Record sales and earnings driven by strong business fundamentals
CHICAGO–(BUSINESS WIRE)–$LFUS–Littelfuse, Inc. (NASDAQ: LFUS), an industrial technology manufacturing company empowering a sustainable, connected, and safer world, today reported financial results for the third quarter ended September 25, 2021:
- Net sales of $539.6 million primarily driven by stronger than expected demand across the electronics segment
- GAAP operating margin was 22.3%; adjusted operating margin was 22.8%
- GAAP diluted EPS of $3.69 and adjusted diluted EPS of $3.95
- Cash flow from operations was $114.3 million and free cash flow was $89.4 million
- On October 20, the company announced it has entered into a definitive agreement to acquire Carling Technologies, Inc., a global leader in switching, circuit protection, and power distribution technologies with a strong presence in commercial vehicle and telecom infrastructure markets; the company has annualized sales of approximately $170 million
“Our ability to effectively execute within this challenging environment enabled us to deliver a quarter of outstanding performance,” said Dave Heinzmann, Littelfuse President and Chief Executive Officer. “Across our global footprint, our highly skilled teams are continuously improving our operations to meet customer demand, and our results reflect their commitment and hard work. We also made further progress on our growth strategy and are excited to welcome Carling Technologies employees to the Littelfuse team. As we near the end of a challenging 2021, we are poised to achieve significant sales and earnings growth this year, and remain well-positioned to deliver ongoing superior value for our stakeholders.”
Fourth Quarter of 2021*
For the fourth quarter, the company expects net sales in the range of $503 to $517 million and adjusted diluted EPS in the range of $2.80 to $2.96.
*Littelfuse provides guidance on a non-GAAP (adjusted) basis. GAAP items excluded from guidance may include the after-tax impact of items including acquisition and integration costs, restructuring, impairment and other charges, certain purchase accounting adjustments, non-operating foreign exchange adjustments and significant and unusual items. These items are uncertain, depend on various factors, and could be material to results computed in accordance with GAAP. Littelfuse is not able to forecast the excluded items in order to provide the most directly comparable GAAP financial measure without unreasonable efforts.
Dividend
- The company will pay a cash dividend on its common stock of $0.53 per share on December 2, 2021 to shareholders of record as of November 18, 2021
Conference Call and Webcast Information
Littelfuse will host a conference call on Wednesday, October 27, 2021, at 9:00 a.m. Central Time to discuss the results. The call will be broadcast and available for replay at Littelfuse.com. A slide presentation is available in the Investor Relations section of the company’s website at Littelfuse.com.
About Littelfuse
Littelfuse (NASDAQ: LFUS) is an industrial technology manufacturing company empowering a sustainable, connected, and safer world. Across more than 15 countries, and with 12,000 global associates, we partner with customers to design and deliver innovative, reliable solutions. Serving over 100,000 end customers, our products are found in a variety of industrial, transportation and electronics end markets – everywhere, every day. Learn more at Littelfuse.com.
“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. These statements may involve risks and uncertainties, including, but not limited to, risks and uncertainties relating to general economic conditions; the severity and duration of the COVID-19 pandemic and the measures taken in response thereto and the effects of those items on the company’s business; product demand and market acceptance; the impact of competitive products and pricing; product quality problems or product recalls; capacity and supply difficulties or constraints; coal mining exposures reserves; cybersecurity matters; failure of an indemnification for environmental liability; exchange rate fluctuations; commodity and other raw material price fluctuations; the effect of Littelfuse, Inc.’s (“Littelfuse” or the “Company”) accounting policies; labor disputes; restructuring costs in excess of expectations; pension plan asset returns less than assumed; integration of acquisitions; uncertainties related to political or regulatory changes; and other risks which may be detailed in the company’s Securities and Exchange Commission filings. Should one or more of these risks or uncertainties materialize or should the underlying assumptions prove incorrect, actual results and outcomes may differ materially from those indicated or implied in the forward-looking statements. This release should be read in conjunction with information provided in the financial statements appearing in the company’s Annual Report on Form 10-K for the year ended December 26, 2020.
