The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Littelfuse Reports Second Quarter Results

    DES PLAINES, Ill.--July 18, 2002--Littelfuse, Inc. today reported sales and earnings for the second quarter of 2002.
    Sales for the second quarter of 2002 were $73.9 million, a 7% increase from sales of $69.0 million in the second quarter of 2001. Diluted earnings per share were $0.18 in the second quarter of 2002 compared to $0.15 in the prior year period.
    "The sales increase in the second quarter was due to stronger than expected automotive vehicle builds, improving fundamentals in our Asian electronic markets and inventory restocking by electronic distributors," said Howard B. Witt, Chairman, President and Chief Executive Officer. "Improving margins and strong cash flow for the quarter were further signs that Littelfuse is on the right track," added Witt.
    For the second quarter of 2002, worldwide sales of electronic products increased 9%, automotive sales increased 9% and electrical fuse sales decreased 5% as compared to the prior year. Sales for the quarter increased in each geographic region, with the Americas up 6%, Asia up 14% and Europe up 1%.
    "Higher production volume and continued focus on cost reduction during the quarter resulted in a 210 basis-point improvement in gross margin from the first quarter," said Phil Franklin, Vice President, Treasurer and Chief Financial Officer. "As our manufacturing rationalization program progresses in the second half, we expect further gross margin improvement," added Franklin.
    The operating margin for the second quarter of 2002 was 9.3% compared to 4.5% (before restructuring charges) for the first quarter of 2002 and 7.9% for the second quarter of 2001. Free cash flow for the second quarter of 2002 was $10.1 million compared to $1.8 million for the prior year period.
    "In addition to producing improved financial results during the quarter, we recently made two strategic moves that will be important to Littelfuse's future with the acquisition of Semitron Industries and the appointment of TTI, Inc. as an electronic distributor," said Witt. "The Semitron acquisition enhances our position as the world leader in circuit protection and the addition of TTI is an important step in augmenting and consolidating our electronic distribution network."
    Beginning with the fiscal year 2002, the Company adopted Financial Accounting Standard No. 142 "Goodwill and Other Intangible Assets," which had the effect of eliminating the amortization of goodwill. Had such standard been in effect for 2001, diluted earnings per share for the second quarter of 2001 would have been $0.17.
    Littelfuse will host a conference call today, July 18, 2002, at 11:00 a.m. Eastern/10:00 a.m. Central time to discuss the second quarter results. The call will be broadcast live over the Internet and can be accessed through the company's Web site: www.littelfuse.com or through www.companyboardroom.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 Thursday, July 25, 2002, and can be accessed through the Web sites 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, Korea, China and the Philippines, as well as in Centralia, Des Plaines and Arcola, Illinois. It also has sales, engineering and distribution facilities in the Netherlands, Singapore, Hong Kong, 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.



                           LITTELFUSE, INC.
                     Sales by Market and Geography
                         (Dollars in millions)


                       Second Quarter              Year-to-Date      
                --------------------------- --------------------------
                   2002    2001    % Change    2002    2001   % Change
                ------- -------    -------- ------- -------   --------
Market
Electronics     $  38.8 $  35.6        9%   $  72.0 $  79.5      -9%
Automotive         26.1    24.0        9%      50.2    47.5       6%
Electrical          9.0     9.4       -5%      16.8    17.6      -4%
                ------- -------    -------- ------- -------   --------

  Total         $  73.9 $  69.0        7%   $ 139.0 $ 144.6      -4%
                ======= =======    ======== ======= =======   ========




                       Second Quarter              Year-to-Date       
                --------------------------- --------------------------
                   2002    2001    % Change    2002    2001   % Change
                ------- -------    -------- ------- -------   --------
Geography
Americas        $  39.9 $  37.7        6%   $  74.2 $  77.9      -5%
Europe             12.3    12.2        1%      24.6    29.3     -16%
Asia Pacific       21.7    19.1       14%      40.2    37.4       8%
                ------- -------    -------- ------- -------   --------

  Total         $  73.9 $  69.0        7%   $ 139.0 $ 144.6      -4%
                ======= =======    ======== ======= =======   ========


                           LITTELFUSE, INC.
              Condensed Consolidated Statements of Income
           (in thousands, except per share data, unaudited)


                  For the Three Months Ended  For the Six Months Ended
                 --------------------------- -------------------------
                    June 29,      June 30,      June 29,      June 30,
                 -----------   -----------   -----------   -----------
                      2002          2001          2002          2001
                      ----          ----          ----          ----
Net sales        $  73,900     $  68,996     $ 139,029     $ 144,586
Cost of sales       49,623        43,797        94,727        92,452
                 -----------   -----------   -----------   -----------
Gross profit        24,277        25,199        44,302        52,134
Selling, general
 and administrative
 expenses           15,073        15,809        29,983        32,753
Research and
 development
 expenses            2,145         2,310         4,166         4,983
Amortization of
 intangibles           192         1,624           384         3,247
Restructuring
 expense                 -             -         3,744             -
                 -----------   -----------   -----------   -----------
Operating income     6,867         5,456         6,025        11,151
Interest expense       727           909         1,442         1,840
Other income          (150)         (583)         (750)         (689)
                 -----------   -----------   -----------   -----------
Income before
 income taxes        6,290         5,130         5,333        10,000

