Free cash flow generation remains highly variable, with margins fluctuating from a low of 7.7% in 2025Q1 to a peak of 25.5% in 2024Q4 due to significant working capital swings.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 446.21M | 433.76M | 367.62M | 457.39M | 419.72M | 373.34M | 258.03M | 245.33M | 331.83M | 269.17M | 180.13M | 165.83M | 153.14M | 117.37M | 116.17M | 120.75M | 104.07M | 29.63M | 43.47M | 59.94M | 80.92M | 38.14M | 52.98M | 49.95M | 40.76M | 40.31M | 48.69M | 38.9M | 39.3M | 36.8M | 40M |
| Operating CF Margin % | - | 18.18% | 16.78% | 19.36% | 16.7% | 17.95% | 17.85% | 16.31% | 19.31% | 22.04% | 17.06% | 19.11% | 17.97% | 15.49% | 17.39% | 18.16% | 17.12% | 6.89% | 8.19% | 11.18% | 15.13% | 8.17% | 11.11% | 14.72% | 14.39% | 14.81% | 13.09% | 13.13% | 14.58% | 13.37% | 16.57% |
| Operating CF Growth % | 106.66% | 17.99% | -19.63% | 8.97% | 12.42% | 44.69% | 5.18% | -26.07% | 23.28% | 49.43% | 8.63% | 8.28% | 30.48% | 1.03% | -3.79% | 16.03% | 251.28% | -31.85% | -27.47% | -25.92% | 112.14% | -28.01% | 6.07% | 22.56% | 1.11% | -17.21% | 25.16% | -1.02% | 6.79% | -8% | 14.29% |
| Net Income | -40.12M | -71.7M | 100.19M | 259.49M | 373.31M | 283.81M | 129.99M | 139.08M | 164.56M | 119.52M | 104.49M | 82.47M | 99.42M | 88.78M | 75.33M | 87.02M | 78.66M | 9.41M | 8.02M | 36.84M | 23.82M | 17.71M | 36.03M | 15.34M | 9.62M | 4.07M | 37.3M | 25.2M | 19.9M | 25.3M | 21.7M |
| Depreciation & Amortization | 126.78M | 0 | 130.45M | 137.43M | 120.71M | 98.64M | 96.18M | 92.5M | 103.19M | 63.01M | 53.14M | 41.68M | 41.88M | 34.48M | 31.43M | 32.25M | 32.01M | 36.62M | 31.99M | 28.74M | 32.87M | 31.23M | 26.3M | 21.1M | 18.9M | 25.68M | 26.74M | 25.5M | 22.2M | 20.4M | 21.1M |
| Stock-Based Compensation | 3.43M | 0 | 26.01M | 23.9M | 23.63M | 19.61M | 18.13M | 19.05M | 27.43M | 16.32M | 11.99M | 10.27M | 9.07M | 8.61M | 7.35M | 5.8M | 5.24M | 5.5M | 4.75M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 1.25M | 0 | -2.82M | 46K | -22.42M | -8.02M | -3.21M | -1.15M | -4.68M | 17.06M | -5.27M | 11.48M | -4.49M | 6.64M | -2.66M | -1.36M | 7.78M | -2.9M | -3.95M | 2.15M | -12.95M | -1.56M | 4.5M | -6.46M | -575K | -7.53M | -1.81M | -3.9M | -900K | 200K | -1M |
| Other Non-Cash Items | 350.02M | 478.58M | 83.5M | 12.4M | 66.96M | 37.05M | 12.59M | 11.5M | 43.06M | 7.66M | 21.43M | 18.83M | 1.1M | 8.53M | 9.87M | 2.87M | 1.11M | 1.87M | 11.46M | 5.75M | 5.31M | 1K | 1.27M | -155K | 1.01M | -127K | 612K | 100K | -100K | 300K | -100K |
| Working Capital Changes | 4.85M | 26.88M | 30.29M | 24.13M | -142.46M | -57.74M | 4.36M | -15.65M | -1.74M | 45.61M | -5.64M | 1.1M | 6.17M | -29.68M | -5.15M | -5.84M | -20.73M | -20.87M | -8.8M | -5.5M | 31.86M | -9.72M | -15.12M | 20.13M | 11.8M | 18.22M | -14.15M | -8.4M | -2.8M | -9.4M | -1.2M |