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 December 26, 2020, and in other filings and submissions with the SEC, each of which are available free of charge on the company’s investor relations website at investor.littelfuse.com and on the SEC’s website at www.sec.gov. These forward-looking statements are made as of the date hereof. The company does not undertake any obligation to update, amend or clarify these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the availability of new information.
Non-GAAP Financial Measures
The information included in this press release includes the non-GAAP financial measures of organic net sales growth, adjusted operating income, adjusted operating margin, adjusted EBITDA, adjusted EBITDA margin, adjusted diluted earnings per share, adjusted income taxes, adjusted effective tax rate, free cash flow, consolidated total gross debt, consolidated EBITDA (as defined in the private placement senior notes), and ratio of consolidated total gross debt to consolidated EBITDA. Many of these non-GAAP financial measures exclude the effect of certain expenses and income not related directly to the underlying performance of our fundamental business operations.
A reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures is set forth in the attached schedules.
The company believes that organic net sales growth, adjusted operating income, adjusted operating margin, adjusted EBITDA, adjusted EBITDA margin, adjusted diluted earnings per share, adjusted income taxes, and adjusted effective tax rate provide useful information to investors regarding its operational performance because they enhance an investor’s overall understanding of our core financial performance and facilitate comparisons to historical results of operations, by excluding items that are not related directly to the underlying performance of our fundamental business operations or were not part of our business operations during a comparable period. The company believes that free cash flow is a useful measure of its ability to generate cash. The company believes that consolidated total gross debt, consolidated EBITDA, and ratio of consolidated total gross debt to consolidated EBITDA are useful measures of its credit position. The company believes that all of these non-GAAP financial measures are commonly used by financial analysts and others in the industries in which we operate, and thus further provide useful information to investors. Management additionally uses these measures when assessing the performance of the business and for business planning purposes. Note that our definitions of these non-GAAP financial measures may differ from those terms as defined or used by other companies.
LFUS-F
|
LITTELFUSE, INC. CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
|
|
|
(Unaudited) |
|
|
||||
|
(in thousands) |
|
September 25, |
|
December 26, |
||||
|
ASSETS |
|
|
|
|
||||
|
Current assets: |
|
|
|
|
||||
|
Cash and cash equivalents |
|
$ |
690,682 |
|
|
$ |
687,525 |
|
|
Short-term investments |
|
