Littelfuse Reports Second Quarter Results for 2025
Second Quarter 2025 Highlights:
(Year-over-year comparisons unless otherwise noted)
-
Net sales of
$613 million , +9.8%; organic growth contributed +6.2% -
GAAP diluted earnings per share of
$2.30 , +26% -
Adjusted diluted earnings per share of
$2.85 , +45% - GAAP Operating margin of 15.1%, +340 bps; Adjusted EBITDA margin of 21.4%, +280 bps
-
YTD Cash flow from operations of
$148 million and free cash flow of$115 million ; YTD cash conversion of 114% -
The Company’s Board of Directors approved a 7% increase in the quarterly cash dividend from
$0.70 to$0.75 ; this equates to an annualized dividend of$3.00 per share
“Our Q2 results exceeded our expectations, driven by solid growth and operational execution across our businesses,” said
“We are executing on our strategic priorities outlined last quarter, with a goal of driving leading long-term shareholder returns. Our focus on better capitalizing on future growth opportunities, providing more complete solutions to a broader set of customers, and driving operational excellence is delivering stronger growth and improved profitability.”
Third Quarter of 2025*
Based on current market conditions, for the third quarter the company expects,
-
Net sales in the range of
$610 -$630 million , adjusted diluted EPS in the range of$2.65 –$2.85 and an adjusted effective tax rate of 25%
*
Dividend
-
The company will pay a cash dividend on its common stock of
$0.75 per share onSeptember 4, 2025 , to shareholders of record as ofAugust 21, 2025
Conference Call and Webcast Information
About
“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995
The statements in this press release that are not historical facts are intended to constitute "forward-looking statements" entitled to the safe-harbor provisions of the Private Securities Litigation Reform Act. Such statements are based on
Further discussion of the risk factors of the company can be found under the caption "Risk Factors" in the company's Annual Report on Form 10-K for the year ended
Non-GAAP Financial Measures
The information included in this press release and other materials filed with the
LFUS-F
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||
|
||||||
|
|
(Unaudited) |
|
|
||
(in thousands, except share and per share data) |
|
|
|
|
||
ASSETS |
|
|
|
|
||
Current assets: |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
685,184 |
|
$ |
724,924 |
Short-term investments |
|
|
298 |
|
|
976 |
Trade receivables, less allowances of |
|
|
363,574 |
|
|
294,371 |
Inventories |
|
|
412,164 |
|
|
416,273 |
Prepaid income taxes and income taxes receivable |
|
|
9,018 |
|
|
11,749 |
Prepaid expenses and other current assets |
|
|
71,812 |
|
|
103,716 |
