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

Littelfuse Reports Fourth Quarter and 2002 Results

    DES PLAINES, Ill.--Jan. 27, 2003--Littelfuse, Inc. today reported sales and earnings for the fourth quarter of 2002 and the year.
    Sales for the fourth quarter of 2002 were $69.3 million, a 14% increase from sales of $60.9 million in the fourth quarter of 2001. Excluding Semitron (acquired in July, 2002), sales increased 10% compared to the prior year quarter. Diluted earnings per share were $0.12 in the fourth quarter of 2002 compared to $0.01 in the fourth quarter of 2001 before restructuring charges. Including restructuring charges, the company reported a loss of $0.14 per share for the fourth quarter of 2001.
    "The improvement in fourth quarter sales reflected higher electronic sales in Asia, higher automotive sales in all regions, the addition of Semitron and the effects of a weaker dollar," said Howard B. Witt, Chairman, President and Chief Executive Officer.
    For the full year, sales were $283.3 million, a 4% increase from sales of $272.1 million in 2001. Diluted earnings per share for 2002 increased to $0.44 compared to $0.19 for the prior year. Excluding restructuring charges, diluted earnings per share for 2002 increased to $0.55 compared $0.37 in 2001.
    For the fourth quarter of 2002, worldwide sales of electronic products increased 20%, automotive sales increased 11% and electrical sales decreased 3% as compared to the prior year. Excluding the effects of currency and Semitron, fourth quarter sales increased 8% overall, with electronics up 11%, automotive up 8% and electrical down 3%.
    For the full year 2002, worldwide sales of electronic products increased 3%, automotive sales increased 8% and electrical sales decreased 2%. Excluding the effects of currency and Semitron, full year 2002 sales were up 2%, with electronics flat, automotive up 6% and electrical down 2%.
    "While our end markets did not recover in 2002 as we had hoped, we made substantial progress toward a leaner cost structure and improved asset utilization," said Phil Franklin, Vice President, Treasurer and Chief Financial Officer. "We are on schedule with our manufacturing rationalization plan, are continuing to trim operating expenses and have significantly improved working capital turns. These efforts all contributed to record free cash flow of $32.5 million in 2002," added Franklin.
    "We look forward to slowly improving end markets and further increases in profitability in 2003," said Witt. "We believe the steps we took in 2002 to strengthen the organization, broaden our product offering and reduce costs have positioned the company well for 2003 and the future."
    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 Standard No. 142 been in effect for 2001, diluted earnings per share would have been a loss of $0.10 for the fourth quarter and a profit of $0.30 for the full year.
    Littelfuse will host a conference call today, January 27, 2003, 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 Monday, February 3, 2003, 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 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)


                    Fourth Quarter               Year-to-Date
               ------------------------    ------------------------
                 2002    2001  % Change      2002    2001  % Change
Market           ----    ----  --------      ----    ----  --------
------
Electronics    $ 38.0  $ 31.8     20%      $150.9  $146.3      3%
Automotive       23.4    21.0     11%        98.2    91.1      8%
Electrical        7.9     8.1     -3%        34.2    34.7     -2%
               ------  ------  ------      ------  ------  ------

       Total   $ 69.3  $ 60.9     14%      $283.3  $272.1      4%
               ======  ======  ======      ======  ======  ======



                    Fourth Quarter               Year-to-Date
               ------------------------    ------------------------
                 2002    2001  % Change      2002    2001  % Change
Geography        ----    ----  --------      ----    ----  --------
---------
Americas       $ 33.8  $ 31.6      7%      $148.1  $144.9      2%
Europe           12.7    11.0     15%        50.7    51.4     -1%
Asia Pacific     22.8    18.3     25%        84.5    75.8     12%
               ------  ------  ------      ------  ------  ------

       Total   $ 69.3  $ 60.9     14%      $283.3  $272.1      4%
               ======  ======  ======      ======  ======  ======



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

               For the Three Months Ended  For the Twelve Months Ended
               --------------------------  ---------------------------
                    Dec. 28,     Dec. 29,       Dec. 28,    Dec. 29, 
                   ---------    ---------      ---------   ---------
                      2002         2001           2002        2001
                      ----         ----           ----        ----

Net sales          $  69,274    $  60,851      $ 283,267   $ 272,149
Cost of sales         46,569       42,586        192,870     180,241
                   ---------    ---------      ---------   ---------
Gross profit          22,705       18,265         90,397      91,908
Selling, general
 and administrative
 expenses             16,396       14,928         61,621      62,198
Research and
 development
 expenses              2,046        1,758          8,334       8,883
Amortization of
 intangibles             192        1,103            767       5,972
Restructuring
 expense                   -        4,578          3,744       6,315
                   ---------    ---------      ---------   ---------
Operating
 income/(loss)         4,071       (4,102)        15,931       8,540
Interest expense         482          647          2,653       3,291
Other
 (income)/expense       (379)        (368)        (1,753)     (1,112)
                   ---------    ---------      ---------   ---------
Income/(loss)
 before income
 taxes                 3,968       (4,381)        15,031       6,361

