Littelfuse Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Littelfuse Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-28 | 2025-03-29 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2024-03-30 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2023-04-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-04-02 | 2022-01-01 | 2021-09-25 | 2021-06-26 | 2021-03-27 | 2020-12-26 | 2020-09-26 | 2020-06-27 | 2020-03-28 | 2019-12-28 | 2019-09-28 | 2019-06-29 | 2019-03-30 | 2018-12-29 | 2018-09-29 | 2018-06-30 | 2018-03-31 | 2017-12-30 | 2017-09-30 | 2015-09-26 | 2015-06-27 | 2013-03-30 | 2012-12-29 | 2012-09-29 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-10-01 | 2011-07-02 | 2011-04-02 | 2011-01-01 | 2010-10-02 | 2010-07-03 | 2010-04-03 | 2010-01-02 | 2009-09-26 | 2009-06-27 | 2009-03-28 | 2008-12-27 | 2008-09-27 | 2008-06-28 | 2008-03-29 | 2007-09-29 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 57,342,000 | 43,571,000 | -51,786,000 | 58,058,000 | 45,466,000 | 48,452,000 | 42,881,000 | 57,788,000 | 70,071,000 | 88,745,000 | 93,304,000 | 75,468,000 | 87,016,000 | 117,518,000 | 51,944,000 | 92,054,000 | 82,095,000 | 57,713,000 | 58,977,000 | 55,356,000 | -8,991,000 | 24,644,000 | 22,654,000 | 35,647,000 | 43,792,000 | 36,989,000 | 32,665,000 | 53,546,000 | 42,325,000 | 36,029,000 | -10,819,000 | 83,897,000 | 11,324,000 | 33,885,000 | 14,794,000 | 9,841,000 | 23,998,000 | 23,604,000 | 17,889,000 | 15,238,000 | 24,939,000 | 25,269,000 | 21,578,000 | 19,578,000 | 23,338,000 | 20,278,000 | 15,469,000 | 11,721,000 | 8,058,000 | -2,584,000 | -7,784,000 | -9,225,000 | 3,988,000 | 9,141,000 | 4,112,000 | 14,294,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 19,375,000 | 18,430,000 | 17,300,000 | 17,306,000 | 17,051,000 | 16,668,000 | 18,124,000 | 17,887,000 | 18,007,000 | 17,616,000 | 16,685,000 | 17,024,000 | 15,728,000 | 15,574,000 | 14,465,000 | 14,190,000 | 13,574,000 | 13,677,000 | 14,186,000 | 14,225,000 | 13,907,000 | 13,821,000 | 13,489,000 | 13,261,000 | 12,639,000 | 13,088,000 | 13,444,000 | 13,128,000 | 12,817,000 | 11,614,000 | 10,083,000 | 12,072,000 | 7,393,000 | 8,529,000 | 6,232,000 | 6,315,000 | 6,370,000 | 6,178,000 | 6,481,000 | 6,611,000 | 6,719,000 | 6,316,000 | 5,995,000 | 6,274,000 | 6,308,000 | 6,864,000 | 7,534,000 | 7,978,000 | 8,026,000 | 8,211,000 | 7,381,000 | 7,490,000 | 7,118,000 | 7,082,000 | 6,643,000 | 6,358,000 |
amortization of intangibles | 14,852,000 | 14,331,000 | 14,709,000 | 15,864,000 | 15,729,000 | 15,825,000 | 16,021,000 | 16,022,000 | 16,885,000 | 16,866,000 | 15,812,000 | 15,567,000 | 11,592,000 | 12,724,000 | 11,121,000 | 10,446,000 | 10,641,000 | 10,521,000 | 10,127,000 | 10,104,000 | 9,827,000 | 9,981,000 | 9,958,000 | 9,827,000 | 10,050,000 | 10,191,000 | 13,689,000 | 13,130,000 | 13,373,000 | 11,998,000 | 6,293,000 | 9,455,000 | 2,922,000 | 4,458,000 | 1,572,000 | 1,632,000 | 1,599,000 | 1,390,000 | 1,468,000 | 1,831,000 | 1,585,000 | 1,600,000 | 1,595,000 | 1,273,000 | 1,247,000 | 1,265,000 | 1,240,000 | 1,394,000 | 1,209,000 | 1,212,000 | 1,211,000 | 943,000 | 1,030,000 | 1,001,000 | 892,000 | 877,000 |
deferred revenue | 2,231,000 | 613,000 | -264,000 | -492,000 | -354,000 | -918,000 | 18,000 | 945,000 | 185,000 | 639,000 | 492,000 | -692,000 | 473,000 | -158,000 | -416,000 | -1,838,000 | -159,000 | -157,000 | -155,000 | -149,000 | -144,000 | -145,000 | -90,000 | 0 | 2,044,000 | |||||||||||||||||||||||||||||||
