| WASHINGTON, D.C. 20579 | ||
| CURRENT REPORT | ||
| (State of other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
| Title of Each Class | Trading Symbol | Name of exchange on which registered | ||||||||||||
| Item 2.02 | Results of Operations and Financial Condition | ||||
| Item 7.01 | Regulation FD Disclosure | ||||
| Item 9.01 | Financial Statements and Exhibits. | ||||
| (d) | Exhibits | ||||
| The following exhibit is furnished with this Form 8-K: | |||||
| Littelfuse, Inc. | |||||
| Date: August 2, 2022 | By: /s/ Meenal A. Sethna | ||||
| Meenal A. Sethna Executive Vice President and Chief Financial Officer | |||||
| NEWS RELEASE | Littelfuse Inc. 8755 West Higgins Road, Suite 500 Chicago, Illinois 60631 p: (773) 628-1000 f: (773) 628-0802 www.littelfuse.com | ||||
| (Unaudited) | ||||||||||||||
| (in thousands) | July 2, 2022 | January 1, 2022 | ||||||||||||
| ASSETS | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 809,122 | $ | 478,473 | ||||||||||
| Short-term investments | 20 | 28 | ||||||||||||
| Trade receivables, less allowances of $68,933 and $59,232 at July 2, 2022 and January 1, 2022, respectively | 343,321 | 275,192 | ||||||||||||
| Inventories | 496,207 | 445,671 | ||||||||||||
| Prepaid income taxes and income taxes receivable | 4,861 | 2,035 | ||||||||||||
| Prepaid expenses and other current assets | 65,294 | 68,812 | ||||||||||||
| Total current assets | 1,718,825 | 1,270,211 | ||||||||||||
| Net property, plant, and equipment | 435,683 | 437,889 | ||||||||||||
| Intangible assets, net of amortization | 374,593 | 407,126 | ||||||||||||
| Goodwill | 914,358 | 929,790 | ||||||||||||
| Investments | 25,626 | 39,211 | ||||||||||||
| Deferred income taxes | 12,476 | 13,127 | ||||||||||||
| Right of use lease assets, net | 39,724 | 29,616 | ||||||||||||
| Other long-term assets | 23,184 | 24,734 | ||||||||||||
| Total assets | $ | 3,544,469 | $ | 3,151,704 | ||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Accounts payable | $ | 219,764 | $ | 222,039 | ||||||||||
| Accrued liabilities | 137,377 | 159,689 | ||||||||||||
| Accrued income taxes | 34,128 | 27,905 | ||||||||||||
| Current portion of long-term debt | 7,500 | 25,000 | ||||||||||||
| Total current liabilities | 398,769 | 434,633 | ||||||||||||
| Long-term debt, less current portion | 884,569 | 611,897 | ||||||||||||
| Deferred income taxes | 74,286 | 81,289 | ||||||||||||
| Accrued post-retirement benefits | 35,090 | 37,037 | ||||||||||||
| Non-current operating lease liabilities | 32,334 | 22,305 | ||||||||||||
| Other long-term liabilities | 67,478 | 71,023 | ||||||||||||
| Total equity | 2,051,943 | 1,893,520 | ||||||||||||
| Total liabilities and equity | $ | 3,544,469 | $ | 3,151,704 | ||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
| (in thousands, except per share data) | July 2, 2022 | June 26, 2021 | July 2, 2022 | June 26, 2021 | ||||||||||||||||||||||
| Net sales | $ | 618,436 | $ | 523,488 | $ | 1,241,766 | $ | 987,282 | ||||||||||||||||||
| Cost of sales | 355,465 | 326,092 | 720,199 | 629,420 | ||||||||||||||||||||||
| Gross profit | 262,971 | 197,396 | 521,567 | 357,862 | ||||||||||||||||||||||
| Selling, general, and administrative expenses | 93,093 | 73,315 | 168,601 | 131,603 | ||||||||||||||||||||||
