[May 02, 2018] |
|
Littelfuse Reports First Quarter Results
Littelfuse,
Inc. (NASDAQ:LFUS) today reported financial results for the first
quarter ended March 31, 2018:
-
Net sales were $417.8 million, up 46% versus the prior year. Organic
revenue growth was 10%.
-
Growth by segment versus the prior year period:
-
Electronics sales increased 72% (up 10% organically)
-
Automotive sales increased 17% (up 10% organically)
-
Industrial sales increased 14% (up 13% organically)
-
GAAP diluted EPS was $1.45; this includes $23 million of after-tax
charges primarily related to certain purchase accounting adjustments
and costs for the acquisition of IXYS Corporation, net of
non-operating foreign exchange gains
-
Adjusted diluted EPS of $2.39 increased 41% over last year
-
GAAP effective tax rate was 19.3% and the adjusted effective tax rate
was 19.6%
-
Cash flow from operations was $69.3 million and free cash flow was
$51.4 million
-
The electronics segment book-to-bill ratio for the first quarter was
1.14 (excluding IXYS)
"We continued our momentum with an exceptional start to 2018," said Dave
Heinzmann, Littelfuse Chief Executive Officer. "With our focus on the
secular trends of a safer, greener and increasingly connected world, and
consistent operational performance, we delivered sales and adjusted
earnings that meaningfully exceeded our guidance. We are off to a strong
start integrating the IXYS business, and have taken initial steps to
drive synergy realization. Leveraging the broad-based demand across our
businesses, we expect robust top-line growth and consistent operating
margins in the second quarter. We are focused on the right growth
opportunities to continue executing our long-term strategy and driving
double digit sales and earnings growth."
For the second quarter of 2018*:
-
Net sales are expected to be in the range of $450 to $462 million, up
45% on a reported basis and up 8% organically, at the midpoint versus
the prior year quarter
-
Adjusted diluted earnings per share are expected to be in the range of
$2.39 to $2.53, representing 17% growth over the prior year quarter at
the midpoint
-
Similar to prior years, second quarter stock compensation expense is
higher than other quarters due to equity grant provisions, equating to
approximately eight cents of earnings per share
-
Adjusted effective tax rate is expected to be in the range of 19.5% to
20.5%; the midpoint is approximately 500 basis points higher than the
prior year quarter. At a constant year-over-year tax rate, EPS growth
would be 25%
The guidance includes a full quarter of IXYS results, along with a full
quarter of related share dilution and interest expense from the debt
issued in conjunction with the transaction.
For the 2018 full year, the company expects an adjusted effective tax
rate in the range of 18% - 21%.
*All comparisons are to the prior year period unless otherwise noted.
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, impairment and severance
charges, certain purchase accounting adjustments, 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 and Share Repurchase Authorization
-
The company will pay a cash dividend on its common stock of $0.37 per
share on June 7, 2018 to shareholders of record as of May 24, 2018
-
The company's previous share repurchase authorization expired on April
30, 2018 and has been replaced with a one million share repurchase
authorization effective through April 30, 2019. No shares were
repurchased under the former authorization
Conference Call and Webcast Information
Littelfuse will host a conference call today, Wednesday, May 2, 2018, at
9:00 a.m. Central / 10:00 a.m. Eastern time to discuss the results. The
call will be broadcast live and available for replay at Littelfuse.com.
About Littelfuse
Founded in 1927, Littelfuse is the global leader in circuit protection
with advancing platforms in power control and sensor technologies. The
company serves customers in the electronics, automotive and industrial
markets with products that include fuses, semiconductors, polymers,
ceramics, relays and sensors. Littelfuse has more than 11,000 employees
in more than 50 locations worldwide. For more information, please visit
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 PSLRA. These statements may involve risks
and uncertainties, including, but not limited to, risks relating to
product demand and market acceptance; economic conditions; the impact of
competitive products and pricing; product quality problems or product
recalls; capacity and supply difficulties or constraints; coal mining
exposures reserves; failure of an indemnification for environmental
liability; exchange rate fluctuations; commodity 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; uncertainties related to
political or regulatory changes; the integration of the recently
acquired business of IXYS Corporation ("IXYS") and the risk that
expected benefits, synergies and growth prospects of the acquisition of
IXYS may not be achieved in a timely manner, or at all; 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 30, 2017. For a further discussion of the risk factors of the
company, please see Item 1A. "Risk Factors" to the company's Annual
Report on Form 10-K for the year ended December 30, 2017.