Income
 taxes/(benefit)       1,428       (1,577)         5,411       2,291
Net income/(loss)  $   2,540    $  (2,804)     $   9,620   $   4,070
                   =========    =========      =========   =========
Net income/(loss)
 per share:
  Basic            $    0.12    $   (0.14)     $    0.44   $    0.20
                   =========    =========      =========   =========
  Diluted          $    0.12    $   (0.14)     $    0.44   $    0.19
                   =========    =========      =========   =========

Net income per
 share before
 restructuring
 expense:
  Basic            $    0.12    $    0.01      $    0.55   $    0.41
                   =========    =========      =========   =========
  Diluted          $    0.12    $    0.01      $    0.55   $    0.37
                   =========    =========      =========   =========

Weighted average
 shares and
 equivalent shares
 outstanding:
  Basic               21,857       20,168         21,858      19,951
                   =========    =========      =========   =========
  Diluted             21,910       20,168         21,971      21,731
                   =========    =========      =========   =========



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

                                 December 28, 2002   December 29, 2001
                                 -----------------   -----------------
Assets:
Cash and cash equivalents          $  27,750            $  34,527
Marketable securities                  8,806                   -
Receivables                           40,810               40,969
Inventories                           44,533               46,208
Other current assets                  15,110               14,478
                                   ---------            ---------

Total current assets               $ 137,009            $ 136,182

Property, plant, and equipment, net   81,122               86,601
Reorganization value, net             27,665               28,066
Other intangible assets, net          28,291               20,455
Other assets                           3,355                  968
                                   ---------            ---------

                                   $ 277,442            $ 272,272
                                   =========            =========

Liabilities and Shareholders' Equity:

Current liabilities excluding 
 current portion of long-term debt $  50,336            $  42,216
Current portion of long-term debt     18,994               21,026
                                   ---------            ---------
Total current liabilities          $  69,330            $  63,242

Long-term debt                        20,252               30,402
Other long-term liabilities            3,512                  959
Shareholders' equity                 184,348              177,669
                                   ---------            ---------

Shares issued and outstanding 
 as of Dec. 28, 2002: 21,759,065   $ 277,442            $ 272,272
                                   =========            =========



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

               For the Three Months Ended  For the Twelve Months Ended
               --------------------------  ---------------------------
                    Dec. 28,     Dec. 29,       Dec. 28,    Dec. 29, 
                   ---------    ---------      ---------   ---------
                      2002         2001           2002        2001
                      ----         ----           ----        ----
Operating
 activities:
Net income/(loss)  $   2,540    $  (2,804)     $   9,620   $   4,070
Adjustments to
 reconcile net
 income/(loss)
 to net cash
 provided by
 operating
 activities:
  Depreciation         4,904        5,562         18,137      19,710
  Amortization           192        1,103            767       5,972
Changes in operating
 assets and
 liabilities:
  Accounts
   receivable          9,747        8,240          2,794      10,573
  Inventories           (257)       6,602          4,762      11,873
  Accounts payable
   and accrued
   expenses              888        5,368          6,369      (3,710)
  Other, net          (2,229)      (7,324)        (1,636)     (8,178)
                   ---------    ---------      ---------   ---------
Net cash provided
 by operating
 activities        $  15,785    $  16,747      $  40,813   $  40,310
Cash used in
 investing
 activities:
  Purchases of
   property, plant,
   and equipment,
   net                (3,175)      (2,340)        (8,360)    (14,121)
  Purchase of
   business                -            -        (15,031)       (168)
  Purchase of
   marketable
   securities           (612)           -         (8,806)          -
                   ---------    ---------      ---------   ---------
  Net cash used in
   investing
   activities         (3,787)      (2,340)       (32,197)    (14,289)
Cash provided
 by/(used in)
 financing
 activities:
  Proceeds from
   long-term debt        112            -            112      15,855
  Payments of
   long-term debt     (1,264)        (196)       (13,130)    (21,887)
  Proceeds from
   exercise of stock
   options and
   warrants               11        7,938          1,557      10,515
  Purchase of common
   stock and
   warrants           (2,230)           -         (3,555)     (1,256)
                   ---------    ---------      ---------   ---------
  Net cash provided
   by/(used in)
   financing
   activities         (3,371)       7,742        (15,016)      3,227
Effect of exchange
 rate changes on
 cash                  1,065         (307)          (377)       (212)
                   ---------    ---------      ---------   ---------
Increase/(decrease)
 in cash and cash
 equivalents           9,692       21,842         (6,777)     29,036
Cash and cash
 equivalents at
 beginning of period  18,058       12,685         34,527       5,491
                   ---------    ---------      ---------   ---------
Cash and cash
 equivalents at end
 of period         $  27,750    $  34,527      $  27,750   $  34,527
                   =========    =========      =========   =========

Free cash flow
 (operating cash
 flow less
 purchases of PP&E,
 net)              $  12,610    $  14,407      $  32,453   $  26,189