Littelfuse (LFUS) 8-K Littelfuse Reports Fourth Quarter and Full Year Results

Exhibit 99.1

 

NEWS RELEASE

CONTACT: Phil Franklin,

Senior Vice President and CFO (773) 628-0810

LITTELFUSE REPORTS FOURTH QUARTER AND FULL YEAR RESULTS

CHICAGO, February 5, 2014 –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:

o 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.

o 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.

-more-

Page 2

o 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.

-more-

Page 3

“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.

-more-

Page 4

“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.

# # #

Page 5

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	$	17,550		$	8,348			110	%	$	69,559		$	51,422			35	%
Automotive		9,364			6,328			48	%		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.

Page 6

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	%

-more-

Page 7

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 andDecember 29, 2012, respectively.

Page 8

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 inunconsolidated 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 andequivalent 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 participatingsecurities		(6	)		(14	)		(51	)		(128	)
Net income available to commonshareholders	$	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

Page 9

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 cashprovided 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 cashequivalents		(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.