impairment charges | 0 | 136,000 | 92,582,000 | 0 | 0 | 933,000 | 111,000 | 818,000 | 0 | 0 | 33,841,000 | 2,237,000 | 0 | 1,093,000 | 0 | |||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 8,592,000 | 4,855,000 | 4,584,000 | 4,540,000 | 13,271,000 | 3,617,000 | 3,766,000 | 3,857,000 | 12,545,000 | 3,730,000 | 3,894,000 | 4,464,000 | 11,382,000 | 3,886,000 | 3,601,000 | 3,772,000 | 8,843,000 | 3,395,000 | 3,585,000 | 3,692,000 | 7,887,000 | 2,965,000 | 3,308,000 | 3,488,000 | 8,284,000 | 3,966,000 | 4,278,000 | 7,270,000 | 7,169,000 | 8,714,000 | 3,878,000 | 6,313,000 | 2,233,000 | 3,985,000 | 1,779,000 | 1,774,000 | 1,849,000 | 2,360,000 | 1,365,000 | 1,304,000 | 1,461,000 | 1,858,000 | 1,182,000 | 1,200,000 | 1,263,000 | 1,660,000 | 1,120,000 | 1,206,000 | 1,650,000 | 1,341,000 | 1,306,000 | 1,288,000 | 1,264,000 | 1,503,000 | 1,003,000 | 1,161,000 |
loss on investments and other assets | 397,000 | 1,630,000 | -2,062,000 | 2,604,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 2,109,000 | -2,916,000 | 13,523,000 | -3,919,000 | -3,616,000 | -8,811,000 | 735,000 | 2,742,000 | -5,055,000 | 1,624,000 | -18,099,000 | -1,898,000 | -310,000 | -2,112,000 | -9,136,000 | 3,288,000 | -2,550,000 | 378,000 | -4,781,000 | -945,000 | 1,896,000 | 616,000 | -944,000 | 429,000 | -560,000 | -72,000 | 6,300,000 | -13,413,000 | 1,592,000 | 842,000 | 15,200,000 | |||||||||||||||||||||||||
other | 1,544,000 | 579,000 | -8,563,000 | -1,928,000 | 1,582,000 | 1,036,000 | -2,356,000 | 10,768,000 | 3,199,000 | -6,138,000 | -22,744,000 | 26,819,000 | 20,051,000 | 8,554,000 | 8,540,000 | 3,893,000 | -695,000 | 8,537,000 | -9,681,000 | -7,327,000 | -4,769,000 | 3,547,000 | -1,629,000 | 6,258,000 | -3,384,000 | 5,393,000 | ||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade receivables | -37,890,000 | -14,745,000 | 35,325,000 | -14,198,000 | -23,751,000 | -12,723,000 | 46,269,000 | 8,810,000 | -17,386,000 | -13,176,000 | 37,097,000 | 20,376,000 | -30,862,000 | -45,945,000 | 73,559,000 | -13,912,000 | -36,908,000 | -32,973,000 | 3,774,000 | -43,276,000 | 23,371,000 | -9,457,000 | 25,716,000 | 16,023,000 | -7,442,000 | -5,800,000 | 17,049,000 | |||||||||||||||||||||||||||||
inventories | 14,617,000 | 8,699,000 | 27,278,000 | 3,624,000 | 62,000 | 16,179,000 | 16,015,000 | 39,818,000 | 28,173,000 | -1,535,000 | -5,432,000 | -13,518,000 | -39,406,000 | -30,879,000 | -33,323,000 | -33,027,000 | -32,053,000 | -6,152,000 | -10,814,000 | 9,150,000 | -17,428,000 | 6,667,000 | 3,992,000 | 11,872,000 | 9,480,000 | -3,250,000 | -16,347,000 | -16,122,000 | -1,233,000 | -269,000 | -3,021,000 | -15,877,000 | -3,004,000 | -4,831,000 | 3,632,000 | 5,381,000 | 2,208,000 | -437,000 | -1,713,000 | 6,982,000 | -2,895,000 | -2,150,000 | 675,000 | -2,288,000 | -3,679,000 | -4,640,000 | -4,540,000 | 1,723,000 | 2,318,000 | 6,792,000 | 4,716,000 | -403,000 | -1,861,000 | -83,000 | -4,246,000 | 6,005,000 |
accounts payable | 1,771,000 | -8,772,000 | 10,800,000 | -1,359,000 | 6,474,000 | 345,000 | 2,198,000 | -4,679,000 | -17,550,000 | -16,246,000 | -18,565,000 | -12,991,000 | 15,764,000 | -6,611,000 | -13,464,000 | 14,990,000 | 21,885,000 | 17,070,000 | 22,159,000 | 3,222,000 | 7,403,000 | -3,964,000 | 6,879,000 | -11,526,000 | -9,428,000 | -8,499,000 | -3,325,000 | 3,349,000 | 10,694,000 | 2,990,000 | -2,954,000 | 6,474,000 | 776,000 | 988,000 | 2,452,000 | -287,000 | -1,533,000 | -1,379,000 | 8,552,000 | -6,295,000 | -4,828,000 | 1,947,000 | 3,904,000 | -4,815,000 | -1,921,000 | |||||||||||
accrued liabilities and income taxes | -6,381,000 | -8,044,000 | -15,126,000 | 9,395,000 | -787,000 | -28,042,000 | 337,000 | -3,569,000 | -14,212,000 | -43,578,000 | -5,096,000 | 18,708,000 | 13,180,000 | -36,287,000 | 7,499,000 | 18,806,000 | 19,915,000 | -15,427,000 | 8,860,000 | 17,049,000 | -12,132,000 | -7,012,000 | -10,001,000 | -7,528,000 | -9,543,000 | -27,170,000 | ||||||||||||||||||||||||||||||
