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 2005 Results

DES PLAINES, Ill.--Aug. 3, 2005--Littelfuse, Inc. today reported sales and earnings for the second quarter of 2005.

Sales for the second quarter of 2005 were $123.9 million, a 4% decrease from sales of $128.8 million in the second quarter of 2004. Heinrich Industrie AG, acquired in May 20, 200504, accounted for $20.9 million of second quarter 2005 sales. Diluted earnings per share were $0.19 for the second quarter of 2005, compared to $0.46 for the second quarter of 2004.

Excluding Heinrich, sales for the second quarter of 2005 compared to the prior year period were down 10%, with the Americas down 12%, Europe down 21% and Asia down 1%. By market and excluding Heinrich, sales for the second quarter of 2005 compared to the prior year period were down 14% for electronics, down 5% for automotive and up 8% for electrical.

Electronic sales declined compared to the prior year quarter due to weakness in telecom end markets and lower distributor sales in both North America and Europe. The Automotive sales decline reflected one-time sales in the prior year quarter related to an OEM recall program and slightly lower car build in North America. Electrical sales increased due to higher prices and strength in the non-construction segments of the market.

Sales for the first six months of 2005 were $245.6 million, up 2% from sales of $240.2 million for the first six months of 2004. Diluted earnings per share were $0.38 for the first six months of 2005, compared to $0.89 per diluted share for the prior year period. Excluding Heinrich, sales for the first six months of 2005 were down 10% compared to the same period in the prior year.

"Our second quarter performance, although well below the prior year, was similar to the first quarter and consistent with our most recent guidance." said Gordon Hunter, Chief Executive Officer. "While we are disappointed in our financial results for the first half of 2005, we believe the business is now well positioned for improved performance in the second half of the year."

"Gross margin for the quarter was negatively impacted by $1.6 million of inventory and asset write-downs and an automotive quality charge of $0.5 million," said Phil Franklin, Chief Financial Officer. "Operating expenses were higher than the second quarter of the prior year due to only a partial quarter of Heinrich in 2004."

Cash from operating activities was $12.1 million for the second quarter of 2005, compared to $16.1 million for the same period in 2004, due to the lower net income. Net capital expenditures for the second quarter of 2005 were $8.3 million, compared to $6.1 million in the second quarter of 2004, reflecting increased spending related to new products.

Littelfuse will host a conference call today, Wednesday, August 3, 2005 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. 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 September 30, 2005 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, Illinois, world headquarters, Littelfuse has research and manufacturing facilities in China, England, Germany, Ireland, Mexico, the Philippines and the United States. It also has sales, distribution and engineering facilities in Brazil, China, Germany, Hungary, the Netherlands, Japan, Korea, Taiwan, Hong Kong, Singapore and the U.S.

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.


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

                        Second Quarter             Year-to-Date
                  -------------------------  -------------------------
                   2005    2004   % Change    2005    2004   % Change
                  ------- ------- ---------  ------- ------- ---------
Market
------
Electronics        $66.9   $77.5       -14%  $130.2  $152.4       -15%
Automotive          25.3    26.7        -5%    51.1    54.5        -6%
Electrical          10.8    10.0         8%    20.8    18.7        11%
                  ------- ------- ---------  ------- ------- ---------
  Subtotal         103.0   114.2       -10%   202.1   225.6       -10%
Heinrich            20.9    14.6        43%    43.5    14.6       198%
                  ------- ------- ---------  ------- ------- ---------

  Total           $123.9  $128.8        -4%  $245.6  $240.2         2%
                  ======= ======= =========  ======= ======= =========


                        Second Quarter             Year-to-Date
                  -------------------------  -------------------------
                   2005    2004   % Change    2005    2004   % Change
                  ------- ------- ---------  ------- ------- ---------
Geography
---------
Americas           $49.4   $55.7       -11%   $99.6  $108.9       -9 %
Europe              31.9    30.9         3%    66.4    51.8        28%
Asia Pacific        42.6    42.2         1%    79.6    79.5         -
                  ------- ------- ---------  ------- ------- ---------

  Total           $123.9  $128.8        -4%  $245.6  $240.2         2%
                  ======= ======= =========  ======= ======= =========

(a) Certain prior year amounts have been reclassified to conform to
    the current year presentation.


