Littelfuse (LFUS) 8-K Littelfuse Reports Third Quarter Results for 2023

Exhibit 99.1

	FOR IMMEDIATE RELEASE David Kelley 224-727-2535 dkelley@littelfuse.com

LITTELFUSE REPORTS THIRD QUARTER RESULTS FOR 2023

Strong Execution Drives Performance Above Guidance

CHICAGO, October 31, 2023 - Littelfuse, Inc. (NASDAQ: LFUS), a diversified, industrial technology manufacturing company empowering a sustainable, connected, and safer world, today reported financial results for the third quarter ended September 30, 2023:

•Net sales of $607.1 million were down 8% versus the prior year period, and down 11% organically

•GAAP diluted EPS was $2.30; adjusted diluted EPS was $2.97

•Cash flow from operations was $161.5 million and free cash flow was $139.8 million

“In the third quarter, sales and earnings exceeded our expectations, despite pockets of end market softness and ongoing inventory destocking” said Dave Heinzmann, Littelfuse President and Chief Executive Officer. “Our year-to-date performance underscores the resilience of our business model, strong cash generation, and consistent execution. Looking ahead, while dynamic macro conditions likely persist, our improved cost structure, healthy balance sheet, and ability to optimize cash flow should position us well into 2024. Our experienced team will continue to leverage our competitive advantages across our evolving and diversified end markets.”

Fourth Quarter of 2023*

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

•Net sales in the range of $520 to $550 million, adjusted diluted EPS in the range of $1.90 to $2.10 and an adjusted effective tax rate of approximately 18%

*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.

-more-

Page 2

Dividend

•The company will pay a cash dividend on its common stock of $0.65 per share on December 7, 2023, to shareholders of record as of November 23, 2023.

Conference Call and Webcast Information

Littelfuse will host a conference call on Wednesday, November 1, 2023, 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 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.

-more

Page 3

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.
8755 West Higgins Road, Suite 500
Chicago, Illinois 60631
p: (773) 628-1000
www.littelfuse.com

Page 4

LITTELFUSE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

	(Unaudited)
(in thousands)	September 30, 2023		December 31, 2022
ASSETS
Current assets:
Cash and cash equivalents	$	560,056	$	562,588
Short-term investments	229		84
Trade receivables, less allowances of $88,440 and $83,562 at September 30, 2023 and December 31, 2022, respectively	327,500		306,578
Inventories	483,075		547,690
Prepaid income taxes and income taxes receivable	3,776		7,215
Prepaid expenses and other current assets	83,684		87,641
Total current assets	1,458,320		1,511,796
Net property, plant, and equipment	478,906		481,110
Intangible assets, net of amortization	612,366		593,970
Goodwill	1,284,343		1,186,922
Investments	23,371		24,121
Deferred income taxes	13,598		14,367
Right of use lease assets, net	51,755		57,382
Other long-term assets	80,267		34,066
Total assets	$	4,002,926	$	3,903,734
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable	$	166,725	$	208,571
Accrued liabilities	143,540		187,057
Accrued income taxes	35,762		41,793
Current portion of long-term debt	135,619		134,874
Total current liabilities	481,646		572,295
Long-term debt, less current portion	857,006		866,623
Deferred income taxes	106,656		100,230
Accrued post-retirement benefits	29,445		28,037
Non-current operating lease liabilities	39,818		45,661
Other long-term liabilities	83,496		79,510
Total equity	2,404,859		2,211,378
Total liabilities and equity	$	4,002,926	$	3,903,734

Page 5

LITTELFUSE, INC.