| Research and development expenses | 23,488 | 16,394 | 43,044 | 31,133 | ||||||||||||||||||||||
| Amortization of intangibles | 11,592 | 10,641 | 24,316 | 21,162 | ||||||||||||||||||||||
| Restructuring, impairment, and other charges | 634 | 789 | 852 | 1,226 | ||||||||||||||||||||||
| Total operating expenses | 128,807 | 101,139 | 236,813 | 185,124 | ||||||||||||||||||||||
| Operating income | 134,164 | 96,257 | 284,754 | 172,738 | ||||||||||||||||||||||
| Interest expense | 4,368 | 4,626 | 8,670 | 9,299 | ||||||||||||||||||||||
| Foreign exchange loss (gain) | 14,124 | (1,676) | 21,860 | 5,161 | ||||||||||||||||||||||
| Other expense (income), net | 6,060 | (1,890) | 10,487 | (9,627) | ||||||||||||||||||||||
| Income before income taxes | 109,612 | 95,197 | 243,737 | 167,905 | ||||||||||||||||||||||
| Income taxes | 22,596 | 13,102 | 39,203 | 28,097 | ||||||||||||||||||||||
| Net income | $ | 87,016 | $ | 82,095 | $ | 204,534 | $ | 139,808 | ||||||||||||||||||
| Earnings per share: | ||||||||||||||||||||||||||
| Basic | $ | 3.52 | $ | 3.34 | $ | 8.28 | $ | 5.69 | ||||||||||||||||||
| Diluted | $ | 3.48 | $ | 3.30 | $ | 8.19 | $ | 5.62 | ||||||||||||||||||
| Weighted-average shares and equivalent shares outstanding: | ||||||||||||||||||||||||||
| Basic | 24,734 | 24,592 | 24,712 | 24,562 | ||||||||||||||||||||||
| Diluted | 24,985 | 24,900 | 24,986 | 24,894 | ||||||||||||||||||||||
| Comprehensive income | $ | 55,667 | $ | 87,549 | $ | 170,982 | $ | 140,391 | ||||||||||||||||||
| Six Months Ended | ||||||||||||||
| (in thousands) | July 2, 2022 | June 26, 2021 | ||||||||||||
| OPERATING ACTIVITIES | ||||||||||||||
| Net income | $ | 204,534 | $ | 139,808 | ||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | 114,659 | 63,947 | ||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||
| Trade receivables | (76,807) | (69,881) | ||||||||||||
| Inventories | (70,285) | (38,205) | ||||||||||||
| Accounts payable | 9,153 | 38,955 | ||||||||||||
| Accrued liabilities and income taxes | (23,107) | 4,488 | ||||||||||||
| Prepaid expenses and other assets | 7,175 | (12,766) | ||||||||||||
| Net cash provided by operating activities | 165,322 | 126,346 | ||||||||||||
| INVESTING ACTIVITIES | ||||||||||||||
| Acquisitions of businesses, net of cash acquired | (9,758) | (109,852) | ||||||||||||
| Purchases of property, plant, and equipment | (56,151) | (32,657) | ||||||||||||
| Net proceeds from sale of property, plant and equipment, and other | 542 | 2,569 | ||||||||||||
| Net cash used in investing activities | (65,367) | (139,940) | ||||||||||||
| FINANCING ACTIVITIES | ||||||||||||||
| Net proceeds (payments) from credit facility | 275,000 | (30,000) | ||||||||||||
| Cash dividends paid | (26,201) | (23,596) | ||||||||||||
| All other cash provided by financing activities | (3,782) | 4,413 | ||||||||||||
| Net cash provided by (used in) financing activities | 245,017 | (49,183) | ||||||||||||
| Effect of exchange rate changes on cash, cash equivalents, and restricted cash | (15,511) | (2,894) | ||||||||||||
| Increase (decrease) in cash, cash equivalents, and restricted cash | 329,461 | (65,671) | ||||||||||||