Non-GAAP Financial Measures
The information included in this press release includes the non-GAAP
financial measures of organic revenue growth, adjusted operating income,
adjusted operating margin, adjusted EBITDA, adjusted EBITDA margin,
adjusted diluted earnings per share, adjusted effective tax rate and
free cash flow. 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 revenue growth, adjusted operating
income, adjusted operating margin, adjusted EBITDA, adjusted EBITDA
margin, adjusted diluted earnings per share, 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 free cash flow is a useful measure of its ability to
generate cash. 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.
|
Net Sales and Operating Income by Segment
|
(In thousands of USD, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
|
|
|
|
Growth /
|
|
|
|
2018
|
|
|
2017
|
|
|
(Decline)
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
|
|
|
|
|
|
|
Electronics
|
|
|
$
|
264,411
|
|
|
|
$
|
153,767
|
|
|
|
72%
|
Automotive
|
|
|
|
126,131
|
|
|
|
|
107,839
|
|
|
|
17%
|
Industrial
|
|
|
|
27,271
|
|
|
|
|
23,835
|
|
|
|
14%
|
|
|
|
|
|
|
|
|
|
|
Total net sales
|
|
|
$
|
417,813
|
|
|
|
$
|
285,441
|
|
|
|
46%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
|
|
|
|
Growth /
|
|
|
|
2018
|
|
|
2017
|
|
|
(Decline)
|
|
|
|
|
|
|
|
|
|
|
Operating Income/(Expense)
|
|
|
|
|
|
|
|
|
|
Electronics
|
|
|
$
|
53,964
|
|
|
|
$
|
35,206
|
|
|
|
53%
|
Automotive
|
|
|
|
18,390
|
|
|
|
|
15,065
|
|
|
|
22%
|
Industrial
|
|
|
|
4,709
|
|
|
|
|
106
|
|
|
|
N.M.
|
Other (1)
|
|
|
|
(39,492
|
)
|
|
|
|
(1,525
|
)
|
|
|
N.M.
|
|
|
|
|
|
|
|
|
|
|
Total operating income
|
|
|
$
|
37,571
|
|
|
|
$
|
48,852
|
|
|
|
(23%)
|
Operating margin
|
|
|
|
9.0
|
%
|
|
|
|
17.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
5,423
|
|
|
|
|
3,120
|
|
|
|
|
Foreign exchange gain
|
|
|
|
(10,555
|
)
|
|
|
|
(1,557
|
)
|
|
|
|
Other income, net
|
|
|
|
(1,943
|
)
|
|
|
|
(139
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes
|
|
|
$
|
44,646
|
|
|
|
$
|
47,428
|
|
|
|
(6%)
|
|
|
|
|
|
|
|
|
|
|
N.M. - Not meaningful
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) "Other" typically includes non-GAAP adjustments such as
acquisition-related costs, purchase accounting inventory adjustments
and other charges, restructuring costs, asset impairments, and gains
and losses on asset sales. (See Supplemental Financial Information
for details.)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
|
|
|
|
|
|
|
|
Growth /
|
|
|
|
2018
|
|
|
2017
|
|
|
(Decline)
|
|
|
|
|
|
|
|
|
|
|
Operating Margins
|
|
|
|
|
|
|
|
|
|
Electronics
|
|
|
|
20.4
|
%
|
|
|
|
22.9
|
%
|
|
|
(2.5
|
%)
|
Automotive
|
|
|
|
14.6
|
%
|
|
|
|
14.0
|
%
|
|
|
0.6
|
%
|
Industrial
|
|
|
|
17.3
|
%
|
|
|
|
0.4
|
%
|
|
|
16.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LITTELFUSE, INC.