prepaid expenses and other assets | 3,908,000 | 7,391,000 | 18,425,000 | -3,371,000 | -2,472,000 | 4,210,000 | 759,000 | 8,698,000 | -1,659,000 | 6,639,000 | 42,000 | -9,209,000 | 1,206,000 | 5,969,000 | -3,987,000 | 2,530,000 | -10,536,000 | -2,230,000 | 1,001,000 | 3,611,000 | 3,401,000 | -1,225,000 | 6,838,000 | 4,825,000 | -4,363,000 | 3,273,000 | 2,567,000 | |||||||||||||||||||||||||||||
net cash from operating activities | 82,467,000 | 65,758,000 | 160,622,000 | 80,425,000 | 69,424,000 | 57,150,000 | 144,247,000 | 161,507,000 | 98,226,000 | 53,407,000 | 106,279,000 | 148,117,000 | 113,591,000 | 51,731,000 | 132,680,000 | 114,318,000 | 76,180,000 | 50,166,000 | 93,775,000 | 62,970,000 | 56,007,000 | 45,279,000 | 84,465,000 | 80,771,000 | 49,173,000 | 30,919,000 | 79,712,000 | 111,201,000 | 71,647,000 | 69,268,000 | 87,850,000 | 146,044,000 | 51,619,000 | 45,919,000 | 16,045,000 | 40,119,000 | 43,474,000 | 24,713,000 | 7,864,000 | 36,797,000 | 13,717,000 | 29,138,000 | 6,890,000 | 28,867,000 | 4,951,000 | -2,298,000 | -1,909,000 | 12,862,000 | 13,189,000 | 15,525,000 | -1,001,000 | 15,267,000 | ||||
capex | -9,897,000 | -23,102,000 | -25,812,000 | -15,391,000 | -19,127,000 | -15,547,000 | -23,022,000 | -21,665,000 | -15,836,000 | -25,665,000 | -26,568,000 | -21,622,000 | -26,342,000 | -29,809,000 | -33,036,000 | -24,869,000 | -17,936,000 | -14,721,000 | -14,655,000 | -12,057,000 | -12,893,000 | -16,586,000 | -23,498,000 | -13,148,000 | -11,173,000 | -14,076,000 | -18,807,000 | -15,631,000 | -22,406,000 | -17,909,000 | -17,455,000 | -28,253,000 | -8,628,000 | -20,935,000 | -5,453,000 | 0 | -6,050,000 | -3,503,000 | -3,244,000 | 0 | -4,614,000 | 0 | -2,276,000 | 0 | -1,963,000 | -4,194,000 | -7,205,000 | 0 | -11,855,000 | -13,646,000 | -11,455,000 | -13,126,000 | ||||
free cash flows | 72,570,000 | 42,656,000 | 134,810,000 | 65,034,000 | 50,297,000 | 41,603,000 | 121,225,000 | 139,842,000 | 82,390,000 | 27,742,000 | 79,711,000 | 126,495,000 | 87,249,000 | 21,922,000 | 99,644,000 | 89,449,000 | 58,244,000 | 35,445,000 | 79,120,000 | 50,913,000 | 43,114,000 | 28,693,000 | 60,967,000 | 67,623,000 | 38,000,000 | 16,843,000 | 60,905,000 | 95,570,000 | 49,241,000 | 51,359,000 | 70,395,000 | 117,791,000 | 42,991,000 | 24,984,000 | 10,592,000 | 40,119,000 | 37,424,000 | 21,210,000 | 4,620,000 | 36,797,000 | 9,103,000 | 29,138,000 | 4,614,000 | 28,867,000 | 2,988,000 | -6,492,000 | -9,114,000 | 12,862,000 | 1,334,000 | 1,879,000 | -12,456,000 | 2,141,000 | ||||
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired | 0 | -57,417,000 | 0 | -40,550,000 | 0 | -158,260,000 | 102,000 | -523,014,000 | -312,987,000 | -794,000 | 0 | -109,852,000 | 0 | 0 | 0 | -775,000 | -4,999,000 | -2,988,000 | -4,000,000 | -306,487,000 | 98,000 | |||||||||||||||||||||||||||||||||||
purchases of property, plant, and equipment | -9,897,000 | -23,102,000 | -25,812,000 | -15,391,000 | -19,127,000 | -15,547,000 | -23,022,000 | -21,665,000 | -15,836,000 | -25,665,000 | -26,568,000 | -21,622,000 | -26,342,000 | -29,809,000 | -33,036,000 | -24,869,000 | -17,936,000 | -14,721,000 | -14,655,000 | -12,057,000 | -12,893,000 | -16,586,000 | -23,498,000 | -13,148,000 | -11,173,000 | -14,076,000 | -18,807,000 | -15,631,000 | -22,406,000 | -17,909,000 | -17,455,000 | -28,253,000 | -8,628,000 | -20,935,000 | -5,453,000 | -6,050,000 | -3,503,000 | -3,244,000 | -1,822,000 | -5,945,000 | -4,614,000 | -8,585,000 | -4,879,000 | -2,276,000 | -1,963,000 | -4,194,000 | -7,205,000 | -11,855,000 | -13,646,000 | -11,455,000 | -13,126,000 | |||||