28 |
|
|
54 |
|
||
|
Trade receivables, less allowances of $53,006 and $45,237 at September 25, 2021 and December 26, 2020, respectively |
|
325,739 |
|
|
232,760 |
|
||
|
Inventories |
|
357,024 |
|
|
258,002 |
|
||
|
Prepaid income taxes and income taxes receivable |
|
2,695 |
|
|
3,029 |
|
||
|
Prepaid expenses and other current assets |
|
59,768 |
|
|
35,939 |
|
||
|
Total current assets |
|
1,435,936 |
|
|
1,217,309 |
|
||
|
Net property, plant, and equipment |
|
364,329 |
|
|
344,178 |
|
||
|
Intangible assets, net of amortization |
|
295,766 |
|
|
291,887 |
|
||
|
Goodwill |
|
847,205 |
|
|
816,812 |
|
||
|
Investments |
|
39,885 |
|
|
30,547 |
|
||
|
Deferred income taxes |
|
9,575 |
|
|
11,224 |
|
||
|
Right of use lease assets, net |
|
24,375 |
|
|
17,615 |
|
||
|
Other assets |
|
21,447 |
|
|
18,021 |
|
||
|
Total assets |
|
$ |
3,038,518 |
|
|
$ |
2,747,593 |
|
|
LIABILITIES AND EQUITY |
|
|
|
|
||||
|
Current liabilities: |
|
|
|
|
||||
|
Accounts payable |
|
$ |
221,889 |
|
|
$ |
145,984 |
|
|
Accrued liabilities |
|
139,670 |
|
|
110,478 |
|
||
|
Accrued income taxes |
|
32,462 |
|
|
19,186 |
|
||
|
Current portion of long-term debt |
|
27,619 |
|
|
— |
|
||
|
Total current liabilities |
|
421,640 |
|
|
275,648 |
|
||
|
Long-term debt, less current portion |
|
620,112 |
|
|
687,034 |
|
||
|
Deferred income taxes |
|
50,365 |
|
|
50,134 |
|
||
|
Accrued post-retirement benefits |
|
42,026 |
|
|
45,802 |
|
||
|
Non-current operating lease liabilities |
|
17,440 |
|
|
12,950 |
|
||
|
Other long-term liabilities |
|
65,537 |
|
|
67,252 |
|
||
|
Total equity |
|
1,821,398 |
|
|
1,608,773 |
|
||
|
Total liabilities and equity |
|
$ |
3,038,518 |
|
|
$ |
2,747,593 |
|
|
LITTELFUSE, INC. CONDENSED CONSOLIDATED STATEMENTS OF NET INCOME (Unaudited) |
||||||||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
(in thousands, except per share data) |
|
September 25, |
|
September 26, |
|
September 25, |
|
September 26, |
||||||||
|
Net sales |
|
$ |
539,581 |
|
|
$ |
391,566 |
|
|
$ |
1,526,863 |
|
|
$ |
1,044,999 |
|
|
Cost of sales |
|
325,009 |
|
|
252,735 |
|
|
954,429 |
|
|
681,910 |
|
||||
|
Gross profit |
|
214,572 |
|
|
138,831 |
|
|
572,434 |
|
|
363,089 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Selling, general, and administrative expenses |
|
67,468 |
|
|
49,929 |
|
|
199,071 |
|
|
154,328 |
|
||||
|
Research and development expenses |
|
15,779 |
|
|
12,963 |
|
|
46,912 |
|
|
40,587 |
|
||||
|
Amortization of intangibles |
|
10,446 |
|
|
10,104 |
|
|
31,608 |
|
|
29,912 |
|
||||
|
Restructuring, impairment, and other charges |
|
772 |
|
|
1,277 |
|
|
1,998 |
|
|
40,904 |
|
||||
|
Total operating expenses |
|
94,465 |
|
|
74,273 |
|
|
279,589 |
|
|
265,731 |
|
||||
|
Operating income |
|
120,107 |
|
|
64,558 |
|
|
292,845 |
|
|
97,358 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense |
|
4,602 |
|
|
4,988 |
|
|
13,901 |
|
|
16,261 |
|
||||
|
Foreign exchange loss (gain) |
|
3,154 |
|
|
(6,174) |
|
|
8,315 |
|
|
(9,600) |
|
||||
|
Other income, net |
|
(1,240) |
|