|
Condensed Consolidated Balance Sheets
|
(In thousands of USD)
|
|
|
|
|
|
|
|
|
|
|
March 31, 2018
|
|
|
December 30, 2017
|
|
|
|
(Unaudited)
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
412,458
|
|
|
|
$
|
429,676
|
|
Short-term investments
|
|
|
|
37
|
|
|
|
|
35
|
|
Accounts receivable, less allowances
|
|
|
|
244,905
|
|
|
|
|
182,699
|
|
Inventories
|
|
|
|
263,969
|
|
|
|
|
140,789
|
|
Prepaid income taxes and income taxes receivable
|
|
|
|
3,899
|
|
|
|
|
1,689
|
|
Prepaid expenses and other current assets
|
|
|
|
47,794
|
|
|
|
|
37,452
|
|
Total current assets
|
|
|
|
973,062
|
|
|
|
|
792,340
|
|
Property, plant and equipment:
|
|
|
|
|
|
|
Land
|
|
|
|
29,575
|
|
|
|
|
9,547
|
|
Buildings
|
|
|
|
118,170
|
|
|
|
|
86,599
|
|
Equipment
|
|
|
|
555,578
|
|
|
|
|
505,838
|
|
|
|
|
|
703,323
|
|
|
|
|
601,984
|
|
Accumulated depreciation
|
|
|
|
(366,118
|
)
|
|
|
|
(351,407
|
)
|
Net property, plant and equipment
|
|
|
|
337,205
|
|
|
|
|
250,577
|
|
Intangible assets, net of amortization:
|
|
|
|
|
|
|
Patents, licenses and software
|
|
|
|
129,610
|
|
|
|
|
81,911
|
|
Distribution network
|
|
|
|
11,038
|
|
|
|
|
12,872
|
|
Customer lists, trademarks and tradenames
|
|
|
|
254,755
|
|
|
|
|
109,067
|
|
Backlog
|
|
|
|
10,003
|
|
|
|
|
Goodwill
|
|
|
|
840,574
|
|
|
|
|
453,414
|
|
|
|
|
|
1,245,980
|
|
|
|
|
657,264
|
|
Investments
|
|
|
|
31,128
|
|
|
|
|
10,993
|
|
Deferred income taxes
|
|
|
|
12,039
|
|
|
|
|
11,858
|
|
Other assets
|
|
|
|
28,096
|
|
|
|
|
17,070
|
|
Total assets
|
|
|
$
|
2,627,510
|
|
|
|
$
|
1,740,102
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
120,817
|
|
|
|
$
|
101,844
|
|
Accrued payroll
|
|
|
|
41,220
|
|
|
|
|
49,962
|
|
Accrued expenses
|
|
|
|
74,925
|
|
|
|
|
48,994
|
|
Accrued severance
|
|
|
|
1,367
|
|
|
|
|
1,459
|
|
Accrued income taxes
|
|
|
|
15,938
|
|
|
|
|
16,285
|
|
Current portion of long-term debt
|
|
|
|
10,111
|
|
|
|
|
6,250
|
|
Total current liabilities
|
|
|
|
264,378
|
|
|
|
|
224,794
|
|
Long-term debt, less current portion
|
|
|
|
743,437
|
|
|
|
|
489,361
|
|
Deferred income taxes
|
|
|
|
60,525
|
|
|
|
|
17,069
|
|
Accrued post-retirement benefits
|
|
|
|
35,817
|
|
|
|
|
18,742
|
|
Other long-term liabilities
|
|
|
|
81,379
|
|
|
|
|
62,580
|
|
Total equity
|
|
|
|
1,441,974
|
|
|
|
|
927,556
|
|
Total liabilities and equity
|
|
|
$
|
2,627,510
|
|
|
|
$
|
1,740,102
|
|
|
|
|
|
|
|
|
|
|
|
|
LITTELFUSE, INC.
|
Condensed Consolidated Statements of Comprehensive Income
|
(In thousands of USD, except per share data, unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
|
March 31, 2018
|
|
|
April 1, 2017
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
417,813
|
|
|
|
$
|
285,441
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
268,190
|
|
|
|
|
171,791
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
149,623
|
|
|
|
|
113,650
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
77,514
|
|
|
|
|
46,703
|
|
Research and development expenses
|
|
|
|
22,540
|
|
|
|
|
12,151
|
|
Amortization of intangibles
|
|
|
|
11,998
|
|
|
|
|
5,944
|
|
|
|
|
|
112,052
|
|
|
|
|
64,798
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
37,571
|
|
|
|
|
48,852
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
5,423
|
|
|
|
|
3,120
|
|
Foreign exchange gain
|
|
|
|
(10,555
|
)
|
|
|
|
(1,557
|
)
|
Other income, net
|
|
|
|
(1,943
|
)
|
|
|
|
(139
|
)
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
44,646
|
|
|
|
|
47,428
|
|
Income taxes
|
|
|
|
8,617
|
|
|
|
|
8,537
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
36,029
|
|
|
|
$
|
38,891
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
Basic
|
|
|
$
|
1.48
|
|
|
|
$
|
1.71
|
|
Diluted
|
|
|
$
|
1.45
|
|
|
|
$
|
1.69
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
Basic
|
|
|
|
24,339
|
|
|
|
|
22,748
|
|
Diluted
|
|
|
|
24,775
|
|
|
|
|
22,989
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
$
|
35,750
|
|
|
|
$
|
44,518
|
|
|
|
|
|
|
|
|
|
|
|
|
LITTELFUSE, INC.