| Change in Receivables | -43.44M | -36.4M | -15.35M | 24.52M | -19.33M | -10.23M | -25.59M | 28.5M | -3.54M | -11.09M | -23.47M | -14.38M | -13.06M | -16.68M | -1.59M | 4.77M | -12.8M | -15.57M | 23.08M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 24.74M | 40.18M | 33.66M | 82.47M | -89.23M | -104.56M | -12.43M | 22.09M | -33.97M | -20.18M | 8.54M | -3.58M | -2.26M | -5.49M | 5.44M | 2.61M | -15.15M | 15.55M | -6.59M | 9.11M | 1.24M | 6.59M | -4.28M | 5.87M | 4.76M | 11.87M | -10.8M | -8.9M | 3.6M | -8.3M | -1.8M |
| Change in Payables | 28.68M | 11.34M | 16.26M | -36.28M | -22.4M | 40.48M | 28.82M | -22.57M | 13.71M | 6.49M | 19.19M | 2.57M | 17.28M | 2M | 5.35M | -5.27M | -1.8M | -7.93M | -3.13M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -404.92M | -468.86M | -65.78M | -284.32M | -636.4M | -499.16M | -51.43M | -56.46M | -382.25M | -96.14M | -511.24M | -44.16M | -103.99M | -185.59M | -51.69M | -48.64M | -65.73M | -14.77M | -97.14M | -34.81M | -42.55M | -30.3M | -63.74M | -49.83M | -32.2M | -14.29M | -22.02M | -44.8M | -24.3M | -24.6M | -17.4M |
| Capital Expenditures | -58.63M | -67.64M | -75.88M | -86.19M | -104.34M | -90.56M | -56.19M | -61.9M | -74.75M | -65.92M | -46.23M | -44.02M | -32.28M | -34.95M | -22.53M | -17.55M | -22.43M | -15.54M | -54.15M | -40.5M | -19.61M | -27.24M | -22.08M | -14.04M | -8.36M | -14.29M | -21.96M | -44.8M | -24.1M | -24.2M | -17.1M |
| CapEx % of Revenue | 2.36% | 2.83% | 3.46% | 3.65% | 4.15% | 4.35% | 3.89% | 4.12% | 4.35% | 5.4% | 4.38% | 5.07% | 3.79% | 4.61% | 3.37% | 2.64% | 3.69% | 3.61% | 10.2% | 7.55% | 3.67% | 5.83% | 4.63% | 4.14% | 2.95% | 5.25% | 5.9% | 15.12% | 8.94% | 8.79% | 7.08% |
| Acquisitions | -347.68M | -407.72M | 0 | -198.81M | -532.67M | -423.63M | 4.76M | -775K | -318.47M | -38.51M | -471.12M | -4.56M | -56.37M | -144.38M | -34.02M | -11.08M | -48.29M | -920K | -47.47M | -4.51M | -23.44M | -3.66M | -41.66M | -44.59M | -15.03M | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 1.39M | 6.5M | 10.1M | 681K | 614K | 15.04M | 0 | 6.21M | 10.98M | 3.6M | 5.76M | 7.91M | -17.78M | 176K | 1.66M | 217K | 5M | 1.56M | 4.48M | 10.2M | 0 | 600K | 0 | -1.6M | 0 | 0 | -60K | 0 | -200K | -400K | -300K |
| Cash from Financing | -192.84M | -149.27M | -112.44M | -185.73M | 310.2M | -68.98M | -67.81M | -146.28M | 121.9M | -24.58M | 284.2M | -67.66M | -43.25M | 142.23M | 750K | -14.06M | 2.21M | -16.2M | 61.97M | -22.29M | -6.41M | -12.25M | 14.71M | -7.21M | -14.96M | 3.23M | -22.19M | -20.3M | 13.4M | -12.8M | -22.4M |
| Debt Issued (Net) | -177.58M | -65M | -7.5M | -128.8M | 368.53M | -32.62M | -16.79M | -10M | 207.5M | 9.46M | 288.15M | -23.1M | -24.7M | 134.94M | -1.78M | 10.28M | 10.72M | -17.7M | 66.59M | -12.79M | -2.35M | -6.8M | 3.8M | -11.5M | -13.02M | -6.03M | -16.82M | -9.13M | 33.9M | -5.2M | 4.2M |
| Equity Issued (Net) | 60.9M | -27.55M | -40.86M | 0 | 0 | 13.37M | -4.18M | -91.59M | -44.71M | -2.37M | 20.49M | -22.1M | -222K | 21.96M | 16.37M | -14.06M | -6.88M | 1.5M | -4.77M | -10.12M | -4.53M | -8.99M | 10.92M | 4.29M | -1.94M | 9.26M | -5.37M | -11.19M | -20.5M | -7.6M | -26.5M |