Total current assets |
|
|
1,542,050 |
|
|
1,552,009 |
Net property, plant, and equipment |
|
|
516,517 |
|
|
477,068 |
Intangible assets, net of amortization |
|
|
474,177 |
|
|
482,118 |
|
|
|
1,359,422 |
|
|
1,228,502 |
Investments |
|
|
21,602 |
|
|
23,245 |
Deferred income taxes |
|
|
6,304 |
|
|
4,899 |
Right of use lease assets |
|
|
89,161 |
|
|
72,211 |
Other long-term assets |
|
|
56,648 |
|
|
51,727 |
Total assets |
|
$ |
4,065,881 |
|
$ |
3,891,779 |
LIABILITIES AND EQUITY |
|
|
|
|
||
Current liabilities: |
|
|
|
|
||
Accounts payable |
|
$ |
181,902 |
|
$ |
188,359 |
Accrued liabilities |
|
|
154,531 |
|
|
148,276 |
Accrued income taxes |
|
|
25,617 |
|
|
29,658 |
Current portion of long-term debt |
|
|
17,692 |
|
|
67,612 |
Total current liabilities |
|
|
379,742 |
|
|
433,905 |
Long-term debt, less current portion |
|
|
792,524 |
|
|
788,502 |
Deferred income taxes |
|
|
103,285 |
|
|
95,532 |
Accrued post-retirement benefits |
|
|
33,179 |
|
|
29,836 |
Non-current lease liabilities |
|
|
75,543 |
|
|
60,559 |
Other long-term liabilities |
|
|
82,643 |
|
|
69,833 |
Total equity |
|
|
2,598,965 |
|
|
2,413,612 |
Total liabilities and equity |
|
$ |
4,065,881 |
|
$ |
3,891,779 |
CONDENSED CONSOLIDATED STATEMENTS OF NET INCOME
(Unaudited) |
||||||||||||||||
|
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
(in thousands, except per share data) |
|
|
|
|
|
|
|
|
||||||||
Net sales |
|
$ |
613,413 |
|
|
$ |
558,489 |
|
|
$ |
1,167,720 |
|
|
$ |
1,093,874 |
|
Cost of sales |
|
|
381,359 |
|
|
|
351,485 |
|
|
|
728,410 |
|
|
|
699,062 |
|
Gross profit |
|
|
232,054 |
|
|
|
207,004 |
|
|
|
439,310 |
|
|
|
394,812 |
|
|
|
|
|
|
|
|
|
|
||||||||
Selling, general, and administrative expenses |
|
|
95,517 |
|
|
|
93,371 |
|
|
|
183,225 |
|
|
|
179,498 |
|
Research and development expenses |
|
|
26,401 |
|
|
|
27,146 |
|
|
|
52,449 |
|
|
|
54,813 |
|
Amortization of intangibles |
|
|
14,852 |
|
|
|
15,729 |
|
|
|
29,183 |
|
|
|
31,554 |
|
Restructuring, impairment, and other charges |
|
|
2,506 |
|
|
|
5,252 |
|
|
|
11,525 |
|
|
|
8,489 |
|
Total operating expenses |
|
|
139,276 |
|
|
|
141,498 |
|
|
|
276,382 |
|
|
|
274,354 |
|
Operating income |
|
|
92,778 |
|
|
|
65,506 |
|
|
|
162,928 |
|
|
|
120,458 |
|
|
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
|
8,568 |
|
|
|
9,975 |
|
|
|
17,443 |
|
|
|
19,586 |
|
Foreign exchange loss (gain) |
|
|
10,448 |
|
|
|
(315 |
) |
|
|
15,291 |
|
|
|
(5,357 |
) |
Other income, net |
|
|
(4,452 |
) |
|
|
(5,298 |
) |
|
|
(7,967 |
) |
|
|
(10,619 |
) |
Income before income taxes |
|
|
78,214 |
|
|
|
61,144 |
|
|
|
138,161 |
|
|
|
116,848 |
|
Income taxes |
|
|
20,872 |
|
|
|
15,678 |
|
|
|
37,248 |
|
|
|
22,930 |
|
Net income |
|
$ |
57,342 |
