ST. LOUIS--(BUSINESS WIRE)--
Belden Inc. (NYSE: BDC), a global leader in high quality, end-to-end
signal transmission solutions for mission-critical applications, today
reported fiscal fourth quarter and full year 2015 results for the period
ended December 31, 2015.
Fourth Quarter 2015 Highlights
-
Delivered GAAP fourth quarter revenues of $597.2 million, and adjusted
fourth quarter revenues of $602.5 million;
-
Expanded adjusted gross profit margins to a record 43.1%, up 570 basis
points from 37.4% in the year-ago period;
-
Generated record adjusted EBITDA of $114.6 million, an improvement of
14.9% year over year, representing 19.0% of revenue in the quarter;
-
Achieved record adjusted EPS of $1.63 in the quarter, increasing more
than 31% from the prior year period; and
-
Paid down $150 million of long-term debt during the period.
Full Year 2015 Highlights
-
Achieved record GAAP revenues of $2.31 billion and record adjusted
revenues of $2.36 billion, the latter an increase of 7.4%
year-over-year in constant currency;
-
Expanded adjusted gross profit margins to a record 41.6%, increasing
460 basis points from 37.0% in the year-ago period;
-
Drove adjusted EBITDA margins to a record 17.0%, increasing 150 basis
points from 15.5% in the year-ago period; and
-
Delivered record adjusted EPS of $4.98, up 17.7% over last year’s
$4.23.
Fourth Quarter 2015
On a GAAP basis, revenues for the quarter totaled $597.2 million,
declining $11.7 million, or 1.9%, compared to $608.9 million in the
fourth quarter 2014. Gross profit margin in the fourth quarter was
41.9%, increasing 620 basis points from 35.7% in the year-ago period.
Operating income was $57.0 million, an increase of 31.8% from the
prior-year period. Operating profit margin in the fourth quarter was
9.5%, increasing from 7.1% in the year-ago period. EPS totaled $1.17,
compared to $0.35 in the fourth quarter 2014, a year-over-year increase
of 234%. The Company recognized an income tax benefit for the quarter,
primarily as a result of the recognition of a significant amount of
foreign tax credits.
Adjusted revenues for the quarter totaled $602.5 million, declining
$11.2 million, or 1.8%, compared to $613.7 million in the fourth quarter
2014. Adjusted gross profit margin in the fourth quarter was 43.1%,
increasing 570 basis points from 37.4% in the year-ago period. Adjusted
EBITDA margin in the fourth quarter was 19.0%, increasing 270 basis
points from 16.3% in the year-ago period. Adjusted EPS totaled $1.63,
compared to $1.24 in the fourth quarter 2014, a year-over-year increase
of 31.5%. Adjusted results are non-GAAP measures, and a non-GAAP
reconciliation table is provided as an appendix to this release.
John Stroup, President and CEO of Belden Inc., said, “We are thrilled to
report the record results noted above. Despite a host of challenging
macroeconomic factors, our attractive portfolio, robust business system,
and dedicated global team were up to the challenge. This level of
earnings growth and margin expansion, in this macroeconomic environment,
is obviously quite special.”
Full Year 2015
On a GAAP basis, revenues for the year totaled $2.309 billion, up
slightly, compared to $2.308 billion in the full year 2014. Gross profit
margin in 2015 was 39.8%, increasing 430 basis points from 35.5% in the
year-ago period. Operating profit margin in 2015 was 6.1%, decreasing
100 basis points from 7.1% in the year-ago period. EPS totaled $1.55,
compared to $1.69 in 2014, a year-over-year decrease of 8.3%. The
year-over-year decrease in both operating profit margin and EPS was
largely a result of amortization of intangibles from Tripwire. The
Company recognized an income tax benefit for the year, primarily as a
result of the recognition of a significant amount of foreign tax credits.
Adjusted revenues for the year totaled $2.361 billion, up $41 million,
or 1.8%, compared to $2.320 billion in 2014. Adjusted gross profit
margin in 2015 was 41.6%, increasing 460 basis points from 37.0% in the
year-ago period. Adjusted EBITDA margin in 2015 was 17.0%, increasing
150 basis points from 15.5% in the year-ago period. Adjusted EPS totaled
$4.98, compared to $4.23 in 2014, a year-over-year increase of 17.7%.
Mr. Stroup remarked, “2015 was a year in which macroeconomic factors
shifted quickly and unexpectedly. As we’ve done consistently for years,
share capture, effective acquisition integration and productivity
initiatives allowed us to drive EBITDA margins to their highest level in
company history. Adjusted EPS of $4.98 represents a company record,
growing almost 18% from 2014. And finally, the repayment of $150 million
of debt highlights our ability to generate cash and our commitment to
reducing leverage.”
Outlook
“As we shared with you in December, we expect industrial market softness
will be offset by strength in our Broadband, Enterprise, and Network
Security markets. As we enter the new year, I’m encouraged by our team’s
ability to outperform in a variety of market situations,” said Mr.
Stroup.