net proceeds from sale of property, plant and equipment, and other | 701,000 | 11,000 | 934,000 | 933,000 | 7,064,000 | -144,000 | 4,000 | 737,000 | 23,000 | 521,000 | 21,000 | -8,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -9,196,000 | -80,508,000 | -24,648,000 | -14,457,000 | -18,194,000 | -8,483,000 | -22,938,000 | -62,359,000 | -15,832,000 | -183,188,000 | -26,417,000 | -544,613,000 | -35,579,000 | -29,788,000 | -333,549,000 | -25,671,000 | -17,920,000 | -122,020,000 | -10,045,000 | -11,998,000 | -12,854,000 | -16,536,000 | -23,497,000 | -13,148,000 | -5,568,000 | -14,244,000 | -13,685,000 | -17,829,000 | -26,357,000 | -324,377,000 | -16,936,000 | 295,002,000 | -6,227,000 | -8,899,000 | -13,922,000 | -8,563,000 | -11,087,000 | -24,203,000 | -7,839,000 | -4,447,000 | -54,736,000 | -8,551,000 | -4,697,000 | 2,256,000 | -688,000 | -1,829,000 | -4,123,000 | -8,125,000 | -51,422,000 | -11,855,000 | -10,262,000 | -20,735,000 | -9,052,000 | |||
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of senior notes payable | 0 | -50,000,000 | 0 | 0 | 0 | -25,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of other debts | -708,000 | -657,000 | -670,000 | -686,000 | -673,000 | -678,000 | -670,000 | -680,000 | -679,000 | -668,000 | 4,427,000 | |||||||||||||||||||||||||||||||||||||||||||||
payments of term loan | -3,750,000 | -3,750,000 | -3,750,000 | 0 | -1,875,000 | -1,875,000 | -1,875,000 | -1,875,000 | -1,875,000 | -1,875,000 | 0 | 0 | -142,500,000 | -2,500,000 | -2,500,000 | 0 | -2,500,000 | -5,000,000 | 25,000 | -2,500,000 | -37,525,000 | -2,500,000 | -2,501,000 | 81,876,000 | -1,250,000 | |||||||||||||||||||||||||||||||
net proceeds (payments) related to stock-based award activities | 2,198,000 | 937,000 | 12,352,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock, with excise tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -17,342,000 | -17,335,000 | -17,374,000 | -17,357,000 | -16,130,000 | -16,200,000 | -16,188,000 | -16,183,000 | -14,910,000 | -14,880,000 | -14,856,000 | -14,854,000 | -13,115,000 | -13,086,000 | -13,082,000 | -13,052,000 | -11,814,000 | -11,782,000 | -11,739,000 | -11,697,000 | -11,678,000 | -11,725,000 | -11,699,000 | -11,716,000 | -10,649,000 | -10,625,000 | -10,735,000 | -10,800,000 | -9,260,000 | -9,198,000 | -8,403,000 | -10,372,000 | -6,568,000 | -6,886,000 | -4,410,000 | -4,383,000 | -4,375,000 | -3,918,000 | -3,888,000 | -3,875,000 | -4,020,000 | -3,329,000 | -3,284,000 | |||||||||||||
net cash from financing activities | -23,509,000 | -97,034,000 | -21,137,000 | -12,009,000 | -45,770,000 | -33,520,000 | -138,582,000 | -14,458,000 | -20,482,000 | -12,204,000 | -11,721,000 | 76,906,000 | 282,087,000 | -37,070,000 | -8,107,000 | -11,694,000 | -14,910,000 | -34,273,000 | -49,432,000 | -68,902,000 | -15,278,000 | 65,804,000 | -10,811,000 | -59,841,000 | -44,291,000 | -31,333,000 | -73,362,000 | -948,000 | -44,101,000 | 240,308,000 | -18,190,000 | -195,278,000 | -7,543,000 | -30,949,000 | 11,340,000 | -5,702,000 | 1,814,000 | -7,666,000 | 12,304,000 | 17,594,000 | -15,194,000 | 196,000 | -387,000 | -14,443,000 | 4,457,000 | -6,609,000 | 413,000 | 42,706,000 | 14,141,000 | -3,518,000 | 8,670,000 | 505,000 | ||||
effect of exchange rate changes on cash, cash equivalents, and restricted cash | 16,865,000 | 5,603,000 | -19,693,000 | 14,038,000 | -5,884,000 | -8,550,000 | 12,805,000 | -6,193,000 | -6,343,000 | 4,571,000 | 20,543,000 | -16,452,000 | -12,773,000 | -2,738,000 | -4,057,000 | -2,938,000 | 1,207,000 | -4,101,000 | ||||||||||||||||||||||||||||||||||||||
increase in cash, cash equivalents, and restricted cash | 66,627,000 | -106,181,000 | 95,144,000 | 67,997,000 | -424,000 | 6,597,000 | 88,684,000 | -336,042,000 | -213,033,000 | 74,015,000 | 44,557,000 | -110,228,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 0 | 726,437,000 | 0 | 0 | 0 | 557,123,000 | 0 | 0 | 0 | 564,939,000 | 0 | 0 | 0 | 482,836,000 | 0 | 0 | 0 | 687,525,000 | ||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 66,627,000 | 620,256,000 | 95,144,000 | 67,997,000 | -424,000 | 563,720,000 | -4,468,000 | 78,497,000 | 55,569,000 | 427,525,000 | 88,684,000 | -336,042,000 | 347,326,000 | 464,971,000 | -213,033,000 | 74,015,000 | 44,557,000 | 577,297,000 | ||||||||||||||||||||||||||||||||||||||