|
Condensed Consolidated Statements of Cash Flows
|
(In thousands of USD, unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
|
March 31, 2018
|
|
|
April 1, 2017
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
Net income
|
|
|
$
|
36,029
|
|
|
|
$
|
38,891
|
|
Adjustments to reconcile net income to net cash
|
|
|
|
|
|
|
provided by operating activities:
|
|
|
|
|
|
|
Depreciation
|
|
|
|
11,614
|
|
|
|
|
9,128
|
|
Amortization of intangibles
|
|
|
|
11,998
|
|
|
|
|
5,944
|
|
Provision for bad debts
|
|
|
|
(13
|
)
|
|
|
|
351
|
|
Stock-based compensation
|
|
|
|
8,714
|
|
|
|
|
3,583
|
|
Non-cash inventory charges
|
|
|
|
17,896
|
|
|
|
|
-
|
|
Unrealized gain on investments
|
|
|
|
(1,864
|
)
|
|
|
|
-
|
|
Loss on sale of assets
|
|
|
|
99
|
|
|
|
|
600
|
|
Deferred income taxes
|
|
|
|
842
|
|
|
|
|
616
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
(8,417
|
)
|
|
|
|
(2,719
|
)
|
Inventories
|
|
|
|
(269
|
)
|
|
|
|
(3,296
|
)
|
Accounts payable
|
|
|
|
2,990
|
|
|
|
|
(3,295
|
)
|
Accrued expenses (including post-retirement)
|
|
|
|
12,573
|
|
|
|
|
4,140
|
|
Accrued payroll and severance
|
|
|
|
(18,607
|
)
|
|
|
|
(20,221
|
)
|
Accrued income taxes
|
|
|
|
(1,174
|
)
|
|
|
|
(220
|
)
|
Prepaid expenses and other assets
|
|
|
|
(3,143
|
)
|
|
|
|
(10,559
|
)
|
Net cash provided by operating activities
|
|
|
|
69,268
|
|
|
|
|
22,943
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
|
|
(17,909
|
)
|
|
|
|
(12,377
|
)
|
Acquisition of business, net of cash acquired
|
|
|
|
(306,487
|
)
|
|
|
|
(14,172
|
)
|
Proceeds from maturities of short-term investments
|
|
|
|
-
|
|
|
|
|
3,739
|
|
Decrease in entrusted loan receivable
|
|
|
|
-
|
|
|
|
|
655
|
|
Proceeds from sale of assets
|
|
|
|
19
|
|
|
|
|
57
|
|
Net cash used in investing activities
|
|
|
|
(324,377
|
)
|
|
|
|
(22,098
|
)
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
Proceeds of revolving credit facility
|
|
|
|
50,000
|
|
|
|
|
-
|
|
Proceeds of term loan
|
|
|
|
75,000
|
|
|
|
|
-
|
|
Payments of revolving credit facility
|
|
|
|
(47,000
|
)
|
|
|
|
(112,500
|
)
|
Payments of term loan
|
|
|
|
(2,500
|
)
|
|
|
|
(1,563
|
)
|
Net proceeds from senior notes payable
|
|
|
|
175,000
|
|
|
|
|
125,000
|
|
Payments of entrusted loan
|
|
|
|
-
|
|
|
|
|
(655
|
)
|
Debt issuance costs paid
|
|
|
|
(878
|
)
|
|
|
|
(71
|
)
|
Cash dividends paid
|
|
|
|
(9,198
|
)
|
|
|
|
(7,472
|
)
|
Net (payments) proceeds related to stock-based award activities
|
|
|
|
(116
|
)
|
|
|
|
199
|
|
Net cash provided by financing activities
|
|
|
|
240,308
|
|
|
|
|
2,938
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash
|
|
|
|
|
|
|
equivalents
|
|
|
|
(2,417
|
)
|
|
|
|
(928
|
)
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
|
(17,218
|
)
|
|
|
|
2,855
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
429,676
|
|
|
|
|
275,124
|
|
Cash and cash equivalents at end of period
|
|
|
$
|
412,458
|
|
|
|
$
|
277,979
|
|
|
|
|
|
|
|
|
|
|
|
|
LITTELFUSE, INC.
