
|
|
Excess tax benefit on stock-based compensation
|
|
|
|
(4,054
|
)
|
|
|
|
(2,728
|
)
|
Loss (gain) on sale of assets
|
|
|
|
92
|
|
|
|
|
(1,443
|
)
|
Impairment and equity in net loss of
|
|
|
|
|
|
|
unconsolidated affiliate
|
|
|
|
10,678
|
|
|
|
|
7,334
|
|
Deferred income taxes
|
|
|
|
6,640
|
|
|
|
|
(2,661
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
(16,683
|
)
|
|
|
|
(1,587
|
)
|
Inventories
|
|
|
|
(5,486
|
)
|
|
|
|
5,439
|
|
Accounts payable
|
|
|
|
2,000
|
|
|
|
|
5,353
|
|
Accrued expenses (including post retirement)
|
|
|
|
(8,906
|
)
|
|
|
|
(9,570
|
)
|
Accrued payroll and severance
|
|
|
|
8,032
|
|
|
|
|
(4,387
|
)
|
Accrued taxes
|
|
|
|
(10,773
|
)
|
|
|
|
(357
|
)
|
Prepaid expenses and other
|
|
|
|
2,140
|
|
|
|
|
(42
|
)
|
Net cash provided by operating activities
|
|
|
|
117,367
|
|
|
|
|
116,170
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
|
|
(34,953
|
)
|
|
|
|
(22,529
|
)
|
Acquisition of businesses, net of cash acquired
|
|
|
|
(144,382
|
)
|
|
|
|
(34,016
|
)
|
Purchase of investment
|
|
|
|
-
|
|
|
|
|
(10,000
|
)
|
Purchase of short-term investments
|
|
|
|
(8,478
|
)
|
|
|
|
(4,616
|
)
|
Loan to unconsolidated affiliate
|
|
|
|
-
|
|
|
|
|
(2,000
|
)
|
Proceeds from maturities of short-term investments
|
|
|
|
2,044
|
|
|
|
|
17,805
|
|
Proceeds from sale of assets
|
|
|
|
176
|
|
|
|
|
3,664
|
|
Net cash used in investing activities
|
|
|
|
(185,593
|
)
|
|
|
|
(51,692
|
)
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
Proceeds from term loan
|
|
|
|
100,000
|
|
|
|
|
23,251
|
|
Proceeds of revolving credit facility
|
|
|
|
160,500
|
|
|
|
|
-
|
|
Payments of term loan
|
|
|
|
(1,250
|
)
|
|
|
|
-
|
|
Payments of revolving credit facility
|
|
|
|
(123,500
|
)
|
|
|
|
(25,032
|
)
|
Debt issuance costs
|
|
|
|
(809
|
)
|
|
|
|
-
|
|
Cash dividends paid
|
|
|
|
(18,722
|
)
|
|
|
|
(16,564
|
)
|
Proceeds from exercise of stock options
|
|
|
|
21,959
|
|
|
|
|
16,367
|
|
Excess tax benefit on stock-based compensation
|
|
|
|
4,054
|
|
|
|
|
2,728
|
|
Net cash provided by financing activities
|
|
|
|
142,232
|
|
|
|
|
750
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash
|
|
|
|
|
|
|
equivalents
|
|
|
|
(4,218
|
)
|
|
|
|
6,160
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents
|
|
|
|
69,788
|
|
|
|
|
71,388
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
235,404
|
|
|
|
|
164,016
|
|
Cash and cash equivalents at end of period
|
|
|
$
|
305,192
|
|
|
|
$
|
235,404
|
|
|
|
|
|
|
|
|
(1) Purchase accounting adjustment related to acquisitions.
|
|
|
|
|
|
|
|
[ Back To TMCnet.com's Homepage ]
|