The Company expects first quarter 2016 adjusted revenues to be $530 –
$550 million and adjusted EPS to be $0.90 – $1.00. For the full year
ending December 31, 2016, the Company continues to expect adjusted
revenues to be $2.295 – $2.345 billion. The expected range of adjusted
EPS continues to be $5.10 – $5.40.
On a GAAP basis, the Company expects first quarter 2016 revenues to be
$528 – $548 million and EPS to be $0.11 – $0.21. For the full year
ending December 31, 2016, the Company expects revenues to be $2.288 –
$2.338 billion and EPS to be $2.68 – $2.98.
Earnings Conference Call
Management will host a conference call today at 8:30 am EST to discuss
results of the quarter and full-year. The listen-only audio of the
conference call will be broadcast live via the Internet at http://investor.belden.com.
The dial-in number for participants in the U.S. is 888-287-5563; the
dial-in number for participants outside the U.S. is 719-325-2432. A
replay of this conference call will remain accessible in the investor
relations section of the Company’s Web site for a limited time.
|
|
|
|
|
|
|
|
|
|
|
BELDEN INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
December 31, 2015
|
|
December 31, 2014
|
|
December 31, 2015
|
|
December 31, 2014
|
|
|
|
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
597,244
|
|
|
$
|
608,910
|
|
|
$
|
2,309,222
|
|
|
$
|
2,308,265
|
|
|
Cost of sales
|
|
|
(347,127
|
)
|
|
|
(391,295
|
)
|
|
|
(1,391,049
|
)
|
|
|
(1,488,816
|
)
|
|
Gross profit
|
|
|
250,117
|
|
|
|
217,615
|
|
|
|
918,173
|
|
|
|
819,449
|
|
|
Selling, general and administrative expenses
|
|
|
(130,405
|
)
|
|
|
(128,091
|
)
|
|
|
(527,288
|
)
|
|
|
(487,945
|
)
|
|
Research and development
|
|
|
(37,312
|
)
|
|
|
(31,281
|
)
|
|
|
(148,311
|
)
|
|
|
(113,914
|
)
|
|
Amortization of intangibles
|
|
|
(25,701
|
)
|
|
|
(15,687
|
)
|
|
|
(103,791
|
)
|
|
|
(58,426
|
)
|
|
Income from equity method investment
|
|
|
311
|
|
|
|
715
|
|
|
|
1,770
|
|
|
|
3,955
|
|
|
Operating income
|
|
|
57,010
|
|
|
|
43,271
|
|
|
|
140,553
|
|
|
|
163,119
|
|
|
Interest expense, net
|
|
|
(26,582
|
)
|
|
|
(23,314
|
)
|
|
|
(100,613
|
)
|
|
|
(81,573
|
)
|
|
Income from continuing operations before taxes
|
|
|
30,428
|
|
|
|
19,957
|
|
|
|
39,940
|
|
|
|
81,546
|
|
|
Income tax benefit (expense)
|
|
|
19,228
|
|
|
|
(4,543
|
)
|
|
|
26,568
|
|
|
|
(7,114
|
)
|
|
Income from continuing operations
|
|
|
49,656
|
|
|
|
15,414
|
|
|
|
66,508
|
|
|
|
74,432
|
|
|
Income (loss) from discontinued operations, net of tax
|
|
|
-
|
|
|
|
579
|
|
|
|
(242
|
)
|
|
|
579
|
|
|
Loss from disposal of discontinued operations, net of tax
|
|
|
-
|
|
|
|
-
|
|
|
|
(86
|
)
|
|
|
(562
|
)
|
|
Net income
|
|
|
49,656
|
|
|
|
15,993
|
|
|
|
66,180
|
|
|
|
74,449
|
|
|
Less: Net loss attributable to noncontrolling interest
|
|
|
(24
|
)
|
|
|
-
|
|
|
|
(24
|
)
|
|
|
-
|
|
|
Net income attributable to Belden stockholders
|
|
$
|
49,680
|
|
|
$
|
15,993
|
|
|
$
|
66,204
|
|
|
$
|
74,449
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares and equivalents:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
41,978
|
|
|
|
42,796
|
|
|
|
42,390
|
|
|
|
43,273
|
|
|
Diluted
|
|
|
42,482
|
|
|
|
43,516
|
|
|
|
42,953
|
|
|
|
43,997
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per share attributable to Belden stockholders:
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
1.18
|
|
|
$
|
0.36
|
|
|
$
|
1.57
|
|
|
$
|
1.72
|
|
|
Discontinued operations
|
|
|
-
|
|
|
|
0.01
|
|
|
|
(0.01
|
)
|
|
|
0.01
|
|
|
Disposal of discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.01
|
)
|
|
Net income
|
|
$
|
1.18
|
|
|
$
|
0.37
|
|
|
$
|
1.56
|
|
|
$
|
1.72
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income (loss) per share attributable to Belden stockholders:
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
1.17
|
|
|
$
|
0.35
|
|
|
$
|
1.55
|
|
|
$
|
1.69
|
|
|
Discontinued operations
|
|
|
-
|
|
|
|
0.01
|
|
|
|
(0.01
|
)
|
|
|
0.01
|
|
|
Disposal of discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.01
|
)
|
|
Net income
|
|
$
|
1.17
|
|
|
$
|
0.36
|
|
|
$
|
1.54
|
|
|
$
|
1.69
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per share
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
$
|
0.20
|
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BELDEN INC.