| Cash, cash equivalents, and restricted cash at beginning of period | 482,836 | 687,525 | ||||||||||||
| Cash, cash equivalents, and restricted cash at end of period | $ | 812,297 | $ | 621,854 | ||||||||||
| Second Quarter | Year-to-Date | |||||||||||||||||||||||||||||||||||||
| (in thousands) | 2022 | 2021 | % Growth /(Decline) | 2022 | 2021 | % Growth | ||||||||||||||||||||||||||||||||
| Net sales | ||||||||||||||||||||||||||||||||||||||
| Electronics | $ | 358,176 | $ | 325,347 | 10.1 | % | $ | 723,997 | $ | 611,882 | 18.3 | % | ||||||||||||||||||||||||||
| Transportation | 182,027 | 133,318 | 36.5 | % | 366,531 | 261,847 | 40.0 | % | ||||||||||||||||||||||||||||||
| Industrial | 78,233 | 64,823 | 20.7 | % | 151,238 | 113,553 | 33.2 | % | ||||||||||||||||||||||||||||||
| Total net sales | $ | 618,436 | $ | 523,488 | 18.1 | % | $ | 1,241,766 | $ | 987,282 | 25.8 | % | ||||||||||||||||||||||||||
| Operating income | ||||||||||||||||||||||||||||||||||||||
| Electronics | $ | 105,958 | $ | 74,236 | 42.7 | % | $ | 226,535 | $ | 129,759 | 74.6 | % | ||||||||||||||||||||||||||
| Transportation | 18,309 | 19,258 | (4.9) | % | 44,617 | 39,574 | 12.7 | % | ||||||||||||||||||||||||||||||
| Industrial | 15,285 | 8,375 | 82.5 | % | 27,790 | 11,881 | 133.9 | % | ||||||||||||||||||||||||||||||
| Other(a) | (5,388) | (5,612) | N.M. | (14,188) | (8,476) | N.M. | ||||||||||||||||||||||||||||||||
| Total operating income | $ | 134,164 | $ | 96,257 | 39.4 | % | $ | 284,754 | $ | 172,738 | 64.8 | % | ||||||||||||||||||||||||||
| Operating Margin | 21.7 | % | 18.4 | % | 22.9 | % | 17.5 | % | ||||||||||||||||||||||||||||||
| Interest expense | 4,368 | 4,626 | 8,670 | 9,299 | ||||||||||||||||||||||||||||||||||
| Foreign exchange loss (gain) | 14,124 | (1,676) | 21,860 | 5,161 | ||||||||||||||||||||||||||||||||||
| Other expense (income), net | 6,060 | (1,890) | 10,487 | (9,627) | ||||||||||||||||||||||||||||||||||
| Income before income taxes | $ | 109,612 | $ | 95,197 | 15.1 | % | $ | 243,737 | $ | 167,905 | 45.2 | % | ||||||||||||||||||||||||||
| Second Quarter | Year-to-Date | |||||||||||||||||||||||||||||||||||||
| (in thousands) | 2022 | 2021 | % Growth /(Decline) | 2022 | 2021 | % Growth /(Decline) | ||||||||||||||||||||||||||||||||
| Operating Margin | ||||||||||||||||||||||||||||||||||||||
| Electronics | 29.6 | % | 22.8 | % | 6.8 | % | 31.3 | % | 21.2 | % | 10.1 | % | ||||||||||||||||||||||||||
| Transportation | 10.1 | % | 14.4 | % | (4.3) | % | 12.2 | % | 15.1 | % | (2.9) | % | ||||||||||||||||||||||||||
| Industrial | 19.5 | % | 12.9 | % | 6.6 | % | 18.4 | % | 10.5 | % | 7.9 | % | ||||||||||||||||||||||||||
| Non-GAAP EPS reconciliation | ||||||||||||||||||||||||||
| Q2-22 | Q2-21 | YTD-22 | YTD-21 | |||||||||||||||||||||||
| GAAP diluted EPS | $ | 3.48 | $ | 3.30 | $ | 8.19 | $ | 5.62 | ||||||||||||||||||
| EPS impact of Non-GAAP adjustments (below) | 0.78 | 0.11 | 1.06 | 0.46 | ||||||||||||||||||||||
| Adjusted diluted EPS | $ | 4.26 | $ | 3.41 | $ | 9.25 | $ | 6.08 | ||||||||||||||||||
| Non-GAAP adjustments - (income) / expense | ||||||||||||||||||||||||||
| Q2-22 | Q2-21 | YTD-22 | YTD-21 | |||||||||||||||||||||||
| Acquisition-related and integration costs (a) | $ | 4.8 | $ | 0.5 | $ | 8.6 | $ | 1.3 | ||||||||||||||||||