CONDENSEDCONSOLIDATED STATEMENTS OF NET INCOME

(Unaudited)

	Three Months Ended				Nine Months Ended
(in thousands, except per share data)	September 30, 2023		October 1, 2022		September 30, 2023		October 1, 2022
Net sales	$	607,071	$	658,880	$	1,828,850	$	1,900,646
Cost of sales	380,200		402,059		1,122,190		1,122,258
Gross profit	226,871		256,821		706,660		778,388
Selling, general, and administrative expenses	87,204		90,219		270,057		258,820
Research and development expenses	25,484		25,752		77,270		68,796
Amortization of intangibles	16,022		15,567		49,773		39,883
Restructuring, impairment, and other charges	4,516		3,413		13,221		4,265
Total operating expenses	133,226		134,951		410,321		371,764
Operating income	93,645		121,870		296,339		406,624
Interest expense	10,101		8,399		29,803		17,069
Foreign exchange loss	11,776		18,191		8,697		40,051
Other (income) expense, net	(3,527)		(698)		(11,810)		9,789
Income before income taxes	75,295		95,978		269,649		339,715
Income taxes	17,507		20,510		53,045		59,713
Net income	$	57,788	$	75,468	$	216,604	$	280,002
Earnings per share:
Basic	$	2.32	$	3.05	$	8.72	$	11.32
Diluted	$	2.30	$	3.02	$	8.63	$	11.21
Weighted-average shares and equivalent shares outstanding:
Basic	24,893		24,755		24,838		24,726
Diluted	25,143		24,988		25,100		24,986
Comprehensive income	$	55,654	$	47,280	$	212,842	$	218,262

Page 6

LITTELFUSE, INC.

CONDENSEDCONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

	Nine Months Ended
(in thousands)	September 30, 2023		October 1, 2022
OPERATING ACTIVITIES
Net income	$	216,604	$	280,002
Adjustments to reconcile net income to net cash provided by operating activities:	137,988		183,942
Changes in operating assets and liabilities:
Trade receivables	(21,752)		(56,431)
Inventories	66,456		(83,803)
Accounts payable	(38,475)		(3,838)
Accrued liabilities and income taxes	(61,359)		(4,399)
Prepaid expenses and other assets	13,678		(2,034)
Net cash provided by operating activities	313,140		313,439
INVESTING ACTIVITIES
Acquisitions of businesses, net of cash acquired	(198,810)		(532,772)
Purchases of property, plant, and equipment	(63,166)		(77,773)
Net proceeds from sale of property, plant and equipment, and other	597		565
Net cash used in investing activities	(261,379)		(609,980)
FINANCING ACTIVITIES
Net payments of credit facility	(5,625)		373,125
Cash dividends paid	(45,973)		(41,055)
All other cash provided by (used in) financing activities	4,454		(10,147)
Net cash (used in) provided by financing activities	(47,144)		321,923
Effect of exchange rate changes on cash, cash equivalents, and restricted cash	(7,965)		(31,963)
Decrease in cash, cash equivalents, and restricted cash	(3,348)		(6,581)
Cash, cash equivalents, and restricted cash at beginning of period	564,939		482,836
Cash, cash equivalents, and restricted cash at end of period	$	561,591	$	476,255

Page 7

LITTELFUSE, INC.

NET SALES AND OPERATING INCOME BY SEGMENT

(Unaudited)

	Third Quarter						Year-to-Date
(in thousands)	2023			2022			% Growth / (Decline)		2023			2022			% Growth /(Decline)
Net sales
Electronics	$	343,933		$	397,629		(13.5)	%	$	1,052,673		$	1,121,626		(6.1)	%
Transportation	177,019			181,735			(2.6)	%	515,708			548,266			(5.9)	%
Industrial	86,119			79,516			8.3	%	260,469			230,754			12.9	%
Total net sales	$	607,071		$	658,880		(7.9)	%	$	1,828,850		$	1,900,646		(3.8)	%
Operating income
Electronics	$	77,022		$	113,140		(31.9)	%	$	247,028		$	339,675		(27.3)	%
Transportation	9,694			12,987			(25.4)	%	26,015			57,604			(54.8)	%
Industrial	13,201			12,178			8.4	%	45,450			39,968			13.7	%
Other(a)	(6,272)			(16,435)			N.M.		(22,154)			(30,623)			N.M.
Total operating income	$	93,645		$	121,870		(23.2)	%	$	296,339		$	406,624		(27.1)	%
Operating Margin	15.4		%	18.5		%			16.2		%	21.4		%
Interest expense	10,101			8,399					29,803			17,069
Foreign exchange loss	11,776			18,191					8,697			40,051
Other (income) expense, net	(3,527)			(698)					(11,810)			9,789
Income before income taxes	$	75,295		$	95,978		(21.5)	%	$	269,649		$	339,715		(20.6)	%