|
(1,682) |
|
|
(10,867) |
|
|
(1,643) |
|
||||
|
Income before income taxes |
|
113,591 |
|
|
67,426 |
|
|
281,496 |
|
|
92,340 |
|
||||
|
Income taxes |
|
21,537 |
|
|
12,070 |
|
|
49,634 |
|
|
21,331 |
|
||||
|
Net income |
|
$ |
92,054 |
|
|
$ |
55,356 |
|
|
$ |
231,862 |
|
|
$ |
71,009 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
$ |
3.74 |
|
|
$ |
2.27 |
|
|
$ |
9.43 |
|
|
$ |
2.92 |
|
|
Diluted |
|
$ |
3.69 |
|
|
$ |
2.25 |
|
|
$ |
9.31 |
|
|
$ |
2.89 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average shares and equivalent shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
24,622 |
|
|
24,357 |
|
|
24,582 |
|
|
24,354 |
|
||||
|
Diluted |
|
24,926 |
|
|
24,573 |
|
|
24,904 |
|
|
24,535 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income |
|
$ |
87,100 |
|
|
$ |
72,337 |
|
|
$ |
227,491 |
|
|
$ |
70,594 |
|
|
LITTELFUSE, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
||||||||
|
|
|
Nine Months Ended |
||||||
|
(in thousands) |
|
September 25, |
|
September 26, |
||||
|
OPERATING ACTIVITIES |
|
|
|
|
||||
|
Net income |
|
$ |
231,862 |
|
|
$ |
71,009 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
96,824 |
|
|
113,867 |
|
||
|
Changes in operating assets and liabilities: |
|
|
|
|
||||
|
Trade receivables |
|
(83,793) |
|
|
(29,362) |
|
||
|
Inventories |
|
(71,232) |
|
|
(1,611) |
|
||
|
Accounts payable |
|
53,945 |
|
|
6,661 |
|
||
|
Accrued liabilities and income taxes |
|
23,294 |
|
|
(2,095) |
|
||
|
Prepaid expenses and other assets |
|
(10,236) |
|
|
5,787 |
|
||
|
Net cash provided by operating activities |
|
240,664 |
|
|
164,256 |
|
||
|
|
|
|
|
|
||||
|
INVESTING ACTIVITIES |
|
|
|
|
||||
|
Acquisitions of businesses, net of cash acquired |
|
(110,646) |
|
|
— |
|
||
|
Purchases of property, plant, and equipment |
|
(57,526) |
|
|
(41,536) |
|
||
|
Net proceeds from sale of property, plant, and equipment, and other |
|
2,561 |
|
|
148 |
|
||
|
Net cash used in investing activities |
|
(165,611) |
|
|
(41,388) |
|
||
|
|
|
|
|
|
||||
|
FINANCING ACTIVITIES |
|
|
|
|
||||
|
Net (payments) proceeds from credit facility |
|
(30,000) |
|
|
35,000 |
|
||
|
Purchases of common stock |
|
— |
|
|
(22,927) |
|
||
|
Cash dividends paid |
|
(36,648) |
|
|
(35,100) |
|
||
|
All other cash provided by financing activities |
|
5,771 |
|
|
4,651 |
|
||
|
Net cash used in financing activities |
|
(60,877) |
|
|
(18,376) |
|
||
|
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
(5,832) |
|
|
6,259 |
|
||
|
Increase in cash, cash equivalents, and restricted cash |
|
8,344 |
|
|
110,751 |
|
||
|
Cash, cash equivalents, and restricted cash at beginning of period |
|
687,525 |
|
|
531,139 |
|
||
|
Cash, cash equivalents, and restricted cash at end of period |
|
$ |
695,869 |
|
|
$ |
641,890 |
|
|
LITTELFUSE, INC. NET SALES AND OPERATING INCOME BY SEGMENT (Unaudited) |
||||||||||||||||||||||
|
|
|
Third Quarter |
|
Year-to-Date |
||||||||||||||||||
|
(in thousands) |
|
2021 |
|
2020 |
|
% |
|
2021 |
|
2020 |
|
% |
||||||||||
|