| Dividends Paid | -73.49M | -71.99M | -67.06M | -62.16M | -55.91M | -49.73M | -46.84M | -44.69M | -39.99M | -31.67M | -27.87M | -24.34M | -21.18M | -18.72M | -16.56M | -14.51M | -3.25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -179K | -27.55M | -40.86M | 0 | 0 | 0 | -22.93M | -99.39M | -63.56M | -2.37M | 0 | -31.25M | -14.28M | 0 | 0 | -37.09M | -25.38M | 0 | -6.62M | -16.43M | -10.26M | -12.83M | -5.6M | 0 | -3.56M | -1.26M | -11.2M | -12.83M | -26.8M | -8.6M | -26.8M |
| Other Financing | -2.67M | 15.27M | 2.99M | 5.24M | -2.41M | 0 | 0 | 0 | -903K | 0 | 3.42M | 1.89M | 2.84M | 4.05M | 2.73M | 4.22M | 1.62M | 15K | 177K | 615K | 475K | 3.53M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100K |
| Net Change in Cash | -136.86M | -161.33M | 169.31M | -7.82M | 82.1M | -204.69M | 156.39M | 41.41M | 60.06M | 154.55M | -53.66M | 31.21M | -7.62M | 69.79M | 71.39M | 54.3M | 39.37M | -583K | 5.99M | 8.24M | 34.76M | -6.64M | 6.46M | -5.62M | -6.78M | 29.04M | 3.6M | -26.1M | 27.3M | -700K | 100K |
| Free Cash Flow | 387.58M | 366.13M | 291.74M | 371.2M | 315.38M | 282.78M | 201.84M | 183.43M | 257.07M | 203.25M | 133.91M | 121.81M | 120.86M | 82.41M | 93.64M | 103.19M | 81.64M | 14.09M | -10.68M | 19.44M | 61.3M | 10.9M | 30.91M | 35.91M | 32.4M | 26.02M | 26.73M | -5.9M | 15.2M | 12.6M | 22.9M |
| FCF Margin % | 15.57% | 15.34% | 13.32% | 15.71% | 12.55% | 13.6% | 13.96% | 12.2% | 14.96% | 16.64% | 12.68% | 14.04% | 14.19% | 10.87% | 14.02% | 15.52% | 13.43% | 3.28% | -2.01% | 3.63% | 11.46% | 2.33% | 6.48% | 10.58% | 11.44% | 9.56% | 7.19% | -1.99% | 5.64% | 4.58% | 9.49% |
| FCF Growth % | 32.37% | 25.5% | -21.4% | 17.7% | 11.53% | 40.1% | 10.03% | -28.65% | 26.49% | 51.78% | 9.93% | 0.78% | 46.65% | -11.99% | -9.26% | 26.41% | 479.39% | 231.92% | -154.95% | -68.29% | 462.25% | -64.72% | -13.94% | 10.85% | 24.51% | -2.65% | 553.03% | -138.82% | 20.63% | -44.98% | 12.25% |
| FCF per Share | 15.25 | 14.70 | 11.65 | 14.79 | 12.62 | 11.34 | 8.21 | 7.39 | 10.19 | 8.86 | 5.89 | 5.36 | 5.32 | 3.66 | 4.24 | 4.64 | 3.67 | 0.65 | -0.49 | 0.87 | 2.73 | 0.48 | 1.37 | 1.64 | 1.47 | 1.20 | 1.21 | -0.27 | 0.66 | 0.53 | 0.94 |
| FCF Conversion (FCF/Net Income) | -9.66x | -6.05x | 3.67x | 1.76x | 1.12x | 1.32x | 1.99x | 1.76x | 2.02x | 2.25x | 1.72x | 2.01x | 1.54x | 1.32x | 1.54x | 1.39x | 1.32x | 3.15x | 5.42x | 1.63x | 3.40x | 2.15x | 1.47x | 3.26x | 4.24x | 9.90x | 1.31x | 1.54x | 1.97x | 1.45x | 1.84x |
| Interest Paid | 0 | 0 | 36.21M | 37.17M | 25.44M | 17.42M | 20.09M | 21.24M | 18.46M | 10.57M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 83.77M | 73.93M | 93.62M | 55.56M | 27.62M | 40.52M | 41.9M | 18.09M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cyclical Margin Volatility
As reported in recent financial statements, Littelfuse exhibits a highly inconsistent relationship between net income and operating cash flow, with OCF/NI ratios fluctuating from -0.57 in 2025Q4 to 3.36 in 2023Q4, indicating that non-cash charges and accounting adjustments frequently obscure the company's underlying cash-generating capability.