|
|
$ |
45,466 |
|
|
$ |
100,913 |
|
|
$ |
93,918 |
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
2.32 |
|
|
$ |
1.83 |
|
|
$ |
4.08 |
|
|
$ |
3.78 |
|
Diluted |
|
$ |
2.30 |
|
|
$ |
1.82 |
|
|
$ |
4.05 |
|
|
$ |
3.75 |
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average shares and equivalent shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
24,755 |
|
|
|
24,822 |
|
|
|
24,760 |
|
|
|
24,867 |
|
Diluted |
|
|
24,905 |
|
|
|
25,030 |
|
|
|
24,938 |
|
|
|
25,075 |
|
|
|
|
|
|
|
|
|
|
||||||||
Comprehensive income |
|
$ |
155,255 |
|
|
$ |
24,399 |
|
|
$ |
236,423 |
|
|
$ |
42,560 |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited) |
||||||||
|
||||||||
|
|
Six Months Ended |
||||||
|
||||||||
(in thousands) |
|
|
|
|
||||
OPERATING ACTIVITIES |
|
|
|
|
||||
Net income |
|
$ |
100,913 |
|
|
$ |
93,918 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
86,758 |
|
|
|
73,161 |
|
Changes in operating assets and liabilities: |
|
|
|
|
||||
Trade receivables |
|
|
(52,635 |
) |
|
|
(36,474 |
) |
Inventories |
|
|
23,316 |
|
|
|
16,241 |
|
Accounts payable |
|
|
(7,001 |
) |
|
|
6,819 |
|
Accrued liabilities and income taxes |
|
|
(14,425 |
) |
|
|
(28,829 |
) |
Prepaid expenses and other assets |
|
|
11,299 |
|
|
|
1,738 |
|
Net cash provided by operating activities |
|
|
148,225 |
|
|
|
126,574 |
|
|
|
|
|
|
||||
INVESTING ACTIVITIES |
|
|
|
|
||||
Acquisitions of businesses, net of cash acquired |
|
|
(57,417 |
) |
|
|
— |
|
Purchases of property, plant, and equipment |
|
|
(32,999 |
) |
|
|
(34,674 |
) |
Net proceeds from sale of property, plant and equipment, and other |
|
|
712 |
|
|
|
7,997 |
|
Net cash used in investing activities |
|
|
(89,704 |
) |
|
|
(26,677 |
) |
|
|
|
|
|
||||
FINANCING ACTIVITIES |
|
|
|
|
||||
Net payments of credit facility |
|
|
(57,500 |
) |
|
|
(3,750 |
) |
Repurchases of common stock |
|
|
(27,553 |
) |
|
|
(40,862 |
) |
Cash dividends paid |
|
|
(34,677 |
) |
|
|
(32,330 |
) |
All other cash provided by financing activities |
|
|
(813 |
) |
|
|
(2,348 |
) |
Net cash used in financing activities |
|
|
(120,543 |
) |
|
|
(79,290 |
) |
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
|
22,468 |
|
|
|
(14,434 |
) |
(Decrease) increase in cash, cash equivalents, and restricted cash |
|
|
(39,554 |
) |
|
|
6,173 |
|
Cash, cash equivalents, and restricted cash at beginning of period |
|
|
726,437 |
|
|
|
557,123 |
|
Cash, cash equivalents, and restricted cash at end of period |
|
$ |
686,883 |
|
|
$ |
563,296 |
|
NET SALES AND OPERATING INCOME BY SEGMENT
(Unaudited) |
||||||||||||||||||||||
|
||||||||||||||||||||||
|
|
Second Quarter |
|
Year-to-Date |
||||||||||||||||||
(in thousands) |
|
|
2025 |
|
|
|
2024 |
|
|
%
|
|
|
2025 |
|
|