Net sales |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Electronics |
|
$ |
347,240 |
|
|
$ |
255,349 |
|
|
36.0 |
% |
|
$ |
959,122 |
|
|
$ |
692,809 |
|
|
38.4 |
% |
|
Automotive |
|
124,415 |
|
|
104,724 |
|
|
18.8 |
% |
|
386,262 |
|
|
271,493 |
|
|
42.3 |
% |
||||
|
Industrial |
|
67,926 |
|
|
31,493 |
|
|
115.7 |
% |
|
181,479 |
|
|
80,697 |
|
|
124.9 |
% |
||||
|
Total net sales |
|
$ |
539,581 |
|
|
$ |
391,566 |
|
|
37.8 |
% |
|
$ |
1,526,863 |
|
|
$ |
1,044,999 |
|
|
46.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Electronics |
|
$ |
100,524 |
|
|
$ |
45,860 |
|
|
119.2 |
% |
|
$ |
230,283 |
|
|
$ |
110,783 |
|
|
107.9 |
% |
|
Automotive |
|
15,806 |
|
|
15,383 |
|
|
2.7 |
% |
|
55,380 |
|
|
20,642 |
|
|
168.3 |
% |
||||
|
Industrial |
|
6,571 |
|
|
4,898 |
|
|
34.2 |
% |
|
18,452 |
|
|
8,409 |
|
|
119.4 |
% |
||||
|
Other(a) |
|
(2,794) |
|
|
(1,583) |
|
|
N.M. |
|
|
(11,270) |
|
|
(42,476) |
|
|
N.M. |
|
||||
|
Total operating income |
|
$ |
120,107 |
|
|
$ |
64,558 |
|
|
86.0 |
% |
|
$ |
292,845 |
|
|
$ |
97,358 |
|
|
200.8 |
% |
|
Operating Margin |
|
22.3 |
% |
|
16.5 |
% |
|
|
|
19.2 |
% |
|
9.3 |
% |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense |
|
4,602 |
|
|
4,988 |
|
|
|
|
13,901 |
|
|
16,261 |
|
|
|
||||||
|
Foreign exchange loss (gain) |
|
3,154 |
|
|
(6,174) |
|
|
|
|
8,315 |
|
|
(9,600) |
|
|
|
||||||
|
Other income, net |
|
(1,240) |
|
|
(1,682) |
|
|
|
|
(10,867) |
|
|
(1,643) |
|
|
|
||||||
|
Income before income taxes |
|
$ |
113,591 |
|
|
$ |
67,426 |
|
|
68.5 |
% |
|
$ |
281,496 |
|
|
$ |
92,340 |
|
|
204.8 |
% |
|
(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 |
||||||||||||||||||||||
|
|
|
Third Quarter |
|
Year-to-Date |
||||||||||||||
|
(in thousands) |
|
2021 |
|
2020 |
|
% |
|
2021 |
|
2020 |
|
% |
||||||
|
Operating Margin |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Electronics |
|
28.9 |
% |
|
18.0 |
% |
|
10.9 |
% |
|
24.0 |
% |
|
16.0 |
% |
|
8.0 |
% |
|
Automotive |
|
12.7 |
% |
|
14.7 |
% |
|
(2.0) |
% |
|
14.3 |
% |
|
7.6 |
% |
|
6.7 |
% |
|
Industrial |
|
9.7 |
% |
|
15.6 |
% |
|
(5.9) |
% |
|
10.2 |
% |
|
10.4 |
% |
|
(0.2) |
% |
|
LITTELFUSE, INC. SUPPLEMENTAL FINANCIAL INFORMATION (In millions of USD except per share amounts – unaudited) |
||||||||||||||||
|
Non-GAAP EPS reconciliation |
|
|
|
|
|
|
|
|
||||||||
|
|
|
Q3-21 |
|
Q3-20 |
|
YTD-21 |
|
YTD-20 |
||||||||
|
GAAP diluted EPS |
|
$ |
3.69 |
|
|
$ |
2.25 |
|
|
$ |
9.31 |
|
|
$ |
2.89 |
|
|
EPS impact of Non-GAAP adjustments (below) |
|
0.26 |
|
|
(0.09) |
|
|
0.73 |
|
|
1.27 |
|
||||
|
Adjusted diluted EPS |
|
$ |
3.95 |
|
|
$ |
2.16 |
|
|
$ |
10.04 |
|
|
$ |
4.16 |
|
|
Non-GAAP adjustments – (income) / expense |
|
|
|
|
|
|
|
|
||||||||
|
|
|
Q3-21 |
|
Q3-20 |
|
YTD-21 |
|
YTD-20 |
||||||||
|
Acquisition-related and integration costs (a) |
|
$ |
2.0 |
|
|
$ |
0.3 |
|
|
$ |
3.4 |
|
|
$ |
1.6 |
|
|
Purchase accounting inventory adjustments (b) |
|
— |
|
|
— |
|
|
6.8 |
|
|
|
|||||
|
Restructuring, impairment and other charges (c) |
|
0.8 |
|
|
1.3 |
|
|
2.0 |
|
|
40.9 |
|