| Purchase accounting inventory adjustments (b) | — | 3.3 | 4.8 | 6.8 | ||||||||||||||||||||||
| Restructuring, impairment and other charges (c) | 0.6 | 0.8 | 0.8 | 1.3 | ||||||||||||||||||||||
| Loss (gain) on sale of fixed assets (d) | — | 1.0 | — | (0.9) | ||||||||||||||||||||||
| Non-GAAP adjustments to operating income | 5.4 | 5.6 | 14.2 | 8.5 | ||||||||||||||||||||||
| Other (income) expense, net (e) | (0.5) | 0.5 | (0.5) | 0.5 | ||||||||||||||||||||||
| Non-operating foreign exchange loss (gain) | 14.1 | (1.7) | 21.9 | 5.2 | ||||||||||||||||||||||
| Non-GAAP adjustments to income before income taxes | 19.0 | 4.4 | 35.6 | 14.2 | ||||||||||||||||||||||
| Income taxes (f) | (0.4) | 1.7 | 9.1 | 2.5 | ||||||||||||||||||||||
| Non-GAAP adjustments to net income | $ | 19.4 | $ | 2.7 | $ | 26.5 | $ | 11.7 | ||||||||||||||||||
| Total EPS impact | $ | 0.78 | $ | 0.11 | $ | 1.06 | $ | 0.46 | ||||||||||||||||||
| Adjusted operating margin / Adjusted EBITDA reconciliation | ||||||||||||||||||||||||||
| Q2-22 | Q2-21 | YTD-22 | YTD-21 | |||||||||||||||||||||||
| Net sales | $ | 618.4 | $ | 523.5 | $ | 1,241.8 | $ | 987.3 | ||||||||||||||||||
| GAAP operating income | $ | 134.2 | $ | 96.3 | $ | 284.8 | $ | 172.7 | ||||||||||||||||||
| Add back non-GAAP adjustments | 5.4 | 5.6 | 14.2 | 8.5 | ||||||||||||||||||||||
| Adjusted operating income | $ | 139.6 | $ | 101.9 | $ | 299.0 | $ | 181.2 | ||||||||||||||||||
| Adjusted operating margin | 22.6 | % | 19.5 | % | 24.1 | % | 18.4 | % | ||||||||||||||||||
| Add back amortization | 11.6 | 10.6 | 24.3 | 21.2 | ||||||||||||||||||||||
| Add back depreciation | 15.7 | 13.6 | 31.3 | 27.3 | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 166.9 | $ | 126.1 | $ | 354.6 | $ | 229.7 | ||||||||||||||||||
| Adjusted EBITDA margin | 27.0 | % | 24.1 | % | 28.6 | % | 23.3 | % | ||||||||||||||||||
| Adjusted EBITDA by Segment | Q2-22 | Q2-21 | ||||||||||||||||||||||||||||||||||||
| Electronics | Transportation | Industrial | Electronics | Transportation | Industrial | |||||||||||||||||||||||||||||||||
| GAAP operating income | $ | 106.0 | $ | 18.3 | $ | 15.3 | $ | 74.2 | $ | 19.3 | $ | 8.4 | ||||||||||||||||||||||||||
| Add: | ||||||||||||||||||||||||||||||||||||||
| Add back amortization | 6.1 | 4.3 | 1.2 | 7.0 | 2.3 | 1.3 | ||||||||||||||||||||||||||||||||
| Add back depreciation | 8.4 | 6.3 | 1.0 | 8.1 | 4.6 | 0.9 | ||||||||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 120.5 | $ | 28.9 | $ | 17.5 | $ | 89.3 | $ | 26.2 | $ | 10.6 | ||||||||||||||||||||||||||
| Adjusted EBITDA Margin | 33.6 | % | 15.9 | % | 22.3 | % | 27.5 | % | 19.7 | % | 16.2 | % | ||||||||||||||||||||||||||
| Adjusted EBITDA by Segment | YTD-22 | YTD-21 | ||||||||||||||||||||||||||||||||||||
| Electronics | Transportation | Industrial | Electronics | Transportation | Industrial | |||||||||||||||||||||||||||||||||
| GAAP operating income | $ | 226.5 | $ | 44.6 | $ | 27.8 | $ | 129.8 | $ | 39.6 | $ | 11.9 | ||||||||||||||||||||||||||
| Add: | ||||||||||||||||||||||||||||||||||||||
| Add back amortization | 12.8 | 9.0 | 2.5 | $ | 14.2 | $ | 4.7 | $ | 2.3 | |||||||||||||||||||||||||||||