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Financial Information
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions of USD except per share amounts, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP EPS reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1-18
|
|
|
Q1-17
|
|
|
|
|
|
|
GAAP diluted EPS
|
|
|
$
|
1.45
|
|
|
|
$
|
1.69
|
|
|
|
|
|
|
|
EPS impact of Non-GAAP adjustments (below)
|
|
|
|
0.94
|
|
|
|
|
-
|
|
|
|
|
|
|
|
Adjusted diluted EPS
|
|
|
$
|
2.39
|
|
|
|
$
|
1.69
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments - (income)/expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1-18
|
|
|
Q1-17
|
|
|
|
|
|
|
Acquisition related and integration costs
|
|
|
$
|
11.7
|
|
|
|
$
|
1.5
|
|
|
|
|
|
|
|
Restructuring
|
|
|
|
0.8
|
|
|
|
|
-
|
|
|
|
|
|
|
|
Amortization backlog - IXYS
|
|
|
|
2.5
|
|
|
|
|
-
|
|
|
|
|
|
|
|
Change in control - IXYS
|
|
|
|
2.1
|
|
|
|
|
-
|
|
|
|
|
|
|
|
Acquisition related stock-based compensation charge
|
|
|
|
4.5
|
|
|
|
|
-
|
|
|
|
|
|
|
|
Purchase accounting inventory adjustments
|
|
|
|
17.9
|
|
|
|
|
-
|
|
|
|
|
|
|
|
Non-GAAP adjustments to operating income
|
|
|
|
39.5
|
|
|
|
|
1.5
|
|
|
|
|
|
|
|
Non-operating foreign exchange gain
|
|
|
|
(10.6
|
)
|
|
|
|
(1.6
|
)
|
|
|
|
|
|
|
Non-GAAP adjustments to income before income taxes
|
|
|
|
28.9
|
|
|
|
|
(0.1
|
)
|
|
|
|
|
|
|
Income taxes
|
|
|
|
5.8
|
|
|
|
|
-
|
|
|
|
|
|
|
|
Non-GAAP adjustments to net income
|
|
|
$
|
23.1
|
|
|
|
$
|
(0.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total EPS impact
|
|
|
$
|
0.94
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating margin /Adjusted EBITDA reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1-18
|
|
|
Q1-17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
417.8
|
|
|
|
$
|
284.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income
|
|
|
$
|
37.6
|
|
|
|
$
|
48.9
|
|
|
|
|
|
|
|
Add back non-GAAP adjustments
|
|
|
|
39.5
|
|
|
|
|
1.5
|
|
|
|
|
|
|
|
Adjusted operating income
|
|
|
$
|
77.1
|
|
|
|
$
|
50.4
|
|
|
|
|
|
|
|
Adjusted operating margin
|
|
|
|
18.5
|
%
|
|
|
|
17.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add back amortization
|
|
|
|
12.0
|
|
|
|
|
5.9
|
|
|
|
|
|
|
|
Add back depreciation
|
|
|
|
11.6
|
|
|
|
|
9.1
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
$
|
100.7
|
|
|
|
$
|
65.4
|
|
|
|
|
|
|
|
Adjusted EBITDA margin
|
|
|
|
24.1
|
%
|
|
|
|
23.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales reconciliation
|
|
|
Q1-18 vs. Q1-17
|
|
|
|
|
|
|
|
|
|
Electronics
|
|
|
Automotive
|
|
|
Industrial
|
|
|
Total
|
Net sales growth
|
|
|
|
72
|
%
|
|
|
|
17
|
%
|
|
|
14
|
%
|
|
|
46
|
%
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions
|
|
|
|
58
|
%
|
|
|
|
-
|
|
|
|
-
|
|
|
|
31
|
%
|
Divestitures
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
FX impact
|
|
|
|
4
|
%
|
|
|
|
7
|
%
|
|
|
1
|
%
|
|
|
5
|
%
|
Organic net sales growth
|
|
|
|
10
|
%
|
|
|
|
10
|
%
|
|
|
13
|
%
|
|
|
10
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1-18
|
|
|
Q1-17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
$
|
8.6
|
|
|
|
$
|
8.5
|
|
|
|
|
|
|
|
Effective rate
|
|
|
|
19.3
|
%
|
|
|
|
18.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments - income taxes
|
|
|
|
5.8
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted income taxes
|
|
|
$
|
14.4
|
|
|
|
$
|
8.5
|
|
|
|
|
|
|
|
Adjusted effective rate
|
|
|
|
19.6
|
%
|
|
|
|
18.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1-18
|
|
|
Q1-17
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
$
|
69.3
|
|
|
|
$
|
22.9
|
|
|
|
|
|
|
|
Less: Purchases of property, plant and equipment
|
|
|
|
(17.9
|
)
|
|
|
|
(12.4
|
)
|
|
|
|
|
|
|
Free cash flow
|
|
|
$
|
51.4
|
|
|
|
$
|
10.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Totals will not always foot due to rounding
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20180502005334/en/
[ Back To TMCnet.com's Homepage ]
|