|
2024 |
|
|
%
|
||
Net sales |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Electronics |
|
$ |
335,666 |
|
|
$ |
305,639 |
|
|
9.8 |
% |
|
$ |
642,915 |
|
|
$ |
596,744 |
|
|
7.7 |
% |
Transportation |
|
|
179,400 |
|
|
|
168,964 |
|
|
6.2 |
% |
|
|
341,262 |
|
|
|
339,331 |
|
|
0.6 |
% |
Industrial |
|
|
98,347 |
|
|
|
83,886 |
|
|
17.2 |
% |
|
|
183,543 |
|
|
|
157,799 |
|
|
16.3 |
% |
Total net sales |
|
$ |
613,413 |
|
|
$ |
558,489 |
|
|
9.8 |
% |
|
$ |
1,167,720 |
|
|
$ |
1,093,874 |
|
|
6.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Electronics |
|
$ |
49,861 |
|
|
$ |
46,165 |
|
|
8.0 |
% |
|
$ |
96,627 |
|
|
$ |
83,968 |
|
|
15.1 |
% |
Transportation |
|
|
28,074 |
|
|
|
15,234 |
|
|
84.3 |
% |
|
|
46,991 |
|
|
|
31,440 |
|
|
49.5 |
% |
Industrial |
|
|
18,863 |
|
|
|
9,547 |
|
|
97.6 |
% |
|
|
31,937 |
|
|
|
14,343 |
|
|
122.7 |
% |
Other(a) |
|
|
(4,020 |
) |
|
|
(5,440 |
) |
|
N.M. |
|
|
(12,627 |
) |
|
|
(9,293 |
) |
|
N.M. |
||
Total operating income |
|
$ |
92,778 |
|
|
$ |
65,506 |
|
|
41.6 |
% |
|
$ |
162,928 |
|
|
$ |
120,458 |
|
|
35.3 |
% |
Operating Margin |
|
|
15.1 |
% |
|
|
11.7 |
% |
|
|
|
|
14.0 |
% |
|
|
11.0 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense |
|
|
8,568 |
|
|
|
9,975 |
|
|
|
|
|
17,443 |
|
|
|
19,586 |
|
|
|
||
Foreign exchange loss (gain) |
|
|
10,448 |
|
|
|
(315 |
) |
|
|
|
|
15,291 |
|
|
|
(5,357 |
) |
|
|
||
Other income, net |
|
|
(4,452 |
) |
|
|
(5,298 |
) |
|
|
|
|
(7,967 |
) |
|
|
(10,619 |
) |
|
|
||
Income before income taxes |
|
$ |
78,214 |
|
|
$ |
61,144 |
|
|
27.9 |
% |
|
$ |
138,161 |
|
|
$ |
116,848 |
|
|
18.2 |
% |
|
||||||||||||||||||||||
(a) "other" typically includes non-GAAP adjustments such as acquisition-related and integration costs, purchase accounting inventory adjustments and restructuring and impairment charges. (See Supplemental Financial Information for details.) |
||||||||||||||||||||||
|
||||||||||||||||||||||
N.M. - Not meaningful |
|
|
Second Quarter |
|
Year-to-Date |
||||||||||||||
(in thousands) |
|
2025 |
|
|
2024 |
|
|
%
|
|
2025 |
|
|
2024 |
|
|
%
|
||
Operating Margin |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Electronics |
|
14.9 |
% |
|
15.1 |
% |
|
(0.2 |
)% |
|
15.0 |
% |
|
14.1 |
% |
|
0.9 |
% |
Transportation |
|
15.6 |
% |
|
9.0 |
% |
|
6.6 |
% |
|
13.8 |
% |
|
9.3 |
% |
|
4.5 |
% |
Industrial |
|
19.2 |
% |
|
11.4 |
% |
|
7.8 |
% |
|
17.4 |
% |
|
9.1 |
% |
|
8.3 |
% |
SUPPLEMENTAL FINANCIAL INFORMATION
(In millions of USD except per share amounts - unaudited) |
|||||||||||||||
|
|||||||||||||||
Non-GAAP EPS reconciliation |
|
|
|
|
|
|
|
|
|||||||
|
|
Q2-25 |
|
Q2-24 |
|
YTD-25 |
|
YTD-24 |
|||||||
GAAP diluted EPS |
|
$ |
2.30 |
|
$ |
1.82 |
|
$ |
4.05 |
|
$ |
3.75 |