|
|
OPERATING SEGMENT INFORMATION
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Broadcast Solutions
|
|
Enterprise
Connectivity
|
|
Industrial
Connectivity
|
|
Industrial
IT
|
|
Network Security
Solutions
|
|
Total Segments
|
|
|
|
(In thousands, except percentages)
|
|
For the three months ended December 31,
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Revenues
|
|
$
|
239,539
|
|
|
$
|
109,440
|
|
|
$
|
141,801
|
|
|
$
|
62,776
|
|
|
$
|
48,948
|
|
|
$
|
602,504
|
|
|
Segment EBITDA
|
|
|
46,702
|
|
|
|
18,294
|
|
|
|
23,863
|
|
|
|
11,522
|
|
|
|
14,707
|
|
|
|
115,088
|
|
|
Segment EBITDA margin
|
|
|
19.5
|
%
|
|
|
16.7
|
%
|
|
|
16.8
|
%
|
|
|
18.4
|
%
|
|
|
30.0
|
%
|
|
|
19.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense
|
|
|
4,284
|
|
|
|
2,912
|
|
|
|
2,705
|
|
|
|
580
|
|
|
|
1,019
|
|
|
|
11,500
|
|
|
Amortization of intangibles
|
|
|
12,733
|
|
|
|
134
|
|
|
|
725
|
|
|
|
1,490
|
|
|
|
10,619
|
|
|
|
25,701
|
|
|
Severance, restructuring, and acquisition integration costs
|
|
|
10,535
|
|
|
|
(109
|
)
|
|
|
3,174
|
|
|
|
167
|
|
|
|
(130
|
)
|
|
|
13,637
|
|
|
Purchase accounting effects of acquisitions
|
|
|
132
|
|
|
|
52
|
|
|
|
67
|
|
|
|
32
|
|
|
|
42
|
|
|
|
325
|
|
|
Deferred gross profit adjustments
|
|
|
(343
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6,793
|
|
|
|
6,450
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended December 31,
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Revenues
|
|
$
|
253,236
|
|
|
$
|
110,780
|
|
|
$
|
173,707
|
|
|
$
|
76,004
|
|
|
$
|
-
|
|
|
$
|
613,727
|
|
|
Segment EBITDA
|
|
|
44,428
|
|
|
|
14,463
|
|
|
|
26,466
|
|
|
|
15,915
|
|
|
|
-
|
|
|
|
101,272
|
|
|
Segment EBITDA margin
|
|
|
17.5
|
%
|
|
|
13.1
|
%
|
|
|
15.2
|
%
|
|
|
20.9
|
%
|
|
|
n/a
|
|
|
|
16.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense
|
|
|
5,207
|
|
|
|
3,111
|
|
|
|
3,153
|
|
|
|
622
|
|
|
|
-
|
|
|
|
12,093
|
|
|
Amortization of intangibles
|
|
|
12,776
|
|
|
|
153
|
|
|
|
434
|
|
|
|
2,324
|
|
|
|
-
|
|
|
|
15,687
|
|
|
Severance, restructuring, and acquisition integration costs
|
|
|
13,796
|
|
|
|
1,271
|
|
|
|
1,703
|
|
|
|
5,248
|
|
|
|
-
|
|
|
|
22,018
|
|
|
Purchase accounting effects of acquisitions
|
|
|
1,116
|
|
|
|
322
|
|
|
|
795
|
|
|
|
434
|
|
|
|
-
|
|
|
|
2,667
|
|
|
Deferred gross profit adjustments
|
|
|
4,055
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,055
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the twelve months ended December 31,
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Revenues
|
|
$
|
900,637
|
|
|
$
|
445,243
|
|
|
$
|
603,350
|
|
|
$
|
244,303
|
|
|
$
|
167,050
|
|
|
$
|
2,360,583
|
|
|
Segment EBITDA
|
|
|
142,428
|
|
|
|
71,508
|
|
|
|
99,941
|
|
|
|
43,253
|
|
|
|
44,620
|
|
|
|
401,750
|
|
|
Segment EBITDA margin
|
|
|
15.8
|
%
|
|
|
16.1
|
%
|
|
|
16.6
|
%
|
|
|
17.7
|
%
|
|
|
26.7
|
%
|
|
|
17.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense
|
|
|
17,103
|
|
|
|
11,783
|
|
|
|
11,235
|
|
|
|
2,293
|
|
|
|
4,137
|
|
|
|
46,551
|
|
|
Amortization of intangibles
|
|
|
50,989
|
|
|
|
543
|
|
|
|
3,154
|
|
|
|
5,859
|
|
|
|
43,246
|
|
|
|
103,791
|
|
|
Severance, restructuring, and acquisition integration costs
|
|
|
39,078
|
|
|
|
723
|
|
|
|
6,228
|
|
|
|
169
|
|
|
|
972
|
|
|
|
47,170
|
|
|
Purchase accounting effects of acquisitions