(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

	Third Quarter						Year-to-Date
(in thousands)	2023		2022		% (Decline)		2023		2022		% Growth /(Decline)
Operating Margin
Electronics	22.4	%	28.5	%	(6.1)	%	23.5	%	30.3	%	(6.8)	%
Transportation	5.5	%	7.1	%	(1.6)	%	5.0	%	10.5	%	(5.5)	%
Industrial	15.3	%	15.3	%	—	%	17.4	%	17.3	%	0.1	%

Page 8

LITTELFUSE, INC.

SUPPLEMENTAL FINANCIAL INFORMATION

(In millions of USD except per share amounts - unaudited)

Non-GAAP EPS reconciliation
	Q3-23		Q3-22		YTD-23		YTD-22
GAAP diluted EPS	$	2.30	$	3.02	$	8.63	$	11.21
EPS impact of Non-GAAP adjustments (below)	0.67		1.26		1.09		2.32
Adjusted diluted EPS	$	2.97	$	4.28	$	9.72	$	13.53

Non-GAAP adjustments - (income) / expense
	Q3-23		Q3-22		YTD-23		YTD-22
Acquisition-related and integration costs (a)	$	1.8	$	6.2	$	9.0	$	14.8
Purchase accounting inventory adjustments (b)	—		6.8		—		11.6
Restructuring, impairment and other charges (c)	4.5		3.4		13.2		4.3
Non-GAAP adjustments to operating income	6.3		16.4		22.2		30.7
Other income, net (d)	—		—		(0.2)		(0.5)
Non-operating foreign exchange loss	11.8		18.2		8.7		40.1
Non-GAAP adjustments to income before income taxes	18.1		34.6		30.7		70.3
Income taxes (e)	1.2		3.0		3.2		12.2
Non-GAAP adjustments to net income	$	16.9	$	31.6	$	27.5	$	58.1
Total EPS impact	$	0.67	$	1.26	$	1.09	$	2.32

Adjusted operating margin / Adjusted EBITDA reconciliation
	Q3-23			Q3-22			YTD-23			YTD-22
Net income	$	57.8		$	75.5		$	216.6		$	280.0
Add:
Income taxes	17.5			20.5			53.0			59.7
Interest expense	10.1			8.4			29.8			17.1
Foreign exchange loss	11.8			18.2			8.7			40.1
Other (income) expense, net	(3.5)			(0.7)			(11.8)			9.8
GAAP operating income	$	93.6		$	121.9		$	296.3		$	406.6
Non-GAAP adjustments to operating income	6.3			16.4			22.2			30.7
Adjusted operating income	$	99.9		$	138.3		$	318.5		$	437.3
Amortization of intangibles	16.0			15.6			49.8			39.9
Depreciation expenses	17.9			17.0			53.5			48.3
Adjusted EBITDA	$	133.8		$	170.9		$	421.8		$	525.5
Net sales	$	607.1		$	658.9		$	1,828.9		$	1,900.6
Net income as a percentage of net sales	9.5		%	11.5		%	11.8		%	14.7		%
Operating margin	15.4		%	18.5		%	16.2		%	21.4		%
Adjusted operating margin	16.5		%	21.0		%	17.4		%	23.0		%
Adjusted EBITDA margin	22.0		%	25.9		%	23.1		%	27.6		%