|
||
EPS impact of Non-GAAP adjustments (below) |
|
|
0.55 |
|
|
0.15 |
|
|
0.99 |
|
|
(0.02 |
) |
||
Adjusted diluted EPS |
|
$ |
2.85 |
|
$ |
1.97 |
|
$ |
5.04 |
|
$ |
3.73 |
|
Non-GAAP adjustments - (income) / expense |
|
|
|
|
|
|
|
|
|||||||
|
|
Q2-25 |
|
Q2-24 |
|
YTD-25 |
|
YTD-24 |
|||||||
Acquisition-related and integration costs (a) |
|
$ |
1.5 |
|
$ |
0.8 |
|
|
$ |
1.6 |
|
|
$ |
1.8 |
|
Purchase accounting inventory adjustments (b) |
|
|
— |
|
|
— |
|
|
|
(0.5 |
) |
|
|
— |
|
Restructuring, impairment and other charges (c) |
|
|
2.5 |
|
|
5.3 |
|
|
|
11.5 |
|
|
|
8.5 |
|
Gain on sale of fixed assets (d) |
|
|
— |
|
|
(0.7 |
) |
|
|
— |
|
|
|
(1.0 |
) |
Non-GAAP adjustments to operating income |
|
|
4.0 |
|
|
5.4 |
|
|
|
12.6 |
|
|
|
9.3 |
|
Other income, net (e) |
|
|
— |
|
|
(0.5 |
) |
|
|
— |
|
|
|
(0.3 |
) |
Non-operating foreign exchange loss (gain) |
|
|
10.4 |
|
|
(0.3 |
) |
|
|
15.3 |
|
|
|
(5.4 |
) |
Non-GAAP adjustments to income before income taxes |
|
|
14.4 |
|
|
4.6 |
|
|
|
27.9 |
|
|
|
3.6 |
|
Income taxes (f) |
|
|
0.8 |
|
|
0.7 |
|
|
|
3.2 |
|
|
|
4.1 |
|
Non-GAAP adjustments to net income |
|
$ |
13.6 |
|
$ |
3.9 |
|
|
$ |
24.7 |
|
|
$ |
(0.5 |
) |
|
|
|
|
|
|
|
|
|
|||||||
Total EPS impact |
|
$ |
0.55 |
|
$ |
0.15 |
|
|
$ |
0.99 |
|
|
$ |
(0.02 |
) |
Adjusted operating margin / Adjusted EBITDA reconciliation |
|
|
|
|
|
|
|
|
||||||||
|
|
Q2-25 |
|
Q2-24 |
|
YTD-25 |
|
YTD-24 |
||||||||
Net income |
|
$ |
57.3 |
|
|
$ |
45.5 |
|
|
$ |
100.9 |
|
|
$ |
93.9 |
|
Add: |
|
|
|
|
|
|
|
|
||||||||
Income taxes |
|
|
20.9 |
|
|
|
15.7 |
|
|
|
37.2 |
|
|
|
22.9 |
|
Interest expense |
|
|
8.6 |
|
|
|
10.0 |
|
|
|
17.4 |
|
|
|
19.6 |
|
Foreign exchange loss (gain) |
|
|
10.4 |
|
|
|
(0.3 |
) |
|
|
15.3 |
|
|
|
(5.4 |
) |
Other income, net |
|
|
(4.5 |
) |
|
|
(5.3 |
) |
|
|
(8.0 |
) |
|
|
(10.6 |
) |
GAAP operating income |
|
$ |
92.8 |
|
|
$ |
65.5 |
|
|
$ |
162.9 |
|
|
$ |
120.5 |
|
Non-GAAP adjustments to operating income |
|
|
4.0 |
|
|
|
5.4 |
|
|
|
12.6 |
|
|
|
9.3 |
|
Adjusted operating income |
|
$ |
96.8 |
|
|
$ |
70.9 |
|
|
$ |
175.5 |
|
|
$ |
129.8 |
|
Amortization of intangibles |
|
|
14.9 |
|
|
|
15.7 |
|
|
|
29.2 |
|
|
|
31.6 |
|
Depreciation expense |
|
|
19.4 |
|
|
|
17.1 |
|
|
|
37.8 |
|
|
|
33.7 |
|
Adjusted EBITDA |
|
$ |
131.1 |
|
|
$ |
103.7 |
|
|
$ |
242.5 |
|
|
$ |
195.0 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net sales |
|
$ |
613.4 |
|
|
$ |
558.5 |
|
|
$ |
1,167.7 |
|
|
$ |
1,093.9 |
|
Net income as a percentage of net sales |
|
|
9.3 |
% |
|
|
8.1 |
% |
|
|
8.6 |
% |
|
|
8.6 |
% |
Operating margin |
|
|
15.1 |
% |
|
|
11.7 |
% |
|
|
14.0 |
% |
|
|
11.0 |
% |
Adjusted operating margin |
|
|
15.8 |
% |
|
|
12.7 |
% |
|
|
15.0 |
% |
|
|
11.9 |