|
|
|
132
|
|
|
|
52
|
|
|
|
334
|
|
|
|
32
|
|
|
|
9,197
|
|
|
|
9,747
|
|
|
Deferred gross profit adjustments
|
|
|
2,446
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
50,430
|
|
|
|
52,876
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the twelve months ended December 31,
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Revenues
|
|
$
|
928,586
|
|
|
$
|
455,795
|
|
|
$
|
682,374
|
|
|
$
|
253,464
|
|
|
$
|
-
|
|
|
$
|
2,320,219
|
|
|
Segment EBITDA
|
|
|
140,367
|
|
|
|
66,035
|
|
|
|
106,097
|
|
|
|
47,927
|
|
|
|
-
|
|
|
|
360,426
|
|
|
Segment EBITDA margin
|
|
|
15.1
|
%
|
|
|
14.5
|
%
|
|
|
15.5
|
%
|
|
|
18.9
|
%
|
|
|
n/a
|
|
|
|
15.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense
|
|
|
16,553
|
|
|
|
13,744
|
|
|
|
11,145
|
|
|
|
2,294
|
|
|
|
-
|
|
|
|
43,736
|
|
|
Amortization of intangibles
|
|
|
50,739
|
|
|
|
650
|
|
|
|
1,236
|
|
|
|
5,801
|
|
|
|
-
|
|
|
|
58,426
|
|
|
Severance, restructuring, and acquisition integration costs
|
|
|
48,557
|
|
|
|
3,318
|
|
|
|
11,953
|
|
|
|
6,999
|
|
|
|
-
|
|
|
|
70,827
|
|
|
Purchase accounting effects of acquisitions
|
|
|
8,574
|
|
|
|
608
|
|
|
|
1,328
|
|
|
|
2,030
|
|
|
|
-
|
|
|
|
12,540
|
|
|
Deferred gross profit adjustments
|
|
|
10,777
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BELDEN INC.
|
|
OPERATING SEGMENT RECONCILIATION TO CONSOLIDATED RESULTS
|
|
(Unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
December 31, 2015
|
|
December 31, 2014
|
|
December 31, 2015
|
|
December 31, 2014
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Total Segment Revenues
|
|
$
|
602,504
|
|
|
$
|
613,727
|
|
|
$
|
2,360,583
|
|
|
$
|
2,320,219
|
|
|
Deferred revenue adjustments
|
|
|
(5,260
|
)
|
|
|
(4,817
|
)
|
|
|
(51,361
|
)
|
|
|
(11,954
|
)
|
|
Consolidated Revenues
|
|
$
|
597,244
|
|
|
$
|
608,910
|
|
|
$
|
2,309,222
|
|
|
$
|
2,308,265
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Segment EBITDA
|
|
$
|
115,088
|
|
|
$
|
101,272
|
|
|
$
|
401,750
|
|
|
$
|
360,426
|
|
|
Income from equity method investment
|
|
|
311
|
|
|
|
715
|
|
|
|
1,770
|
|
|
|
3,955
|
|
|
Eliminations
|
|
|
(776
|
)
|
|
|
(2,196
|
)
|
|
|
(2,832
|
)
|
|
|
(4,956
|
)
|
|
Consolidated Adjusted EBITDA (1)
|
|
|
114,623
|
|
|
|
99,791
|
|
|
|
400,688
|
|
|
|
359,425
|
|
|
Depreciation expense
|
|
|
(11,500
|
)
|
|
|
(12,093
|
)
|
|
|
(46,551
|
)
|
|
|
(43,736
|
)
|
|
Amortization of intangibles
|
|
|
(25,701
|
)
|
|
|
(15,687
|
)
|
|
|
(103,791
|
)
|
|
|
(58,426
|
)
|
|
Severance, restructuring, and acquisition integration costs
|
|
|
(13,637
|
)
|
|
|
(22,018
|
)
|
|
|
(47,170
|
)
|
|
|
(70,827
|
)
|
|
Deferred gross profit adjustments
|
|
|
(6,450
|
)
|
|
|
(4,055
|
)
|
|
|
(52,876
|
)
|
|
|
(10,777
|
)
|
|
Purchase accounting effects related to acquisitions
|
|
|
(325
|
)
|
|
|
(2,667
|
)
|
|
|
(9,747
|
)
|
|
|
(12,540
|
)
|
|
Consolidated operating income
|
|
|
57,010
|
|
|
|
43,271
|
|
|
|
140,553
|
|
|
|
163,119
|
|
|
Interest expense, net
|
|
|
(26,582
|
)
|
|
|
(23,314
|
)
|
|
|
(100,613
|
)
|
|
|
(81,573
|
)
|
|
Consolidated income from continuing operations before taxes
|
|
$
|
30,428
|
|
|
$
|
19,957
|
|
|
$
|
39,940
|
|
|
$
|
81,546
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Consolidated Adjusted EBITDA is a non-GAAP measure. See
Reconciliation of Non-GAAP Measures for additional information.