| Add back depreciation | 17.1 | 12.3 | 1.9 | $ | 16.3 | $ | 9.3 | $ | 1.6 | |||||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 256.4 | $ | 65.9 | $ | 32.2 | $ | 160.3 | $ | 53.6 | $ | 15.8 | ||||||||||||||||||||||||||
| Adjusted EBITDA Margin | 35.4 | % | 18.0 | % | 21.3 | % | 26.2 | % | 20.5 | % | 13.9 | % | ||||||||||||||||||||||||||
| Net sales reconciliation | Q2-22 vs. Q2-21 | |||||||||||||||||||||||||
| Electronics | Transportation | Industrial | Total | |||||||||||||||||||||||
| Net sales growth | 10 | % | 37 | % | 21 | % | 18 | % | ||||||||||||||||||
| Less: | ||||||||||||||||||||||||||
| Acquisitions | — | % | 45 | % | — | % | 11 | % | ||||||||||||||||||
| FX impact | (3) | % | (4) | % | (1) | % | (3) | % | ||||||||||||||||||
| Organic net sales growth (decline) | 13 | % | (4) | % | 22 | % | 10 | % | ||||||||||||||||||
| Net sales reconciliation | YTD-22 vs. YTD-21 | |||||||||||||||||||||||||
| Electronics | Transportation | Industrial | Total | |||||||||||||||||||||||
| Net sales growth | 18 | % | 40 | % | 33 | % | 26 | % | ||||||||||||||||||
| Less: | ||||||||||||||||||||||||||
| Acquisitions | — | % | 44 | % | 8 | % | 13 | % | ||||||||||||||||||
| FX impact | (3) | % | (4) | % | (1) | % | (3) | % | ||||||||||||||||||
| Organic net sales growth | 21 | % | — | % | 26 | % | 16 | % | ||||||||||||||||||
| Income tax reconciliation | ||||||||||||||||||||||||||
| Q2-22 | Q2-21 | YTD-22 | YTD-21 | |||||||||||||||||||||||
| Income taxes | $ | 22.6 | $ | 13.1 | $ | 39.2 | $ | 28.1 | ||||||||||||||||||
| Effective rate | 20.6 | % | 13.8 | % | 16.1 | % | 16.7 | % | ||||||||||||||||||
| Non-GAAP adjustments - income taxes | (0.4) | 1.7 | 9.1 | 2.5 | ||||||||||||||||||||||
| Adjusted income taxes | $ | 22.2 | $ | 14.8 | $ | 48.3 | $ | 30.6 | ||||||||||||||||||
| Adjusted effective rate | 17.3 | % | 14.8 | % | 17.3 | % | 16.8 | % | ||||||||||||||||||
| Free cash flow reconciliation | ||||||||||||||||||||||||||
| Q2-22 | Q2-21 | YTD-22 | YTD-21 | |||||||||||||||||||||||
| Net cash provided by operating activities | $ | 113.6 | $ | 76.2 | $ | 165.3 | $ | 126.3 | ||||||||||||||||||
| Less: Purchases of property, plant and equipment | (26.4) | (17.9) | (56.2) | (32.6) | ||||||||||||||||||||||
| Free cash flow | $ | 87.2 | $ | 58.2 | $ | 109.1 | $ | 93.7 | ||||||||||||||||||
| Consolidated Total Debt | As of July 2, 2022 | |||||||
| Consolidated Total Debt | $ | 892.1 | ||||||
| Unamortized debt issuance costs | 5.0 | |||||||
| Consolidated funded indebtedness | 897.1 | |||||||
| Cash held in U.S. (up to $400 million) | 400.0 | |||||||
| Net debt | $ | 497.1 | ||||||
| Consolidated EBITDA | Twelve Months Ended July 2, 2022 | |||||||
| Net Income | $ | 348.5 | ||||||
| Interest expense | 17.9 | |||||||
| Income taxes | 68.3 | |||||||
| Depreciation | 60.0 | |||||||
| Amortization | 45.9 | |||||||
| Non-cash additions (reductions): | ||||||||
| Stock-based compensation expense | 22.6 | |||||||
| Non-cash pension settlement charge | 19.9 | |||||||
| Purchase accounting inventory step-up charge | 6.4 | |||||||
| Unrealized loss on investments | 12.5 | |||||||
| Impairment charges | — | |||||||
| Other | 62.4 | |||||||
| Consolidated EBITDA (1) | $ | 664.4 | ||||||
| Consolidated Net Leverage Ratio (as defined in the Credit Agreement) * | 0.7x | |||||||