The significant divergence between net income and operating cash flow suggests that GAAP earnings are heavily impacted by non-recurring items, likely related to acquisition-driven amortization and restructuring costs. Investors should monitor whether the recent stabilization in cash conversion reflects a genuine improvement in operational efficiency or merely a temporary abatement of one-time charges.
Based on the provided cash flow data, Littelfuse's free cash flow margins have shown extreme variance, ranging from a low of 7.7% in 2025Q1 to a peak of 25.5% in 2024Q4, highlighting the company's vulnerability to cyclical shifts in demand and the resulting impact on cash flow generation.
The volatility in FCF margins appears to be a direct consequence of the company's high fixed-cost manufacturing footprint, which amplifies the impact of revenue fluctuations on cash flow. While the recent 9.8% margin in 2026Q1 suggests a return to positive territory, the lack of a consistent upward trend warrants caution regarding the sustainability of cash generation during future industrial downturns.
According to quarterly cash flow filings, working capital changes have been a major driver of cash flow volatility, with swings as large as $76.7M in 2024Q4, suggesting that the company's cash position is highly sensitive to inventory management and the timing of distributor collections.
The erratic nature of working capital adjustments indicates that Littelfuse may be struggling to align its production cycles with distributor demand, leading to periodic inventory build-ups or liquidations. This dynamic complicates the predictability of cash flow and suggests that management's ability to optimize the cash conversion cycle remains a critical area for further investigation.
As evidenced by historical cash flow data, Littelfuse has consistently utilized its cash reserves for strategic acquisitions, such as the $350.9M outlay in 2025Q4, while maintaining a steady dividend payout, which underscores a management strategy focused on long-term inorganic growth over aggressive share repurchases.
The company's preference for M&A-led expansion, supported by a conservative debt profile, suggests a disciplined approach to capital allocation that seeks to build a broader protection-component moat. However, the heavy reliance on acquisitions to drive growth introduces significant integration risk, particularly when net margins remain under pressure from the associated costs of these transactions.
Quick answers to the most common questions about buying LFUS stock.
Littelfuse, Inc. (LFUS) generated $433.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Littelfuse, Inc. (LFUS) generated $366.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Littelfuse, Inc. (LFUS) spent $67.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Littelfuse, Inc. (LFUS) returned $72.0M to shareholders via cash dividends and spent $27.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.