|
|
|
|
|
|
|
|
|
|
|
|
BELDEN INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015
|
|
December 31, 2014
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
(In thousands)
|
|
ASSETS
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
216,751
|
|
|
$
|
741,162
|
|
|
Receivables, net
|
|
|
|
|
387,386
|
|
|
|
379,777
|
|
|
Inventories, net
|
|
|
|
|
195,942
|
|
|
|
228,398
|
|
|
Other current assets
|
|
|
|
|
43,085
|
|
|
|
42,656
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
|
843,164
|
|
|
|
1,391,993
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, less accumulated depreciation
|
|
|
310,629
|
|
|
|
316,385
|
|
|
Goodwill
|
|
|
|
|
1,385,115
|
|
|
|
943,374
|
|
|
Intangible assets, less accumulated amortization
|
|
|
|
|
655,871
|
|
|
|
461,292
|
|
|
Deferred income taxes
|
|
|
|
|
34,295
|
|
|
|
60,652
|
|
|
Other long-lived assets
|
|
|
|
|
86,767
|
|
|
|
86,974
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
3,315,841
|
|
|
$
|
3,260,670
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
223,514
|
|
|
$
|
272,439
|
|
|
Accrued liabilities
|
|
|
|
|
323,249
|
|
|
|
248,072
|
|
|
Current maturities of long-term debt
|
|
|
|
|
2,500
|
|
|
|
2,500
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
|
549,263
|
|
|
|
523,011
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
|
1,750,521
|
|
|
|
1,765,422
|
|
|
Postretirement benefits
|
|
|
|
|
105,230
|
|
|
|
122,627
|
|
|
Deferred income taxes
|
|
|
|
|
46,034
|
|
|
|
11,015
|
|
|
Other long-term liabilities
|
|
|
|
|
39,270
|
|
|
|
31,409
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
503
|
|
|
|
503
|
|
|
Additional paid-in capital
|
|
|
|
|
605,660
|
|
|
|
595,389
|
|
|
Retained earnings
|
|
|
|
|
679,716
|
|
|
|
621,896
|
|
|
Accumulated other comprehensive loss
|
|
|
|
|
(58,987
|
)
|
|
|
(46,031
|
)
|
|
Treasury stock
|
|
|
|
|
(402,793
|
)
|
|
|
(364,571
|
)
|
|
Total Belden stockholders’ equity
|
|
|
|
|
824,099
|
|
|
|
807,186
|
|
|
Noncontrolling interest
|
|
|
|
|
1,424
|
|
|
|
-
|
|
|
Total stockholders' equity
|
|
|
|
|
825,523
|
|
|
|
807,186
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
3,315,841
|
|
|
$
|
3,260,670
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BELDEN INC.
|
|
|
|
|
|
CONDENSED CONSOLIDATED CASH FLOW STATEMENTS
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
December 31, 2015
|
|
December 31, 2014
|
|
|
|
(In thousands)
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
|
$
|
66,180
|
|
|
$
|
74,449
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
150,342
|
|
|
|
102,162
|
|
|
Share-based compensation
|
|
|
17,745
|
|
|
|
18,858
|
|
|
Income from equity method investment
|
|
|
(1,770
|
)
|
|
|
(3,955
|
)
|
|
Tax benefit related to share-based compensation
|
|
|
(5,050
|
)
|
|
|
(6,859
|
)
|
|
Deferred income tax benefit
|
|
|
(45,674
|
)
|
|
|
(17,796
|
)
|
|
Changes in operating assets and liabilities, net of the effects of
currency exchange rate changes and acquired businesses:
|
|
|
|
|
|
Receivables
|
|
|
6,066
|
|
|
|
(15,810
|
)
|
|
Inventories
|
|
|
19,204
|
|
|
|
(2,260
|
)
|
|
Accounts payable
|
|
|
(38,907
|
)
|
|
|
28,120
|
|
|
Accrued liabilities
|
|
|
59,214
|
|
|
|
(5,598
|
)
|
|
Accrued taxes
|
|
|
11,981
|
|
|
|
9,058
|
|
|
Other assets
|
|
|
(3,070
|
)
|
|
|
10,223
|
|
|
Other liabilities
|
|
|
149
|
|
|
|
3,436
|
|
|
Net cash provided by operating activities
|
|
|
236,410
|
|
|
|
194,028
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Cash used to acquire businesses, net of cash acquired
|
|
|
(695,345
|
)
|
|
|
(347,817
|
)
|
|
Capital expenditures
|
|
|
(54,969
|
)
|
|
|
(45,459
|
)
|
|
Proceeds from disposal of tangible assets
|
|
|
533
|
|
|
|
1,884
|
|
|
Proceeds from (payments for) disposal of businesses
|
|
|
3,527
|
|
|
|
(956
|
)
|
|
Net cash used for investing activities
|
|
|
(746,254
|
)
|
|
|
(392,348
|
)
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Borrowings under credit arrangements
|
|
|
200,000
|
|
|
|
456,163
|
|
|
Tax benefit related to share-based compensation
|
|
|
5,050
|
|
|
|
6,859
|
|
|
Proceeds from noncontrolling interest
|
|
|
1,470
|
|
|
|
-
|
|
|
Debt issuance costs paid
|
|
|
(898
|
)
|
|
|
(10,700
|
)
|
|
Cash dividends paid
|
|
|
(8,395
|
)
|
|
|
(8,699
|
)
|
|
Withholding tax payments for share based payment awards, net of
proceeds from the exercise of stock options
|
|
|
(11,693
|
)
|
|
|
(11,708
|
)
|
|
Payments under share repurchase program
|
|
|
(39,053
|
)
|
|
|
(92,197
|
)
|
|
Payments under borrowing arrangements
|
|
|
(152,500
|
)
|
|
|
(2,500
|
)
|
|
Net cash provided by (used for) financing activities
|
|
|
(6,019
|
)
|
|
|
337,218
|
|
|
|
|
|
|
|
|
Effect of foreign currency exchange rate changes on cash and cash
equivalents
|
|
|
(8,548
|
)
|
|
|
(11,040
|
)
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
(524,411
|
)
|
|
|
127,858
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
741,162
|
|
|
|
613,304
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
216,751
|
|
|
$
|
741,162
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BELDEN INC.
