EXHIBIT 99.1
[LITTELFUSE LETTERHEAD]
NEWS RELEASE
CONTACT: PHIL FRANKLIN,
VICE PRESIDENT, OPERATIONS SUPPORT & CFO (847) 391-0566
LITTELFUSE REPORTS FOURTH QUARTER AND 2004 RESULTS
DES PLAINES, ILLINOIS, FEBRUARY 10, 2005 - Littelfuse, Inc.
(NASDAQ/NMS:LFUS) today reported sales and earnings for the fourth quarter and
full year 2004.
Sales for the fourth quarter of 2004 were $124.1 million, a 22%
increase from sales of $102.0 million in the fourth quarter of 2003. The
acquisition of a majority interest in Heinrich Industrie accounted for $22.1
million or the entire increase from the same quarter in the prior year. Diluted
earnings per share were $0.21 in the fourth quarter of 2004, including a $2.2
million ($0.10 per share) tax deductible charge to write-down a portion of the
Semitron investment acquired in 2002. This compares to diluted earnings per
share of $0.19 for the fourth quarter of 2003, which included a $0.09 charge
related to downsizing the company's Ireland operation. Earnings for the
fourth quarter of 2004 benefited from a tax adjustment made to reduce the full
year effective rate from 36.0% to 34.8%. Heinrich was approximately neutral to
earnings for the fourth quarter of 2004.
Sales for the full year 2004 were $500.2 million, a 47% increase from
sales of $339.4 million for the full year 2003. Heinrich accounted for $60.1
million of the sales increase. Diluted earnings per share were $1.59 for the
full year 2004, compared to $0.70 for the full year 2003.
"As we announced on December 21, 2004, our fourth quarter suffered from
a slowdown in orders and shipments, coupled with higher operating expenses in
part related to Sarbanes-Oxley compliance as well as increased consulting,
marketing and legal costs," said Gordon Hunter, Chief Executive Officer.
"Although our year ended on a weak note, it was a year of many achievements for
Littelfuse. We had major strategic accomplishments including the purchase of
Heinrich and the full integration of Teccor, and our initiatives in the areas of
solution selling and new product development gained momentum. Our financial
performance for the year was outstanding and included record sales and free cash
flow as well as earnings that were more than double 2003."
By geographic segment and excluding Heinrich, sales for the fourth
quarter of 2004 compared to the prior year period were down 2% in the Americas,
down 2% in Europe and up 4% in Asia. By market and excluding Heinrich, sales for
the fourth quarter of 2004 compared to the prior year period were up 2%
for electronics, down 5% for automotive and up 1% for electrical. Favorable
currency effects contributed four percentage points to the overall growth rate,
with electronics and automotive benefiting three points and four points
respectively.
By geographic segment and excluding Heinrich, sales for the full year
2004 compared to the prior year were up 27% in the Americas, 25% in Europe and
36% in Asia. By market and excluding Heinrich, sales for the full year 2004
compared to the prior year were up 45% for electronics, 5% for automotive and 8%
for electrical. Favorable currency effects contributed four percentage points to
the overall growth rate, with electronics and automotive benefiting four points
and two points respectively.
"Our 45% growth in electronic sales in 2004 was driven by the
first-half market recovery, a full year of Teccor sales and some early successes
from our solution selling strategy," said Hunter. "After a strong first half,
our automotive business slowed as car build softened in the second half.
Electrical sales continued to trend above last year, reflecting steady recovery
in the industrial and non-residential construction markets."
Cash from operating activities was $58.2 million for 2004 compared to
$50.0 million in 2003. Net capital expenditures for 2004 were $22.1, million
compared to $14.0 million in 2003. Free cash flow (cash from operating
activities minus net capital expenditures) was $36.1 million in 2004, compared
to $35.9 million in 2003.
"Even after acquiring both Heinrich and Teccor within the last 18
months, our balance sheet remains strong, with a net debt to total
capitalization ratio of 2%," said Phil Franklin, Chief Financial Officer. "This
is testimony to our strong free cash flow, which should allow us to continue to
make strategic acquisitions and further consolidate our leadership position in
the circuit protection segment."