supplementary cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash and cash equivalents: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 66,497,000 | 618,687,000 | 95,254,000 | 67,928,000 | -411,000 | 562,153,000 | -4,543,000 | 79,313,000 | 55,616,000 | 425,127,000 | 88,585,000 | -335,119,000 | 347,505,000 | 461,617,000 | -212,209,000 | 74,352,000 | 43,559,000 | 572,771,000 | ||||||||||||||||||||||||||||||||||||||
restricted cash included in other long-term assets | 130,000 | 1,569,000 | -110,000 | 69,000 | -13,000 | 1,567,000 | 75,000 | -45,000 | -6,000 | 1,586,000 | -94,000 | -87,000 | 1,609,000 | |||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for interest | 5,641,000 | 12,193,000 | 6,113,000 | 10,473,000 | 6,386,000 | 13,235,000 | 3,990,000 | 11,867,000 | 2,484,000 | 6,235,000 | 2,867,000 | 6,429,000 | 3,445,000 | 7,354,000 | 3,368,000 | |||||||||||||||||||||||||||||||||||||||||
capital expenditures, not yet paid | 562,000 | 4,952,000 | 2,510,000 | 831,000 | -1,582,000 | 9,968,000 | -589,000 | -403,000 | 2,660,000 | 7,523,000 | 2,614,000 | 1,868,000 | -2,310,000 | 9,553,000 | 2,638,000 | 2,408,000 | 2,685,000 | 4,141,000 | -141,000 | 1,602,000 | -1,167,000 | 5,832,000 | 2,132,000 | |||||||||||||||||||||||||||||||||
net proceeds related to stock-based award activities | 2,082,000 | 1,364,000 | 4,280,000 | -3,018,000 | 5,219,000 | 706,000 | 58,000 | -2,642,000 | 1,016,000 | 7,594,000 | 1,358,000 | -3,096,000 | 7,509,000 | 12,307,000 | 2,795,000 | 686,000 | 2,956,000 | 1,401,000 | ||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -27,374,000 | 0 | -24,731,000 | -16,131,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash inventory charges | 4,059,000 | 6,765,000 | 0 | 4,769,000 | 1,590,000 | 0 | 3,318,000 | 3,489,000 | 0 | 0 | 19,031,000 | 17,896,000 | ||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on investments and other assets | 1,835,000 | 1,099,000 | -1,779,000 | -1,190,000 | -7,675,000 | -3,463,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of property, plant, and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds of term loan | 0 | 0 | 0 | 0 | 0 | 75,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -123,000 | -444,000 | 0 | 0 | 0 | 0 | -878,000 | -1,624,000 | 1,699,000 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
purchases of common stock | 0 | 0 | 0 | -22,927,000 | 0 | -49,526,000 | -31,955,000 | -17,906,000 | -1,000 | -3,090,000 | 0 | 0 | 0 | -6,623,000 | ||||||||||||||||||||||||||||||||||||||||||
restricted cash included in prepaid expenses and other current assets | -41,000 | 812,000 | -22,000 | -829,000 | -92,000 | 1,745,000 | -765,000 | -307,000 | 328,000 | 3,462,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for income taxes, net of refunds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on investments and other assets | 769,000 | 379,000 | 284,000 | 1,234,000 | 7,777,000 | 4,729,000 | 4,295,000 | -1,899,000 | -352,000 | 2,810,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net (payments) proceeds related to stock-based award activities | -116,000 | -37,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash pension settlement charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of revolving credit facility | 0 | 0 | 0 | -30,000,000 | -50,000,000 | 0 | 0 | -13,000,000 | -47,000,000 | -15,000,000 | -15,000,000 | -4,000,000 | -16,000,000 | -5,000,000 | -7,532,000 | 0 | -12,000,000 | -5,500,000 | -8,000,000 | -2,000,000 | ||||||||||||||||||||||||||||||||||||