|
|
CONSOLIDATED RECONCILIATION OF NON-GAAP MEASURES
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
In addition to reporting financial results in accordance with
accounting principles generally accepted in the United States, we
provide non-GAAP operating results adjusted for certain items,
including: asset impairments; accelerated depreciation expense due
to plant consolidation activities; purchase accounting effects
related to acquisitions, such as the adjustment of acquired
inventory and deferred revenue to fair value and transaction costs;
revenue and cost of sales deferrals for certain acquired product
lines subject to software revenue recognition accounting
requirements; severance, restructuring, and acquisition integration
costs; gains (losses) recognized on the disposal of businesses and
tangible assets; amortization of intangible assets; gains (losses)
on debt extinguishment; discontinued operations; and other costs. We
utilize the adjusted results to review our ongoing operations
without the effect of these adjustments and for comparison to
budgeted operating results. We believe the adjusted results are
useful to investors because they help them compare our results to
previous periods and provide important insights into underlying
trends in the business and how management oversees our business
operations on a day-to-day basis. Adjusted results should be
considered only in conjunction with results reported according to
accounting principles generally accepted in the United States.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
December 31, 2015
|
|
December 31, 2014
|
|
December 31, 2015
|
|
December 31, 2014
|
|
|
|
(In thousands, except percentages and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
GAAP revenues
|
|
$
|
597,244
|
|
|
$
|
608,910
|
|
|
$
|
2,309,222
|
|
|
$
|
2,308,265
|
|
|
Deferred revenue adjustments
|
|
|
5,260
|
|
|
|
4,817
|
|
|
|
51,361
|
|
|
|
11,954
|
|
|
Adjusted revenues
|
|
$
|
602,504
|
|
|
$
|
613,727
|
|
|
$
|
2,360,583
|
|
|
$
|
2,320,219
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
250,117
|
|
|
$
|
217,615
|
|
|
$
|
918,173
|
|
|
$
|
819,449
|
|
|
Deferred gross profit adjustments
|
|
|
6,450
|
|
|
|
4,055
|
|
|
|
52,876
|
|
|
|
10,777
|
|
|
Severance, restructuring, and acquisition integration costs
|
|
|
3,024
|
|
|
|
7,388
|
|
|
|
9,364
|
|
|
|
20,665
|
|
|
Accelerated depreciation
|
|
|
50
|
|
|
|
255
|
|
|
|
225
|
|
|
|
255
|
|
|
Purchase accounting effects related to acquisitions
|
|
|
-
|
|
|
|
133
|
|
|
|
267
|
|
|
|
8,433
|
|
|
Adjusted gross profit
|
|
$
|
259,641
|
|
|
$
|
229,446
|
|
|
$
|
980,905
|
|
|
$
|
859,579
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit margin
|
|
|
41.9
|
%
|
|
|
35.7
|
%
|
|
|
39.8
|
%
|
|
|
35.5
|
%
|
|
Adjusted gross profit margin
|
|
|
43.1
|
%
|
|
|
37.4
|
%
|
|
|
41.6
|
%
|
|
|
37.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income
|
|
$
|
57,010
|
|
|
$
|
43,271
|
|
|
$
|
140,553
|
|
|
$
|
163,119
|
|
|
Amortization of intangible assets
|
|
|
25,701
|
|
|
|
15,687
|
|
|
|
103,791
|
|
|
|
58,426
|
|
|
Severance, restructuring, and acquisition integration costs
|
|
|
13,637
|
|
|
|
22,018
|
|
|
|
47,170
|
|
|
|
70,827
|
|
|
Deferred gross profit adjustments
|
|
|
6,450
|
|
|
|
4,055
|
|
|
|
52,876
|
|
|
|
10,777
|
|
|
Purchase accounting effects related to acquisitions
|
|
|
325
|
|
|
|
2,667
|
|
|
|
9,747
|
|
|
|
12,540
|
|
|
Accelerated depreciation
|
|
|
81
|
|
|
|
1,074
|
|
|
|
388
|
|
|
|
1,074
|
|
|
Total operating income adjustments
|
|
|
46,194
|
|
|
|
45,501
|
|
|
|
213,972
|
|
|
|
153,644
|
|
|
Depreciation expense
|
|
|
11,419
|
|
|
|
11,019
|
|
|
|
46,163
|
|
|
|
42,662
|
|
|
Adjusted EBITDA
|
|
$
|
114,623
|
|
|
$
|
99,791
|
|
|
$
|
400,688
|
|
|
$
|
359,425
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income margin
|
|
|
9.5
|
%
|
|
|
7.1
|
%
|
|
|
6.1
|
%
|
|
|