-more-
Page 3
Littelfuse will host a conference call today, Thursday, February 10, 2005 at
11:00 a.m. Eastern/10:00 a.m. Central time to discuss the fourth quarter
results. The call will be broadcast live over the Internet and can be accessed
through the company's Web site: www.littelfuse.com. Listeners should go to the
Web site 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, 2005 and can be accessed through the Web site listed above.
Littelfuse is a global company offering the broadest line of circuit
protection products in the industry. In addition to its Des Plaines world
headquarters, Littelfuse has manufacturing facilities in England, Ireland,
Switzerland, Mexico, China, Germany, Hungary and the Philippines, as well as in
Des Plaines and Arcola, Illinois and Irving, Texas. It also has sales,
engineering and distribution facilities in the Netherlands, Singapore, Hong
Kong, Korea, Taiwan, Japan and Brazil.
For more information, please visit Littelfuse's Web site at
www.littelfuse.com.
"Safe Harbor" Statement under the Private Securities Litigation Reform Act of
1995.
Any forward looking statements contained herein involve risks and uncertainties,
including, but not limited to, product demand and market acceptance risks, the
effect of economic conditions, the impact of competitive products and pricing,
product development and patent protection, commercialization and technological
difficulties, capacity and supply constraints or difficulties, exchange rate
fluctuations, actual purchases under agreements, the effect of the company's
accounting policies, labor disputes, restructuring costs in excess of
expectations and other risks which may be detailed in the company's Securities
and Exchange Commission filings.
-more-
Page 4
LITTELFUSE, INC.
SALES BY MARKET AND GEOGRAPHY
(Dollars in millions)
FOURTH QUARTER YEAR-TO-DATE
------------------------------------------------- -------------------------------------------------
2004 2003 % CHANGE 2004 2003 % CHANGE
---- ---- -------- ---- ---- --------
MARKET
- ------
Electronics $ 68.4 $ 67.3 2% $ 299.3 $ 206.5 45%
Automotive 24.7 25.9 -5% 103.3 98.3 5%
Electrical 8.9 8.8 1% 37.5 34.6 8%
---------------- --------------- --------------- --------------- ---------------- ----------------
Subtotal 102.0 102.0 -% 440.1 339.4 30%
Heinrich 22.1 - - 60.1 - -
---------------- --------------- --------------- --------------- ---------------- ----------------
TOTAL $ 124.1 $ 102.0 22% $ 500.2 $ 339.4 47%
================ =============== =============== =============== ================ ================
FOURTH QUARTER YEAR-TO-DATE
------------------------------------------------- -------------------------------------------------
2004 2003 % CHANGE 2004 2003 % CHANGE
---- ---- -------- ---- ---- --------
GEOGRAPHY
- ---------
Americas $ 50.5 $ 50.2 1% $ 216.6 $ 167.4 29%
Europe 33.8 17.4 94% 120.0 61.1 96%
Asia Pacific 39.8 34.4 16% 163.6 110.9 48%
---------------- --------------- --------------- --------------- ---------------- ----------------
TOTAL $ 124.1 $ 102.0 22% $ 500.2 $ 339.4 47%
================ =============== =============== =============== ================ ================
-more-
Page 5
LITTELFUSE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data, unaudited)
For the Three Months Ended For the Twelve Months Ended
---------------------------- ---------------------------
JAN 1, JAN 3, JAN 1, Jan 3,
------ ------ ------ ------
2005 2004 2005 2004
---- ---- ---- ----
Net sales......................................... $ 124,139 $ 101,963 $ 500,242 $ 339,410
============ ============ ============ ============
Operating income.................................. 9,169 7,459 59,268 26,081
Interest expense.................................. 186 451 1,491 2,045
Other expense..................................... 2,524 459 2,366 68
------------ ------------ ------------ ------------
Income before income taxes
and minority interest......................... 6,459 6,549 55,411 23,968
Minority interest................................. 18 - 153 -
Income taxes...................................... 1,613 2,358 19,230 8,629
------------ ------------ ------------ ------------
Net income........................................ $ 4,828 $ 4,191 $ 36,028 $ 15,339
============ ============ ============ ============
Net income per share:
Basic......................................... $ 0.22 $ 0.19 $ 1.62 $ 0.70
============ ============ ============ ===========
Diluted....................................... $ 0.21 $ 0.19 $ 1.59 $ 0.70
============ ============ ============ ===========
Weighted average shares and equivalent
shares outstanding:
Basic......................................... 22,395 21,958 22,239 21,881
============ ============ ============ ============
Diluted ...................................... 22,818 22,119 22,604 22,004
============ ============ ============ ============
NOTE: The above income statement does not show separate lines for gross profit
and operating expenses because the appropriate classification of these expenses
has not been finalized for Heinrich. The final Heinrich expense classifications
will be included in our Form 10-K filing which will be filed prior to March 16,
2005.