proceeds of senior notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents, and restricted cash | -137,414,000 | -17,865,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash interest during the period | 11,027,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant, and equipment | 607,000 | 8,714,000 | 790,000 | 49,000 | 19,000 | 421,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds of revolving credit facility | 0 | 0 | 140,000,000 | 100,000,000 | 0 | 0 | 10,000,000 | 50,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
payments of term loan and other loans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash included in other assets | -59,000 | -30,000 | 670,000 | 1,064,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid interest during the period | 8,523,000 | 2,347,000 | 6,018,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of property, plant and equipment | 2,553,000 | 59,000 | 39,000 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 11,337,000 | 7,953,000 | 3,417,000 | -5,111,000 | 4,925,000 | -6,506,000 | -1,147,000 | 1,539,000 | -1,147,000 | -2,356,000 | -5,500,000 | -2,417,000 | 4,124,000 | 1,261,000 | -13,124,000 | -3,218,000 | -1,972,000 | 2,152,000 | 4,379,000 | -2,718,000 | 2,347,000 | -3,215,000 | -5,898,000 | 1,508,000 | 3,854,000 | -1,203,000 | 6,195,000 | -4,198,000 | -1,978,000 | -771,000 | 1,478,000 | 1,158,000 | -1,112,000 | |||||||||||||||||||||||
increase in cash and cash equivalents | 45,635,000 | -9,977,000 | 31,292,000 | 89,436,000 | 55,082,000 | -8,482,000 | 90,068,000 | -4,311,000 | -17,218,000 | 56,848,000 | 247,029,000 | 24,725,000 | 2,853,000 | 11,491,000 | 28,006,000 | 38,580,000 | -9,874,000 | 14,676,000 | 592,000 | -500,000 | 32,391,000 | 21,813,000 | -9,207,000 | 31,245,000 | 10,547,000 | 6,781,000 | 12,965,000 | 3,573,000 | -11,509,000 | 8,476,000 | ||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | 429,676,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | 412,458,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 531,139,000 | 0 | 0 | 489,733,000 | 0 | -53,662,000 | 0 | 62,167,000 | 235,404,000 | 0 | 0 | 164,016,000 | 0 | 0 | 109,720,000 | 0 | 0 | 70,354,000 | 0 | 0 | 70,937,000 | 0 | 0 | 64,943,000 | 0 | |||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -9,977,000 | 31,292,000 | 620,575,000 | 1,276,000 | -1,833,000 | 476,614,000 | 90,068,000 | 193,367,000 | 24,725,000 | 65,020,000 | 246,895,000 | 38,580,000 | -9,874,000 | 178,692,000 | -500,000 | 32,391,000 | 131,533,000 | 31,245,000 | 10,547,000 | 77,135,000 | 9,057,000 | -11,872,000 | 60,204,000 | 12,106,000 | 1,824,000 | 53,434,000 | 8,476,000 | |||||||||||||||||||||||||||||
decrease in entrusted loan | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of entrusted loan | -2,411,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from senior notes payable | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -1,833,000 | -13,119,000 | -11,872,000 | -10,733,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of commitment to purchase non-controlling interest of monolith | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit on share-based compensation | -30,000 | -1,003,000 | -467,000 | -257,000 | -225,000 | -1,771,000 | -475,000 | 36,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
benefit from bad debts | 85,000 | 11,000 | -13,000 | 828,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of property, plant, and equipment | -269,000 | 681,000 | 99,000 | 3,050,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on investments | 2,961,000 | -1,447,000 | -1,864,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 7,750,000 | -8,800,000 | 12,573,000 | 5,884,000 | -3,958,000 | -4,552,000 | 15,748,000 | -4,619,000 | -4,336,000 | 1,696,000 | -1,387,000 | -5,543,000 | -393,000 | -609,000 | 1,138,000 | -557,000 | -8,779,000 | 488,000 | ||||||||||||||||||||||||||||||||||||||