7.1
|
%
|
|
Adjusted EBITDA margin
|
|
|
19.0
|
%
|
|
|
16.3
|
%
|
|
|
17.0
|
%
|
|
|
15.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from continuing operations
|
|
$
|
49,656
|
|
|
$
|
15,414
|
|
|
$
|
66,508
|
|
|
$
|
74,432
|
|
|
Operating income adjustments from above
|
|
|
46,194
|
|
|
|
45,501
|
|
|
|
213,972
|
|
|
|
153,644
|
|
|
Tax effect of adjustments
|
|
|
(26,558
|
)
|
|
|
(7,043
|
)
|
|
|
(66,777
|
)
|
|
|
(41,909
|
)
|
|
Adjusted income from continuing operations
|
|
$
|
69,292
|
|
|
$
|
53,872
|
|
|
$
|
213,703
|
|
|
$
|
186,167
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from continuing operations
|
|
$
|
49,656
|
|
|
$
|
15,414
|
|
|
$
|
66,508
|
|
|
$
|
74,432
|
|
|
Less: Net loss attributable to noncontrolling interest
|
|
|
(24
|
)
|
|
|
-
|
|
|
|
(24
|
)
|
|
|
-
|
|
|
GAAP income from continuing operations attributable to Belden
stockholders
|
|
$
|
49,680
|
|
|
$
|
15,414
|
|
|
$
|
66,532
|
|
|
$
|
74,432
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted income from continuing operations
|
|
$
|
69,292
|
|
|
$
|
53,872
|
|
|
$
|
213,703
|
|
|
$
|
186,167
|
|
|
Less: Net loss attributable to noncontrolling interest
|
|
|
(24
|
)
|
|
|
-
|
|
|
|
(24
|
)
|
|
|
-
|
|
|
Less: Amortization expense attributable to noncontrolling interest,
net of tax
|
|
|
5
|
|
|
|
-
|
|
|
|
5
|
|
|
|
-
|
|
|
Adjusted income from continuing operations attributable to Belden
stockholders
|
|
$
|
69,311
|
|
|
$
|
53,872
|
|
|
$
|
213,722
|
|
|
$
|
186,167
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from continuing operations per diluted share
attributable to Belden stockholders
|
|
$
|
1.17
|
|
|
$
|
0.35
|
|
|
$
|
1.55
|
|
|
$
|
1.69
|
|
|
Adjusted income from continuing operations per diluted share
attributable to Belden stockholders
|
|
$
|
1.63
|
|
|
$
|
1.24
|
|
|
$
|
4.98
|
|
|
$
|
4.23
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP and Adjusted diluted weighted average shares
|
|
|
42,482
|
|
|
|
43,516
|
|
|
|
42,953
|
|
|
|
43,997
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BELDEN INC.
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
FREE CASH FLOW
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
We define free cash flow, which is a non-GAAP financial measure, as
net cash provided by operating activities adjusted for capital
expenditures net of the proceeds from the disposal of tangible
assets and certain cash payments for severance and other costs for
the integration of our 2014 acquisition of Grass Valley. We believe
free cash flow provides useful information to investors regarding
our ability to generate cash from business operations that is
available for acquisitions and other investments, service of debt
principal, dividends and share repurchases. We use free cash flow,
as defined, as one financial measure to monitor and evaluate
performance and liquidity. Non-GAAP financial measures should be
considered only in conjunction with financial measures reported
according to accounting principles generally accepted in the United
States. Our definition of free cash flow may differ from definitions
used by other companies.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
December 31, 2015
|
|
December 31, 2014
|
|
December 31, 2015
|
|
December 31, 2014
|
|
|
|
(In thousands)
|
|
GAAP net cash provided by operating activities
|
|
$
|
144,429
|
|
|
$
|
129,262
|
|
|
$
|
236,410
|
|
|
$
|
194,028
|
|
|
Capital expenditures, net of proceeds from the disposal of
tangible assets
|
|
|
(15,475
|
)
|
|
|
(14,291
|
)
|
|
|
(54,436
|
)
|
|
|
(43,575
|
)
|
|
Cash paid for severance and other costs for the integration of our
acquisition of Grass Valley
|
|
|
-
|
|
|
|
15,935
|
|
|
|
-
|
|
|
|
37,720
|
|
|
Non-GAAP free cash flow
|
|
$
|
128,954
|
|
|
$
|
130,906
|
|
|
$
|
181,974
|
|
|
$
|
188,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BELDEN INC.