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

                            For the Three Months   For the Six Months 
                                    Ended                 Ended
                            ---------------------  -------------------

                              July 2,   July 3,     July 2,   July 3,
                              -------   -------     -------   -------
                               2005      2004        2005      2004
                               ----      ----        ----      ----

Net sales                    $123,867  $128,759    $245,555  $240,177
Cost of sales                  86,212    84,580     168,209   156,193
                             ========= =========   ========= =========
Gross profit                   37,655    44,179      77,346    83,984
Selling, general and
 administrative expenses       25,435    23,572      52,549    44,115
Research and development
 expenses                       4,705     4,156       9,443     7,337
Amortization of intangibles       463       470       1,094       809
                             ========= =========   ========= =========
Operating income                7,052    15,981      14,260    31,723
Interest expense                  580       492       1,059       918
Other income                      (98)     (768)       (232)     (461)
                             ========= =========   ========= =========
Income before income taxes
 and minority interest          6,570    16,257      13,433    31,266

Minority interest                  (5)       60           2        60
Income taxes                    2,318     5,853       4,735    11,256
                             ========= =========   ========= =========
Net income                     $4,257   $10,344      $8,696   $19,950
Net income per share:
  Basic                         $0.19     $0.47       $0.39     $0.90
                             ========= =========   ========= =========
  Diluted                       $0.19     $0.46       $0.38     $0.89
                             ========= =========   ========= =========

Weighted average shares and
 equivalent shares
 outstanding:
  Basic                        22,423    22,180      22,453    22,107
                             ========= =========   ========= =========
  Diluted                      22,613    22,684      22,681    22,515
                             ========= =========   ========= =========


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

                                        July 2, 2005   January 1, 2005
                                       --------------- ---------------
Assets:
Cash and cash equivalents                     $32,647         $28,583
Receivables                                    80,971          77,726
Inventories                                    71,250          79,080
Deferred income taxes                          20,448          17,056
Other current assets                            8,575           6,804
                                       --------------- ---------------

Total current assets                          213,891         209,249

Property, plant, and equipment, net           139,314         136,465
Intangible assets, net                         17,760          19,052
Goodwill                                       54,534          55,249
Investments                                     5,138           4,886
Other assets                                      410             408
                                       --------------- ---------------

  Total assets                               $431,047        $425,309
                                       =============== ===============

Liabilities and Shareholders' Equity:

Current liabilities excluding current
 portion of long-term debt                    $66,322         $82,196
Current portion of long-term debt              42,959          32,958
                                       --------------- ---------------

Total current liabilities                     109,281         115,154

Long-term debt                                  1,544           1,364
Deferred income taxes                           8,649           8,573
Accrued post-retirement benefits               19,481          20,417
Other long-term liabilities                    13,949           7,081
Minority interest                               2,668           2,636
Shareholders' equity                          275,475         270,084
                                       --------------- ---------------
  Total liabilities and shareholders'
   equity                                    $431,047        $425,309
                                       =============== ===============

Common shares issued and outstanding
 of 22,453,183 and 22,549,595,
 at July 2, 2005, and January 1, 2005,
 respectively


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

                            For the Three Months   For the Six Months 
                                    Ended                 Ended
                            ---------------------  -------------------
                              July 2,   July 3,     July 2,   July 3,
                              -------   -------     -------   -------
                               2005      2004        2005      2004
                               ----      ----        ----      ----

Operating activities:
Net income                     $4,257   $10,344      $8,696   $19,950
Adjustments to reconcile net
 income to net cash provided
 by operating activities:
  Depreciation                  7,511     6,177      14,152    11,816
  Amortization                    463       470       1,094       809
Changes in operating assets
 and liabilities:
  Accounts receivable          (4,908)   (5,597)     (6,435)  (13,818)
  Inventories                   4,006     1,137       4,951    (1,233)
  Accounts payable and
   accrued expenses            (1,971)    2,189      (9,234)    1,779
  Other, net                    2,759     1,407      (1,014)     (241)
                             --------- ---------   --------- ---------
Net cash provided by
 operating activities          12,117    16,127      12,210    19,062
Cash used in investing
 activities:
Purchases of property,
 plant, and equipment          (8,266)   (6,059)    (16,964)   (9,051)
Acquisitions, net of cash
 acquired                        (991)  (32,807)     (1,019)  (32,807)
Sale of property, plant &
 equipment                          -         -           -         -
Sale (purchase) of
 marketable securities, net         -         -           -         -
                             --------- ---------   --------- ---------
Net cash used in investing
 activities                    (9,257)  (38,866)    (17,983)  (41,858)

Cash provided by (used in)
 financing activities:
  Proceeds from long-term
   debt                        10,895    32,000      25,951    32,000
  Payments of long-term debt  (10,000)   (3,008)    (15,213)   (3,047)
  Proceeds from repayment of
   notes receivable, common
   stock                           12         -       3,533         -
  Proceeds from exercise of
   stock options                  214     6,425         675     8,309
  Purchase of treasury stock        -         -      (3,199)        -
                             --------- ---------   --------- ---------
Net cash provided by
 financing activities           1,121    35,417      11,747    37,262

Effect of exchange rate
 changes on cash                 (724)   (2,189)     (1,910)   (2,210)
                             --------- ---------   --------- ---------
Increase in cash and cash
 equivalents                    3,257    10,489       4,064    12,256

Cash and cash equivalents at
 beginning of period           29,390    23,895      28,583    22,128
                             --------- ---------   --------- ---------

Cash and cash equivalents at
 end of period                $32,647   $34,384     $32,647   $34,384
                             ========= =========   ========= =========