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

Littelfuse Reports Third Quarter Results

    DES PLAINES, Ill.--Oct. 22, 2002--Littelfuse, Inc. today reported sales and earnings for the third quarter of 2002.
    Sales for the third quarter of 2002 were $75.0 million, a 12% increase from sales of $66.7 million in the third quarter of 2001. Excluding sales of $2.0 million related to the July 2002 acquisition of Semitron Industries, sales in the third quarter were $73.0 million, a 9% increase over the prior year. Diluted earnings per share were $0.17 in the third quarter of 2002 compared to $0.02 in the prior year period.
    "Sales increased in the third quarter due to higher electronic and automotive product sales as well as the acquisition of Semitron," said Howard B. Witt, Chairman, President and Chief Executive Officer. "Continued higher vehicle production in North America and incremental improvement in electronic markets contributed to the year-over-year increase," added Witt.
    Compared to the third quarter of 2001, worldwide sales of electronic products increased 16%, automotive sales increased 9% and electrical fuse sales increased 4%. Excluding Semitron, electronic sales for the third quarter of 2002 increased 11%. Sales for the quarter increased in each geographic region, with the Americas up 13%, Asia up 7% and Europe up 20%. Excluding Semitron, sales for the quarter increased in each region, with the Americas up 11%, Asia up 5% and Europe up 11%.
    "While the third quarter operating margin improved over the prior year, margins declined compared to the second quarter due to greater than historical price pressure, decreased electronic production volumes and the addition of Semitron which is currently operating at about breakeven," said Phil Franklin, Vice President, Treasurer and Chief Financial Officer. "Cost reduction and cash flow remain high priorities. We are achieving our milestones for the worldwide manufacturing rationalization project, and we continue to trim operating expenses. Free cash flow remains strong with $9.1 million in the third quarter resulting from profitability, good working capital control and reduced capital expenditures. This brings year-to-date free cash flow to $19.8 million," added Franklin.
    "We are enthused about the Semitron acquisition, and the integration into Littelfuse is going well," said Witt. "The addition of the Semitron diodes, thyristors and gas discharge tubes to our market-leading circuit protection offering has been well received by our customers and is resulting in additional sales opportunities."
    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 third quarter and first nine months of 2001 would have been $0.05 and $0.40 respectively.

    Littelfuse will host a conference call today, October 22, 2002, at 11:00 a.m. Eastern/10:00 a.m. Central time to discuss the third 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 Tuesday, October 29, 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, 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, Korea 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)

                       Third Quarter               Year-to-Date      
                --------------------------- --------------------------
                   2002    2001    % Change    2002    2001   % Change
                   ----    ----    --------    ----    ----   --------
Market
Electronics     $  40.9 $  35.1       16%   $ 112.9 $ 114.6      -2%
Automotive         24.6    22.5        9%      74.8    70.0       7%
Electrical          9.5     9.1        4%      26.3    26.7      -1%
                ------- -------    -------- ------- -------   --------

  Total         $  75.0 $  66.7       12%   $ 214.0 $ 211.3       1%
                ======= =======    ======== ======= =======   ========


                       Third Quarter               Year-to-Date     
                --------------------------- --------------------------
                   2002    2001    % Change    2002    2001   % Change
                   ----    ----    --------    ----    ----   --------
Geography
Americas        $  40.0 $  35.4       13%   $ 114.3 $ 113.3       1%
Europe             13.5    11.2       20%      38.0    40.5      -6%
Asia Pacific       21.5    20.1        7%      61.7    57.5       7%
                ------- -------    -------- ------- -------   --------

  Total         $  75.0 $  66.7       12%   $ 214.0 $ 211.3       1%
                ======= =======    ======== ======= =======   ========


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

                 For the Three Months Ended  For the Nine Months Ended
                 --------------------------  -------------------------
                   Sept. 28,    Sept. 29,      Sept. 28,   Sept. 29,  
                   ---------    ---------      ---------   ---------
                     2002         2001           2002        2001
                     ----         ----           ----        ----

Net sales          $  74,964    $  66,711      $ 213,994   $ 211,297
Cost of sales         51,574       45,202        146,301     137,654
                   ---------    ---------      ---------   ---------
Gross profit          23,390       21,509         67,693      73,643
Selling, general 
 and administrative
 expenses             15,243       14,517         45,226      47,270
Research and 
 development 
 expenses              2,121        2,142          6,288       7,125
Amortization of 
 intangibles             191        1,623            575       4,870
Restructuring 
 expense                   -        1,736          3,744       1,736
                   ---------    ---------      ---------   ---------
Operating income       5,835        1,491         11,860      12,642
Interest expense         729          805          2,171       2,645
Other 
 (income)/expense       (623)         (56)        (1,373)       (744)
                   ---------    ---------      ---------   ---------
Income before 
 income taxes          5,729          742         11,062      10,741