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
|
|
|
|
2016 REVENUES AND EARNINGS GUIDANCE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
Three Months Ended
|
|
|
|
December 31, 2016
|
|
April 3, 2016
|
|
Adjusted revenues
|
|
$2.295 - $2.345 billion
|
|
$530 - $550 million
|
|
Deferred revenue adjustments
|
|
($7 million)
|
|
($2 million)
|
|
GAAP revenues
|
|
$2.288 - $2.338 billion
|
|
$528 - $548 million
|
|
|
|
|
|
|
|
Adjusted income from continuing operations per diluted share
attributable to Belden stockholders
|
|
$5.10 - $5.40
|
|
$0.90 - $1.00
|
|
Amortization of intangible assets
|
|
($1.71)
|
|
($0.45)
|
|
Severance, restructuring, and acquisition integration costs
|
|
($0.60)
|
|
($0.30)
|
|
Deferred gross profit adjustments
|
|
($0.11)
|
|
($0.04)
|
|
GAAP income from continuing operations per diluted share
attributable to Belden stockholders
|
|
$2.68 - $2.98
|
|
$0.11 - $0.21
|
|
|
|
|
|
|
|
Our guidance for revenues and income from continuing operations per
diluted share attributable to Belden stockholders is based upon
information currently available regarding events and conditions that
will impact our future operating results. In particular, our results
are subject to the factors listed in the Forward-Looking Statements
in this release. In addition, our actual results are likely to be
impacted by other additional events for which information is not
available, such as asset impairments, purchase accounting effects
related to acquisitions, severance, restructuring, and acquisition
integration costs, gains (losses) recognized on the disposal of
tangible assets, gains (losses) on debt extinguishment, discontinued
operations, and other gains (losses) related to events or conditions
that are not yet known.
|
|
|
Earnings per Share (EPS)
All references to EPS within this earnings release refer to income from
continuing operations per diluted share attributable to Belden
stockholders.
Use of Non-GAAP Financial Information
Adjusted results are non-GAAP measures that reflect certain adjustments
the Company makes to provide insight into operating results. GAAP to
non-GAAP reconciliations accompany the consolidated financial statements
included in this release and have been published to the investor
relations section of the Company’s Web site at http://investor.belden.com.
Forward-Looking Statements
This release contains forward-looking statements including our
expectations for the first quarter and full-year 2016. Forward-looking
statements also include any other statements regarding future financial
performance (including revenues, expenses, earnings, margins, cash
flows, dividends, capital expenditures and financial condition), plans
and objectives, and related assumptions. Forward-looking statements
reflect management’s current beliefs and expectations and are not
guarantees of future performance. Actual results may differ materially
from those suggested by any forward-looking statements for a number of
reasons, including: the impact of a challenging global economy or a
downturn in served markets; the cost and availability of raw materials
including copper, plastic compounds, electronic components, and other
materials; the competitiveness of the global broadcast, enterprise, and
industrial markets; disruption of, or changes in, the Company’s key
distribution channels; volatility in credit and foreign exchange
markets; the inability to successfully complete and integrate
acquisitions in furtherance of the Company’s strategic plan; the
inability to execute and realize the expected benefits from strategic
initiatives (including revenue growth, cost control, and productivity
improvement programs); political and economic uncertainties in the
countries where the Company conducts business, including emerging
markets; the inability of the Company to develop and introduce new
products and competitive responses to our products; assertions that the
Company violates the intellectual property of others and the ownership
of intellectual property by competitors and others that prevents the use
of that intellectual property by the Company; variability in the
Company’s quarterly and annual effective tax rates; the impairment of
goodwill and other intangible assets and the resulting impact on
financial performance; the impact of regulatory requirements and other
legal compliance issues; disruptions in the Company’s information
systems including due to cyber-attacks; perceived or actual product
failures; risks related to the use of open source software; disruptions
and increased costs attendant to collective bargaining groups and other
labor matters; and other factors.
For a more complete discussion of risk factors, please see our Annual
Report on Form 10-K for the year ended December 31, 2014, filed with the
SEC on February 23, 2015. Belden disclaims any duty to update any
forward looking statements as a result of new information, future
developments, or otherwise, except as required by law.
About Belden
Belden Inc. delivers a comprehensive product portfolio designed to meet
the mission-critical network infrastructure needs of industrial,
enterprise and broadcast markets. With innovative solutions targeted at
reliable and secure transmission of rapidly growing amounts of data,
audio and video needed for today's applications, Belden is at the center
of the global transformation to a connected world. Founded in 1902, the
company is headquartered in St. Louis and has manufacturing capabilities
in North and South America, Europe and Asia. For more information, visit
us at www.belden.com
or follow us on Twitter @BeldenInc.
BDC-E

View source version on businesswire.com: http://www.businesswire.com/news/home/20160209005356/en/
Source: Belden Inc.