% |
Adjusted EBITDA margin |
|
|
21.4 |
% |
|
|
18.6 |
% |
|
|
20.8 |
% |
|
|
17.8 |
% |
Adjusted EBITDA by Segment |
|
Q2-25 |
|
Q2-24 |
||||||||||||||||||||
|
|
Electronics |
|
Transportation |
|
Industrial |
|
Electronics |
|
Transportation |
|
Industrial |
||||||||||||
GAAP operating income |
|
$ |
49.9 |
|
|
$ |
28.1 |
|
|
$ |
18.8 |
|
|
$ |
46.2 |
|
|
$ |
15.2 |
|
|
$ |
9.5 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Add back amortization |
|
|
10.1 |
|
|
|
3.4 |
|
|
|
1.4 |
|
|
|
9.8 |
|
|
|
3.3 |
|
|
|
2.6 |
|
Add back depreciation |
|
|
12.6 |
|
|
|
5.3 |
|
|
|
1.5 |
|
|
|
10.0 |
|
|
|
5.8 |
|
|
|
1.3 |
|
Adjusted EBITDA |
|
$ |
72.6 |
|
|
$ |
36.8 |
|
|
$ |
21.7 |
|
|
$ |
66.0 |
|
|
$ |
24.3 |
|
|
$ |
13.4 |
|
Adjusted EBITDA Margin |
|
|
21.6 |
% |
|
|
20.5 |
% |
|
|
22.1 |
% |
|
|
21.6 |
% |
|
|
14.4 |
% |
|
|
16.0 |
% |
Adjusted EBITDA by Segment |
|
YTD-25 |
|
YTD-24 |
||||||||||||||||||||
|
|
Electronics |
|
Transportation |
|
Industrial |
|
Electronics |
|
Transportation |
|
Industrial |
||||||||||||
GAAP operating income |
|
$ |
96.6 |
|
|
$ |
47.0 |
|
|
$ |
31.9 |
|
|
$ |
84.0 |
|
|
$ |
31.4 |
|
|
$ |
14.3 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Add back amortization |
|
|
19.9 |
|
|
|
6.8 |
|
|
|
2.5 |
|
|
|
19.7 |
|
|
|
6.8 |
|
|
|
5.1 |
|
Add back depreciation |
|
|
24.0 |
|
|
|
10.8 |
|
|
|
3.0 |
|
|
|
19.9 |
|
|
|
11.0 |
|
|
|
2.8 |
|
Adjusted EBITDA |
|
$ |
140.5 |
|
|
$ |
64.6 |
|
|
$ |
37.4 |
|
|
$ |
123.6 |
|
|
$ |
49.2 |
|
|
$ |
22.2 |
|
Adjusted EBITDA Margin |
|
|
21.8 |
% |
|
|
18.9 |
% |
|
|
20.4 |
% |
|
|
20.7 |
% |
|
|
14.5 |
% |
|
|
14.1 |
% |
Net sales reconciliation |
|
Q2-25 vs. Q2-24 |
||||||||||
|
|
Electronics |
|
Transportation |
|
Industrial |
|
Total |
||||
Net sales growth |
|
10 |
% |
|
6 |
% |
|
17 |
% |
|
10 |
% |
Less: |
|
|
|
|
|
|
|
|
||||
Acquisitions |
|
4 |
% |
|
— |
% |
|
— |
% |
|
2 |
% |
FX impact |
|
1 |
% |
|
2 |
% |
|
— |
% |
|
1 |
% |
Organic net sales growth |
|
4 |
% |
|
4 |
% |
|
17 |
% |
|
6 |
% |
Net sales reconciliation |
|
YTD-25 vs. YTD-24 |
||||||||||
|
|
Electronics |
|
Transportation |
|
Industrial |
|
Total |
||||
Net sales growth |
|
8 |
% |
|
1 |
% |
|
16 |
% |
|
7 |
% |
Less: |
|
|
|
|
|
|
|
|
||||
Acquisitions |
|
4 |
% |
|
— |
% |
|
— |
% |
|
2 |
% |
FX impact |
|
— |
% |
|
1 |
% |
|
(1 |
)% |
|
— |
% |
Organic net sales growth |
|
4 |
% |
|
— |
% |
|
17 |
% |
|
5 |
% |
Income tax reconciliation |
|
|
|
|
|
|
|
|
||||||||
|
|
Q2-25 |
|
Q2-24 |
|
YTD-25 |
|
YTD-24 |
||||||||
Income taxes |
|
$ |
20.9 |
|
|
$ |
15.7 |
|
|
$ |
37.2 |
|
|
$ |
22.9 |
|
Effective rate |
|
|
26.7 |
% |
|
|
25.6 |
% |
|
|
27.0 |
% |
|
|
19.6 |
% |
Non-GAAP adjustments - income taxes |
|
|
0.8 |
|
|
|
0.7 |
|
|
|
3.2 |