accrued payroll and severance | 8,415,000 | 4,862,000 | -18,607,000 | 7,497,000 | 6,439,000 | 7,250,000 | 3,667,000 | -7,319,000 | 259,000 | -1,483,000 | 4,565,000 | -7,728,000 | 1,692,000 | 2,519,000 | 2,687,000 | -10,124,000 | 2,084,000 | 2,015,000 | 368,000 | -2,083,000 | -4,562,000 | 229,000 | 4,814,000 | -9,499,000 | -4,153,000 | -10,768,000 | -2,453,000 | 1,669,000 | ||||||||||||||||||||||||||||
accrued income taxes | -5,007,000 | 1,896,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of short-term investments | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued taxes | -5,237,000 | -1,174,000 | 7,009,000 | 943,000 | -3,946,000 | -836,000 | -614,000 | -381,000 | 1,474,000 | -10,109,000 | 1,164,000 | 2,117,000 | 771,000 | -5,041,000 | 8,480,000 | 5,499,000 | 5,940,000 | -2,686,000 | 82,000 | |||||||||||||||||||||||||||||||||||||
prepaid expenses and other | -2,173,000 | -3,143,000 | -2,145,000 | 1,396,000 | 1,026,000 | 706,000 | -227,000 | -420,000 | -101,000 | 3,260,000 | -765,000 | 1,820,000 | -2,559,000 | -3,333,000 | 6,356,000 | 3,618,000 | -1,242,000 | 398,000 | 514,000 | -3,069,000 | 1,580,000 | -13,480,000 | 3,874,000 | 6,133,000 | -2,925,000 | -1,178,000 | ||||||||||||||||||||||||||||||
accounts receivable | -8,417,000 | 2,992,000 | -11,521,000 | -9,745,000 | 11,169,000 | 8,923,000 | -7,662,000 | -14,017,000 | 17,034,000 | 6,620,000 | -7,607,000 | -11,279,000 | 15,799,000 | 2,182,000 | -16,843,000 | -13,942,000 | 415,000 | -10,106,000 | -15,228,000 | 9,350,000 | 28,749,000 | 1,883,000 | -3,495,000 | -4,057,000 | -5,357,000 | |||||||||||||||||||||||||||||||
proceeds of senior notes payable | 175,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (payments) from entrusted loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on pension settlement, net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of product line | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of cost method investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash inventory charge | -5,295,000 | 0 | 362,000 | 0 | 205,000 | 467,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets | -21,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in entrusted loan receivable | 2,411,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | -10,000 | 39,000 | 9,000 | 54,000 | 420,000 | 21,000 | 321,000 | 86,000 | 167,000 | 34,000 | 182,000 | 4,532,000 | ||||||||||||||||||||||||||||||||||||||||||||
financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | 38,000,000 | -4,000,000 | 15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | -92,000 | 995,000 | 5,283,000 | 2,956,000 | 2,713,000 | 6,481,000 | 4,217,000 | 1,298,000 | 1,065,000 | 10,675,000 | 9,998,000 | 6,762,000 | 4,252,000 | 3,664,000 | 3,818,000 | 732,000 | 590,000 | 150,000 | 33,000 | 170,000 | 500,000 | 748,000 | 439,000 | 141,000 | ||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of assets | -24,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment and equity in net income of unconsolidated affiliate | 10,678,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | -8,478,000 | 0 | 0 | -4,616,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of assets | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
pension settlement losses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of property, plant and equipment | -281,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in unconsolidated affiliate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan to unconsolidated affiliate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | 1,486,000 | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from debt | 3,000,000 | 3,251,000 | 0 | 17,000,000 | 0 | 25,000,000 | 70,000,000 | 15,000,000 | 26,000,000 | 6,500,000 | 2,750,000 | 4,095,000 | 11,886,000 | 8,867,000 | 9,241,000 | 2,380,000 | 115,000,000 | 21,500,000 | 22,500,000 | 31,500,000 | 11,200,000 | |||||||||||||||||||||||||||||||||||