Page 9

Adjusted EBITDA by Segment	Q3-23									Q3-22
	Electronics			Transportation			Industrial			Electronics			Transportation			Industrial
GAAP operating income	$	77.0		$	9.7		$	13.2		$	113.1		$	13.0		$	12.2
Add:
Add back amortization	9.8			3.6			2.6			9.7			4.7			1.2
Add back depreciation	9.8			6.6			1.5			9.4			6.7			1.0
Adjusted EBITDA	$	96.6		$	19.9		$	17.3		$	132.2		$	24.4		$	14.4
Adjusted EBITDA Margin	28.1		%	11.2		%	20.1		%	33.3		%	13.4		%	18.1		%

Adjusted EBITDA by Segment	YTD-23									YTD-22
	Electronics			Transportation			Industrial			Electronics			Transportation			Industrial
GAAP operating income	$	247.0		$	26.0		$	45.5		$	339.7		$	57.6		$	40.0
Add:
Add back amortization	30.1			12.2			7.5			22.5			13.7			3.7
Add back depreciation	29.1			20.4			4.0			26.5			19.0			2.9
Adjusted EBITDA	$	306.2		$	58.6		$	57.0		$	388.7		$	90.3		$	46.5
Adjusted EBITDA Margin	29.1		%	11.4		%	21.9		%	34.7		%	16.5		%	20.1		%

Net sales reconciliation	Q3-23 vs. Q3-22
	Electronics		Transportation		Industrial		Total
Net sales (decline) growth	(14)	%	(3)	%	8	%	(8)	%
Less:
Acquisitions	2	%	—	%	3	%	2	%
FX impact	1	%	1	%	—	%	1	%
Organic net sales (decline) growth	(17)	%	(4)	%	5	%	(11)	%

Net sales reconciliation	YTD-23 vs. YTD-22
	Electronics		Transportation		Industrial		Total
Net sales (decline) growth	(6)	%	(6)	%	13	%	(4)	%
Less:
Acquisitions	8	%	—	%	4	%	5	%
FX impact	—	%	—	%	—	%	—	%
Organic net sales (decline) growth	(14)	%	(6)	%	9	%	(9)	%

Income tax reconciliation
	Q3-23			Q3-22			YTD-23			YTD-22
Income taxes	$	17.5		$	20.5		$	53.0		$	59.7
Effective rate	23.3		%	21.4		%	19.7		%	17.6		%
Non-GAAP adjustments - income taxes	1.2			3.0			3.2			12.2
Adjusted income taxes	$	18.7		$	23.4		$	56.2		$	71.9
Adjusted effective rate	20.0		%	18.0		%	18.7		%	17.5		%
Free cash flow reconciliation
	Q3-23			Q3-22			YTD-23			YTD-22
Net cash provided by operating activities	$	161.5		$	148.1		$	313.1		$	313.4
Less: Purchases of property, plant and equipment	(21.7)			(21.7)			(63.2)			(77.8)
Free cash flow	$	139.8		$	126.5		$	250.0		$	235.7

Page 10

Consolidated Total Debt	As of September 30, 2023
Consolidated Total Debt	$	992.6
Unamortized debt issuance costs	4.0
Consolidated funded indebtedness	996.6
Cash held in U.S. (up to $400 million)	155.6
Net debt	$	841.0
Consolidated EBITDA	Twelve Months Ended September 30, 2023
Net Income	$	309.7
Interest expense	38.9
Income taxes	63.1
Depreciation	70.2
Amortization	65.6
Non-cash additions:
Stock-based compensation expense	24.0
Purchase accounting inventory step-up charge	4.1
Unrealized loss on investments	1.2
Impairment charges	9.2
Other	(3.7)
Consolidated EBITDA (1)	$	582.3
Consolidated Net Leverage Ratio (as defined in the Credit Agreement) *	1.4x

* 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) reflected YTD gain of $0.2 million from the sale of a building within the Electronics segment in the first quarter of 2023. 2022 amount included $0.5 million gain from the sale of a building within 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 $7.2 million that resulted from the dissolution of one of the Company’s affiliates.

###