Income taxes         2,265         1,846         1,920         3,600
Net income       $   4,025     $   3,284     $   3,413     $   6,400
                 ===========   ===========   ===========   ===========
Net income per share:
  Basic          $    0.18     $    0.17     $    0.16     $    0.32
                 ===========   ===========   ===========   ===========
  Diluted        $    0.18     $    0.15     $    0.15     $    0.30
                 ===========   ===========   ===========   ===========

Net income per share
 before restructuring
 expense:
  Basic          $    0.18     $    0.17     $    0.27     $    0.32
                 ===========   ===========   ===========   ===========
  Diluted        $    0.18     $    0.15     $    0.26     $    0.30
                 ===========   ===========   ===========   ===========

Weighted average
 shares and
 equivalent shares
 outstanding:
  Basic             21,915        19,863        21,902        19,829
                 ===========   ===========   ===========   ===========
  Diluted           22,062        21,745        22,059        21,687
                 ===========   ===========   ===========   ===========


                           LITTELFUSE, INC.
                 Condensed Consolidated Balance Sheets
                            (in thousands)

                                     (unaudited)
                                    June 29, 2002    December 29, 2001
                                    -------------    -----------------
Assets:
Cash and cash equivalents           $     31,826         $     34,527
Marketable securities                     11,944                    -
Receivables                               47,280               40,969
Inventories                               44,743               46,208
Other current assets                      15,596               14,478
                                    -------------        -------------

Total current assets                $    151,389         $    136,182

Property, plant, and equipment, net       82,200               86,601
Reorganization value, net                 28,066               28,066
Other intangible assets, net              20,111               20,455
Other assets                               1,553                  968
                                    -------------        -------------

                                    $    283,319         $    272,272
                                    =============        =============

Liabilities and Shareholders' Equity:

Current liabilities excluding
 current portion of long-term debt  $     46,835         $     42,216
Current portion of long-term debt         20,387               21,026
                                    -------------        -------------
Total current liabilities                 67,222               63,242
Long-term debt                            30,248               30,402
Deferred liabilities                         877                  835
Other long-term liabilities                  682                  124
Shareholders' equity                     184,290              177,669
                                    -------------        -------------
  Shares issued and outstanding
   at June 29, 2002:  21,965,897    $    283,319         $    272,272
                                    =============        =============


                           LITTELFUSE, INC.
            Condensed Consolidated Statements of Cash Flows
                       (in thousands, unaudited)

                  For the Three Months Ended  For the Six Months Ended
                 --------------------------- -------------------------
                    June 29,      June 30,      June 29,      June 30,
                 -----------   -----------   -----------   -----------
                      2002          2001          2002          2001
                      ----          ----          ----          ----
Operating
 activities:
Net income       $   4,025     $   3,284     $   3,413     $   6,400
Adjustments to
 reconcile net
 income to net
 cash provided by
 operating
 activities:
  Depreciation       4,302         4,800         8,623         9,600
  Amortization         192         1,624           384         3,247
Changes in
 operating
 assets and
 liabilities:
  Accounts
   receivable         (230)         (603)       (4,886)        3,233
  Inventories        1,145         1,525         2,341          (167)
  Accounts payable
   and accrued
   expenses          1,846        (5,244)        4,653       (11,661)
  Other, net           461           691          (427)       (1,542)
                 -----------   -----------   -----------   -----------
Net cash provided
 by operating
 activities      $  11,741     $   6,077     $  14,101     $   9,110
Cash used in
 investing
 activities:
Purchases of
 property, plant,
 and equipment, net (1,592)       (4,267)       (3,399)       (9,398)
Purchase of
 marketable
 securities        (11,944)            -       (11,944)            -
                 -----------   -----------   -----------   -----------
Net cash used in
 investing
 activities        (13,536)       (4,267)      (15,343)       (9,398)
Cash provided by
 (used in) financing
 activities:
  Proceeds from
   long-term debt        -         4,802             -        15,902
  Payments of
   long-term debt     (124)       (4,134)       (1,728)      (11,441)
  Proceeds from
   exercise of
   stock options 
   and warrants        583           895         1,271         1,353
  Purchase of
   common stock
   and warrants          -             -             -        (1,256)
                 -----------   -----------   -----------   -----------
Net cash provided
 by (used in)
 financing
 activities            459         1,563          (457)        4,558
Effect of exchange
 rate changes on cash (935)          140        (1,002)          189
                 -----------   -----------   -----------   -----------
Increase/(decrease)
 in cash and cash
 equivalents        (2,271)        3,513        (2,701)        4,459
Cash and cash
 equivalents at
 beginning
 of period          34,097         6,437        34,527         5,491
                 -----------   -----------   -----------   -----------
Cash and cash
 equivalents at
 end of period   $  31,826     $   9,950     $  31,826     $   9,950
                 ===========   ===========   ===========   ===========
Free cash flow
 (operating cash
 flow less
 purchases of PP&E,
 net)               10,149         1,810        10,702          (288)