||||
|
Gain on sale of fixed assets (d) |
|
— |
|
|
— |
|
|
(0.9) |
|
|
— |
|
||||
|
Non-GAAP adjustments to operating income |
|
2.8 |
|
|
1.6 |
|
|
11.3 |
|
|
42.5 |
|
||||
|
Other expense, net (e) |
|
0.1 |
|
|
0.1 |
|
|
0.6 |
|
|
2.1 |
|
||||
|
Non-operating foreign exchange loss (gain) |
|
3.2 |
|
|
(6.2) |
|
|
8.3 |
|
|
(9.6) |
|
||||
|
Non-GAAP adjustments to income before income taxes |
|
6.1 |
|
|
(4.5) |
|
|
20.2 |
|
|
35.0 |
|
||||
|
Income taxes (f) |
|
(0.4) |
|
|
(2.2) |
|
|
2.1 |
|
|
3.9 |
|
||||
|
Non-GAAP adjustments to net income |
|
$ |
6.5 |
|
|
$ |
(2.3) |
|
|
$ |
18.1 |
|
|
$ |
31.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total EPS impact |
|
$ |
0.26 |
|
|
$ |
(0.09) |
|
|
$ |
0.73 |
|
|
$ |
1.27 |
|
|
Adjusted operating margin / Adjusted EBITDA reconciliation |
|
|
|
|
|
|
|
|
||||||||
|
|
|
Q3-21 |
|
Q3-20 |
|
YTD-21 |
|
YTD-20 |
||||||||
|
Net sales |
|
$ |
539.6 |
|
|
$ |
391.6 |
|
|
$ |
1,526.9 |
|
|
$ |
1,045.0 |
|
|
GAAP operating income |
|
120.1 |
|
|
$ |
64.6 |
|
|
292.8 |
|
|
$ |
97.4 |
|
||
|
Add back non-GAAP adjustments |
|
2.8 |
|
|
1.6 |
|
|
11.3 |
|
|
42.5 |
|
||||
|
Adjusted operating income |
|
$ |
122.9 |
|
|
$ |
66.2 |
|
|
$ |
304.1 |
|
|
$ |
139.9 |
|
|
Adjusted operating margin |
|
22.8 |
% |
|
16.9 |
% |
|
19.9 |
% |
|
13.4 |
% |
||||
|
Add back amortization |
|
10.4 |
|
|
10.1 |
|
|
31.6 |
|
|
29.9 |
|
||||
|
Add back depreciation |
|
14.2 |
|
|
14.2 |
|
|
41.4 |
|
|
42.0 |
|
||||
|
Adjusted EBITDA |
|
$ |
147.5 |
|
|
$ |
90.5 |
|
|
$ |
377.1 |
|
|
$ |
211.8 |
|
|
Adjusted EBITDA margin |
|
27.3 |
% |
|
23.1 |
% |
|
24.7 |
% |
|
20.3 |
% |
||||
|
Net sales reconciliation |
|
Q3-21 vs. Q3-20 |
||||||||||
|
|
|
Electronics |
|
Automotive |
|
Industrial |
|
Total |
||||
|
Net sales growth |
|
36 |
% |
|
19 |
% |
|
116 |
% |
|
38 |
% |
|
Less: |
|
|
|
|
|
|
|
|
||||
|
Acquisitions |
|
— |
|
|
— |
|
|
93 |
% |
|
8 |
% |
|
Transfer a product line between segments |
|
— |
% |
|
— |
% |
|
— |
% |
|
— |
% |
|
FX impact |
|
1 |
% |
|
2 |
% |
|
1 |
% |
|
1 |
% |
|
Organic net sales growth |
|
35 |
% |
|
17 |
% |
|
22 |
% |
|
29 |
% |
|
Net sales reconciliation |
|
YTD-21 vs. YTD-20 |
||||||||||
|
|
|
Electronics |
|
Automotive |
|
Industrial |
|
Total |
||||
|
Net sales growth |
|
38 |
% |
|
42 |
% |
|
125 |
% |
|
46 |
% |
|
Less: |
|
|
|
|
|
|
|
|
||||
|
Acquisitions |
|
— |
|
|
— |
|
|
90 |
% |
|
7 |
% |
|
Transfer a product line between segments |
|
(1) |
% |
|
— |
% |
|
6 |
% |
|
— |
% |
|
FX impact |
|
2 |
% |
|
5 |
% |
|
1 |
% |
|
3 |
% |
|
Organic net sales growth |
|
37 |
% |
|
37 |
% |
|
28 |
% |
|
36 |
% |
|
Income tax reconciliation |
|
|
|
|
|
|
|
|
||||||||
|
|
|
Q3-21 |
|
Q3-20 |
|
YTD-21 |
|
YTD-20 |
||||||||
|
Income taxes |
|
$ |
21.5 |
|
|
$ |
12.1 |
|
|
$ |
49.6 |
|
|
$ |
21.3 |
|
|
Effective rate |
|
19.0 |
% |
|
17.9 |
% |
|
17.6 |
% |
|
23.1 |
% |
||||
|
Non-GAAP adjustments – income taxes |
|
(0.4) |
|
|
(2.2) |
|
|
2.1 |
|
|
3.9 |
|
||||
|
Adjusted income taxes |
|
$ |
21.1 |
|
|
$ |
9.9 |
|
|
$ |
51.7 |
|
|
$ |
25.2 |
|
|