-more-
Page 6
LITTELFUSE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, unaudited)
JANUARY 1, 2005 January 3, 2004
--------------- ---------------
ASSETS:
Cash and cash equivalents ........................ $ 28,583 $ 22,128
Receivables ...................................... 77,726 52,149
Inventories ...................................... 79,417 52,598
Other current assets ............................. 30,072 22,265
--------------- ---------------
Total current assets ............................. 215,798 149,140
Property, plant, and equipment, net .............. 136,465 98,479
Intangible assets, net ........................... 18,553 11,943
Goodwill ......................................... 53,094 48,643
Investments ...................................... 4,886 2,543
Other assets ..................................... 1,146 822
--------------- ---------------
$ 429,942 $ 311,570
=============== ===============
LIABILITIES AND SHAREHOLDERS' EQUITY:
Current liabilities excluding current portion
of long-term debt ............................ $ 96,905 $ 64,892
Current portion of long-term debt ................ 32,958 18,496
--------------- ---------------
Total current liabilities ........................ 129,863 83,388
Long-term debt ................................... 1,364 10,201
Accrued post-retirement benefits ................. 20,009 4,564
Other long-term liabilities ...................... 16,062 1,072
Minority interest ................................ 2,636 143
Shareholders' equity ............................. 260,008 212,202
--------------- ---------------
Shares issued and outstanding
at January 1, 2005: 22,549,595 .............. $ 429,942 $ 311,570
=============== ===============
-more-
Page 7
LITTELFUSE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, unaudited)
For the Three Months Ended For the Twelve Months Ended
-------------------------- ---------------------------
JAN 1, Jan 3, JAN 1, Jan 3,
2005 2004 2005 2004
-------- -------- -------- --------
Operating activities:
Net income ..................................... $ 4,828 $ 4,191 $ 36,028 $ 15,339
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation .............................. 6,215 6,172 23,859 20,029
Amortization .............................. 1,152 497 2,441 1,072
Write-down of long-term investment ............. 2,277 -- 2,277 --
Changes in operating assets and liabilities:
Accounts receivable ....................... 8,636 4,995 (5,780) 387
Inventories ............................... 3,453 4,277 (4,614) 5,865
Accounts payable and accrued
expenses ................................ (7,009) (4,005) (3,413) 12,584
Other, net ................................ (4,025) 4,149 7,417 (5,323)
-------- -------- -------- --------
Net cash provided by operating
activities ................................ 15,527 20,276 58,215 49,953
Cash used in investing activities:
Purchases of property, plant, and equipment .... (8,368) (2,329) (24,762) (14,041)
Acquisitions, net of cash acquired ............. (6,342) (94) (41,661) (44,590)
Sale of property, plant & equipment ............ -- -- 2,684 --
Sale of marketable securities, net ............. -- -- -- 8,806
-------- -------- -------- --------
Net cash used in investing activities .......... (14,710) (2,423) (63,739) (49,825)
Cash provided by (used in) financing activities:
Proceeds from long-term debt .............. 9,500 -- 42,200 30,500
Payments of long-term debt ................ (15,752) (12,005) (38,402) (41,996)
Proceeds from exercise of stock options ... 10,324 5,882 20,644 4,291
Purchase of treasury stock ................ -- -- (5,589) --
-------- -------- -------- --------
Net cash provided by (used in) financing
activities ................................ 4,072 (6,123) 18,853 (7,205)
Effect of exchange rate changes on cash ........ (3,631) (340) (6,874) 1,455
-------- -------- -------- --------
Increase/(decrease) in cash and cash
equivalents ............................... 1,258 11,390 6,455 (5,622)
Cash and cash equivalents at beginning
of period ................................. 27,325 10,738 22,128 27,750
-------- -------- -------- --------
Cash and cash equivalents at end of
period .................................... $ 28,583 $ 22,128 $ 28,583 $ 22,128
======== ======== ======== ========
# # #