Income taxes           2,062          268          3,982       3,867
Net income         $   3,667    $     474      $   7,080   $   6,874
                   =========    =========      =========   =========
Net income per share:
  Basic            $    0.17    $    0.02      $    0.32   $    0.35
                   =========    =========      =========   =========
  Diluted          $    0.17    $    0.02      $    0.32   $    0.32
                   =========    =========      =========   =========

Net income per 
 share before 
 restructuring 
 expense:
  Basic            $    0.17    $    0.08      $    0.43   $    0.40
                   =========    =========      =========   =========
  Diluted          $    0.17    $    0.07      $    0.43   $    0.37
                   =========    =========      =========   =========

Weighted average 
 shares and 
 equivalent shares 
 outstanding:
  Basic               21,926       19,958         21,896      19,872
                   =========    =========      =========   =========
  Diluted             22,015       21,726         22,034      21,716
                   =========    =========      =========   =========


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

                                    Sept. 28, 2002      Dec. 29, 2001
                                    --------------      -------------
Assets:
Cash and cash 
 equivalents                          $   18,058          $  34,527
Marketable 
 securities                                8,194                  -
Receivables                               50,228             40,969
Inventories                               44,224             46,208
Other current assets                      15,159             14,478
                                    --------------      -------------

Total current assets                  $  135,863          $ 136,182

Property, plant, 
 and equipment, net                       82,280             86,601
Reorganization value, net                 28,066             28,066
Other intangible assets, net              28,151             20,455
Other assets                               3,601                968
                                    --------------      -------------

                                      $  277,961          $ 272,272
                                    ==============      =============

Liabilities and Shareholders' Equity:

Current liabilities excluding 
 current portion of long-term debt    $   49,874          $  42,216
Current portion of long-term debt         20,149             21,026
                                    --------------      -------------
Total current liabilities             $   70,023          $  63,242
Long-term debt                            20,138             30,402
Deferred liabilities                         875                835
Other long-term liabilities                  236                124
Shareholders' equity                     186,689            177,669
                                    --------------      -------------
Shares issued and outstanding 
 as of Sept. 28, 2002: 21,907,247     $  277,961          $ 272,272
                                    ==============      =============


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

                 For the Three Months Ended  For the Nine Months Ended
                 --------------------------  -------------------------
                   Sept. 28,    Sept. 29,      Sept. 28,   Sept. 29, 
                   ---------    ---------      ---------   ---------
                     2002         2001           2002        2001
                     ----         ----           ----        ----
Operating 
 activities:
Net income         $   3,667    $     474      $   7,080   $   6,874
Adjustments to 
 reconcile net 
 income to net
 cash provided by 
 operating activities:
  Depreciation         4,610        4,548         13,233      14,148
  Amortization           191        1,623            575       4,870
Changes in operating 
 assets and liabilities:
  Accounts 
   receivable         (2,067)        (900)        (6,953)      2,333
  Inventories          2,678        5,438          5,019       5,271
  Accounts payable 
   and accrued
   expenses              829        2,583          5,481      (9,078)
  Other, net           1,019          688            592        (855)
                   ---------    ---------      ---------   ---------
Net cash provided 
 by operating
 activities        $  10,927    $  14,454      $  25,027   $  23,563
Cash used in 
 investing activities:
  Purchases of 
   property, plant, 
   and equipment, net (1,787)      (2,384)        (5,185)    (11,782)
  Purchase of 
   business          (15,031)        (168)       (15,031)       (168)
  Sale/(purchase) 
   of marketable
   securities          3,750            -         (8,194)          -
                   ---------    ---------      ---------   ---------
  Net cash used 
   in investing 
   activities        (13,068)      (2,552)       (28,410)    (11,950)
Cash provided 
 by/(used in) 
 financing 
 activities:
  Proceeds from 
   long-term debt          -            -              -      15,883
  Payments of 
   long-term debt    (10,138)     (10,298)       (11,866)    (21,720)
  Proceeds from 
   exercise of 
   stock options 
   and warrants          276        1,225          1,546       2,578
  Purchase of 
   common stock 
   and warrants       (1,325)           -         (1,325)     (1,256)
                   ---------    ---------      ---------   ---------
  Net cash used 
   in financing 
   activities        (11,187)      (9,073)       (11,645)     (4,515)
Effect of exchange 
 rate changes 
 on cash                (440)         (94)        (1,441)         96
                   ---------    ---------      ---------   ---------
Increase/(decrease) 
 in cash and cash
 equivalents         (13,768)       2,735        (16,469)      7,194
Cash and cash 
 equivalents at 
 beginning
 of period            31,826        9,950         34,527       5,491
                   ---------    ---------      ---------   ---------
Cash and cash 
 equivalents at 
 end of period     $  18,058    $  12,685      $  18,058   $  12,685
                   =========    =========      =========   =========

Free cash flow 
 (operating cash 
  flow less purchases 
  of PP&E, net)        9,140       12,070         19,842      11,781