payments of term debt | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of fixed assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisition settlement | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of short-term investments | 5,404,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 53,000 | 7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property, plant and equipment | -16,000 | -206,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of other investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit on stock-based compensation | -188,000 | -2,710,000 | -975,000 | -259,000 | -905,000 | 217,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on sale of assets | -158,000 | 67,000 | -167,000 | -563,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisition, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) investing activities | -15,628,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) financing activities. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from in operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities. | 4,340,000 | 8,689,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash inventory write-off | 3,678,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt | -14,000,000 | -9,500,000 | -3,918,000 | -6,689,000 | -8,517,000 | -27,076,000 | -5,000,000 | -16,000,000 | -2,000,000 | -72,500,000 | -8,000,000 | -26,766,000 | -16,646,000 | -11,841,000 | ||||||||||||||||||||||||||||||||||||||||||
impairment of investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension settlement expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of businesses, net of cash acquired | -920,000 | -9,280,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable, common stock | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of business, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used) in operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | -2,043,000 | 4,779,000 | -6,159,000 | -1,391,000 | -5,163,000 | -2,906,000 | 3,622,000 | 2,143,000 | -5,988,000 | 1,062,000 | ||||||||||||||||||||||||||||||||||||||||||||||
| | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property, plant and | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of ireland property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit on sale of building | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension settlement expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued and deferred income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of businesses, net of cash acquired | 0 | 0 | -4,519,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of business and property, plant and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of ireland property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | -573,000 | -3,369,000 | 79,000 | 1,557,000 | 1,756,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
sale of property, plant and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of ireland property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock |
We provide you with 20 years of cash flow statements for Littelfuse stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Littelfuse stock. Explore the full financial landscape of Littelfuse stock with our expertly curated income statements.
The information provided in this report about Littelfuse stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.