|
|
|
4.1 |
|
Adjusted income taxes |
|
$ |
21.7 |
|
|
$ |
16.4 |
|
|
$ |
40.4 |
|
|
$ |
27.0 |
|
Adjusted effective rate |
|
|
23.4 |
% |
|
|
25.0 |
% |
|
|
24.4 |
% |
|
|
22.4 |
% |
Free cash flow reconciliation |
|
|
|
|
|
|
|
|
||||||||
|
|
Q2-25 |
|
Q2-24 |
|
YTD-25 |
|
YTD-24 |
||||||||
Net cash provided by operating activities |
|
$ |
82.5 |
|
|
$ |
69.4 |
|
|
$ |
148.2 |
|
|
$ |
126.6 |
|
Less: Purchases of property, plant and equipment |
|
|
(9.9 |
) |
|
|
(19.1 |
) |
|
|
(33.0 |
) |
|
|
(34.7 |
) |
Free cash flow |
|
$ |
72.6 |
|
|
$ |
50.3 |
|
|
$ |
115.2 |
|
|
$ |
91.9 |
|
Consolidated Total Debt |
|
As of |
|
Consolidated Total Debt |
|
$ |
810.2 |
Unamortized debt issuance costs |
|
|
2.3 |
Finance lease liability |
|
|
0.2 |
Consolidated funded indebtedness |
|
|
812.7 |
Cash held in |
|
|
265.1 |
Net debt |
|
$ |
547.6 |
|
|
|
|
Consolidated EBITDA |
|
Twelve Months Ended
|
|
Net Income |
|
$ |
106.9 |
Interest expense |
|
|
36.6 |
Income taxes |
|
|
66.0 |
Depreciation |
|
|
72.4 |
Amortization |
|
|
59.8 |
Non-cash additions: |
|
|
|
Stock-based compensation expense |
|
|
22.6 |
Unrealized loss on investments |
|
|
0.7 |
Impairment charges |
|
|
92.7 |
Other |
|
|
25.3 |
Consolidated EBITDA (1) |
|
$ |
483.0 |
|
|
|
|
Consolidated Net Leverage Ratio (as defined in the Credit Agreement) * |
|
1.1x |
|
* Our Credit Agreement and Private Placement Note with maturities ranging from 2025 to 2032, contain financial ratio covenants providing that if, as of the last day of each fiscal quarter, the Consolidated Net Leverage ratio at such time for the then most recently concluded period of four consecutive fiscal quarters of the Company exceeds 3.50:1.00, an Event of Default (as defined in the Credit Agreement and Private Placement Senior Notes) is triggered. |
|||
|
|||
The Credit Agreement and Private Placement Senior Notes were amended in Q2 2022 and now allow for the addition of acquisition and integration costs up to 15% of Consolidated EBITDA and the netting of up to |
|||
|
|||
(1) Represents Consolidated EBITDA as defined in our Credit Agreement and Private Placement Senior Notes and is calculated using the most recently concluded period of four consecutive quarters. |
|||
|
|||
Note: Total will not always foot due to rounding. |
|||
|
|||
(a) reflected in selling, general and administrative expenses ("SG&A"). |
|||
(b) reflected in cost of sales. |
|||
(c) reflected in restructuring, impairment and other charges. |
|||
(d) 2024 amount reflected a gain of |
|||
(e) Q2 2024 included a reversal of |
|||
(f) reflected the tax impact associated with the non-GAAP adjustments. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250730297498/en/
224-727-2535
dkelley@littelfuse.com
Source: