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 2003 Results

DES PLAINES, Ill.--Feb. 3, 2004--Littelfuse, Inc. today reported sales and earnings for the fourth quarter and full year of 2003.

Sales for the fourth quarter of 2003 were $102.0 million, a 47% increase from sales of $69.3 million in the fourth quarter of 2002. Teccor Electronics, which was acquired on July 7, 2003, contributed $21.1 million in sales for the quarter. Diluted earnings per share were $0.19 in the fourth quarter of 2003, including a $0.09 charge related to downsizing the company's Ireland operation, compared to earnings of $0.12 per diluted share for the fourth quarter of 2002.

"We are pleased with the recent operating trends in our businesses and in particular with the smooth integration and better than expected financial performance of Teccor," said Howard B. Witt, Chairman, President and Chief Executive Officer. "Our strong top-line growth and continued margin improvement are evidence that we have positioned the company well for the economic recovery which now appears to be underway."

For the full year 2003, sales were $339.4 million, a 20% increase from sales of $283.3 million in 2002. Diluted earnings per share for 2003 increased to $0.70 compared to $0.44 in 2002.

By geographic segment, sales for the fourth quarter of 2003 compared to the prior year period were up 49% in the Americas, 27% in Europe and 58% in Asia. These sales increases were driven by the addition of Teccor, the beginning of a broad-based economic recovery, an extra week in the fourth quarter of 2003 and favorable currency effects.

Excluding the Teccor acquisition, sales for the fourth quarter were up 17% over the prior year period. Each of the three markets contributed to the revenue growth, with electronics up 22%, automotive up 11% and electrical up 11%. Favorable currency effects contributed 5 percentage points to the overall growth rate, with electronic and automotive benefiting 5 points and 6 points respectively.

"In our electronics market, the strength we have been seeing throughout the year in Asia related to consumer electronics, notebook computers and handheld products has now broadened to include other markets, such as telecom and industrial, and both the North American and European regions," said Witt. "In the fourth quarter, we also saw positive year-over-year revenue comparisons in both automotive and electrical for the first time this year," added Witt.

"Teccor was approximately $.04 accretive to earnings per share for the quarter due to higher than expected volume and excellent progress on cost reduction and other integration initiatives," said Phil Franklin, Vice President, Operations Support and Chief Financial Officer. "In addition, margins for the base Littelfuse business continue to improve, reflecting the recently completed cost reduction programs, favorable currency impacts and higher overhead absorption resulting from increasing production volumes," added Franklin.

"Cash flow for the year was outstanding as we generated $47.2 million of cash from operating activities, even after a pension contribution of $3.0 million in December. This easily exceeded last year's record operating cash performance of $40.8 million," said Franklin. "Improving margins and increased inventory and receivables turnover were the major contributors."

"Looking ahead to 2004, we are anticipating high single-digit growth in our electronics market, whereas the automotive and electrical markets are expected to grow in the lower single digits," said Franklin. "In our ongoing push for cost savings, we will initiate a series of projects in 2004 to further consolidate and reduce costs in our global manufacturing and distribution operations. These and other programs are expected to generate sufficient cost savings to more than offset price erosion in 2004. At the same time, we plan to increase R&D spending to accelerate new product development, which will help to drive our future top-line growth. These programs collectively should move us toward our longer term corporate objective of a 15% pre-tax operating margin," added Franklin.

"We have a clear strategy to be the world leader in circuit protection and now have in place the management team, the product portfolio and the cost position to execute on the strategy," said Witt. "Without question there is more work to do, but our recent financial performance indicates that we are on the right track."

Littelfuse will host a conference call today, Tuesday, February 3, 2004, 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 Tuesday, February 10, 2004, 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 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.


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


                       Fourth Quarter               Year-to-Date    
                  ------------------------    ------------------------
                   2003    2002   % Change     2003    2002   % Change
                   ----    ----   --------     ----    ----   --------
Market
------
Electronics       $ 46.2  $ 38.0     22%      $165.5  $150.8     10%
Automotive          25.9    23.4     11%        98.3    98.3      0%
Electrical           8.8     7.9     11%        34.6    34.2      1%
                  ------  ------   -----      ------  ------   -----
    Subtotal        80.9    69.3     17%       298.4   283.3      5%
Teccor              21.1                        41.0
                  ------  ------   -----      ------  ------   -----

    Total         $102.0  $ 69.3     47%      $339.4  $283.3     20%
                  ======  ======   =====      ======  ======   =====


                       Fourth Quarter               Year-to-Date   
                  ------------------------    ------------------------
                   2003    2002   % Change     2003    2002   % Change
                   ----    ----   --------     ----    ----   --------
Geography
---------
Americas          $ 50.2  $ 33.8     49%      $167.4  $148.1     13%
Europe              17.4    13.7     27%        61.1    51.2     19%
Asia Pacific        34.4    21.8     58%       110.9    84.0     32%
                  ------  ------   -----      ------  ------   -----

    Total         $102.0  $ 69.3     47%      $339.4  $283.3     20%
                  ======  ======   =====      ======  ======   =====




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


                                  For the               For the  
                             Three Months Ended    Twelve Months Ended
                            --------------------  --------------------
                              Jan 3,    Dec 28,     Jan 3,    Dec 28,
                              ------    -------     ------    -------
                               2004      2002        2004      2002
                               ----      ----        ----      ----

Net sales                   $101,963   $ 69,273   $339,410   $283,267
Cost of sales                 72,275     46,569    234,984    192,870
                            ---------  ---------  ---------  ---------
Gross profit                  29,688     22,704    104,426     90,397
Selling, general and 
 administrative expenses      19,130     16,395     68,579     65,365
Research and development 
 expenses                      2,602      2,046      8,694      8,334
Amortization of intangibles      497        192      1,072        767
                            ---------  ---------  ---------  ---------
Operating income               7,459      4,071     26,081     15,931

Interest expense                 451        482      2,045      2,653
Other (income) expense           459       (380)        68     (1,753)
                            ---------  ---------  ---------  ---------
Income before income taxes     6,549      3,969     23,968     15,031

Income taxes                   2,358      1,429      8,629      5,411
                            ---------  ---------  ---------  ---------
Net income                  $  4,191   $  2,540   $ 15,339   $  9,620
                            =========  =========  =========  =========
Net income per share:
    Basic                   $   0.19   $   0.12   $   0.70   $   0.44
                            =========  =========  =========  =========
    Diluted                 $   0.19   $   0.12   $   0.70   $   0.44
                            =========  =========  =========  =========

Weighted average shares and 
 equivalent shares 
 outstanding:
    Basic                     21,958     21,857     21,881     21,858
                            =========  =========  =========  =========
    Diluted                   22,119     21,910     21,945     21,971
                            =========  =========  =========  =========




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


                                  January 3, 2004   December 28, 2002
                                  ---------------   -----------------
Assets:
Cash and cash equivalents           $   22,128        $   27,750
Short-term investments                       -             8,806
Receivables                             52,149            40,810
Inventories                             52,598            44,533
Other current assets                    21,797            15,146
                                    -----------       -----------

Total current assets                   148,672           137,045

Property, plant, and equipment, net     98,274            81,122
Reorganization value, net               27,265            27,665
Other intangible assets, net            33,526            28,291
Other assets                             3,365             3,355
                                    -----------       -----------

                                    $  311,102        $  277,478
                                    ===========       ===========

Liabilities and Shareholders' Equity:

Current liabilities excluding 
 current portion of long-term debt  $   64,909        $   41,308
Current portion of long-term debt       18,496            18,994
                                    -----------       -----------
Total current liabilities               83,405            60,302

Long-term debt                          10,201            20,252
Deferred liabilities                         -             1,713
Accrued post-retirement benefits         4,564             9,027
Other long-term liabilities              1,215               473
Shareholders' equity                   211,717           185,711
                                    -----------       -----------
    Shares issued and outstanding
    at Jan 3, 2004: 22,002,119      $  311,102        $  277,478
                                    ===========       ===========




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


                                    For the              For the 
                               Three Months Ended  Twelve Months Ended
                               ------------------  -------------------
                                Jan 3,    Dec 28,   Jan 3,    Dec 28,
                                ------    -------   ------    ------
                                 2004      2002      2004      2002
                                 ----      ----      ----      ----
     
Operating activities:
Net income                     $ 4,191   $ 2,540   $15,339   $ 9,620
Adjustments to reconcile net 
 income to net cash provided 
 by operating activities:
    Depreciation                 6,172     4,904    20,029    18,137
    Amortization                   497       192     1,072       767
Changes in operating assets 
 and liabilities:
    Accounts receivable          4,995     9,747       387     2,794
    Inventories                  4,277      (257)    5,865     4,762
    Accounts payable and 
     accrued expenses           (4,005)   (2,185)    1,809     3,296
    Other, net                   4,149       790     2,718     1,382
                               --------  --------  --------  --------
Net cash provided by 
 operating activities           20,276    15,731    47,219    40,758

Cash used in investing activities:
Purchases of property, plant, 
 and equipment, net             (2,329)   (3,175)  (14,041)   (8,360)
Acquisitions, net of cash 
 acquired                          (94)        -   (44,590)  (15,031)
Sale (purchase) of marketable 
 securities, net                     -      (612)    8,806    (8,806)
                               --------  --------  --------  --------
Net cash used in investing 
 activities                     (2,423)   (3,787)  (49,825)  (32,197)

Cash used in financing activities:
    Proceeds from long-term debt     -       112    30,500       112
    Payments of long-term debt (12,005)   (1,264)  (41,996)  (13,130)
    Proceeds (purchases) from 
     exercise of stock options 
     and warrants, net           5,882    (2,163)    6,864    (1,942)
                               --------  --------  --------  --------
Net cash used in financing
 activities                     (6,123)   (3,315)   (4,632)  (14,960)

Effect of exchange rate 
 changes on cash                  (340)    1,063     1,616      (378)
                               --------  --------  --------  --------
Increase/(decrease) in cash 
 and cash equivalents           11,390     9,692    (5,622)   (6,777)
Cash and cash equivalents at 
 beginning of period            10,738    18,058    27,750    34,527
                               --------  --------  --------  --------
Cash and cash equivalents at 
 end of period                 $22,128   $27,750   $22,128   $27,750
                               ========  ========  ========  ========