Adjusted effective rate |
|
17.6 |
% |
|
15.7 |
% |
|
17.1 |
% |
|
19.8 |
% |
||||
|
Free cash flow reconciliation |
|
|
|
|
|
|
|
|
||||||||
|
|
|
Q3-21 |
|
Q3-20 |
|
YTD-21 |
|
YTD-20 |
||||||||
|
Net cash provided by operating activities |
|
$ |
114.3 |
|
|
$ |
63.0 |
|
|
$ |
240.7 |
|
|
$ |
164.3 |
|
|
Less: Purchases of property, plant and equipment |
|
(24.9) |
|
|
(12.1) |
|
|
(57.5) |
|
|
(41.6) |
|
||||
|
Free cash flow |
|
$ |
89.4 |
|
|
$ |
50.9 |
|
|
$ |
183.2 |
|
|
$ |
122.7 |
|
|
Consolidated Total Debt |
|
As of September 25, 2021 |
||
|
Consolidated total gross debt |
|
$ |
651.1 |
|
|
Unamortized debt issuance costs |
|
(3.4) |
|
|
|
Consolidated Total Debt |
|
$ |
647.7 |
|
|
|
|
|
||
|
Consolidated EBITDA (as defined in the Private Placement Senior Notes) (1) |
|
Twelve Months Ended |
||
|
Net Income |
|
$ |
290.9 |
|
|
Interest expense |
|
18.7 |
|
|
|
Income taxes |
|
59.6 |
|
|
|
Depreciation |
|
55.6 |
|
|
|
Amortization |
|
41.7 |
|
|
|
Non-cash additions (reductions): |
|
|
||
|
Stock-based compensation expense |
|
19.6 |
|
|
|
Purchase accounting inventory step-up charge |
|
6.8 |
|
|
|
Unrealized gain on investments |
|
(13.2) |
|
|
|
Impairment charges |
|
— |
|
|
|
Other |
|
3.4 |
|
|
|
Consolidated EBITDA (as defined in the Private Placement Senior Notes) (1) |
|
$ |
483.1 |
|
|
|
|
|
||
|
Ratio of Consolidated total gross debt to Consolidated EBITDA (as defined in Private Placement Senior Notes)* |
|
|
1.3 |
x |
|
* Our Private Placement Senior Notes, with maturities ranging from 2022 to 2030, contain a financial ratio covenant providing that if, as of the last day of each fiscal quarter, the ratio of Consolidated total gross debt at such time to Consolidated EBITDA 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 Private Placement Senior Notes) is triggered. |
|
(1) Represents Consolidated EBITDA as defined in our 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) For the fiscal year ended December 26, 2020, the Company presented restructuring, impairment and other charges as a separate caption in the Consolidated Statements of Net Income. Certain amounts in the prior period financial statements have been reclassified to conform to the presentation of the current period financial statements. |
|
(d) reflected in SG&A, a year-to-date gain of $0.9 million from the sale of a building within the Electronics segment during 2021. |
|
(e) Q3 2021 included a $0.1 million charge for an asset retirement obligation related to the disposal of a business in 2019. 2021 year-to-date amount included $0.5 million of impairment charges on certain other investments. Q3 2020 amount included $0.1 million of impairment charges on certain other investments. 2020 year-to date amount included $1.8 million increase in coal mining reserves and $0.2 million charge for an asset retirement obligation related to the disposal of a business in 2019. |
|
(f) reflected the tax impact associated with the non-GAAP adjustments. |
Contacts
Trisha Tuntland
Head of Investor Relations
(773) 628-2163
