Attached files

file filename
8-K - 8-K - BELDEN INC.d582076d8k.htm

Exhibit 99.1

 

LOGO   7733 Forsyth Boulevard   Phone: 314.854.8000
  Suite 800   Fax: 314.854.8003
  St. Louis, Missouri 63105  
    www.Belden.com

News Release

Belden Reports Solid Results in Second Quarter 2013

St. Louis, Missouri – August 8, 2013 – Belden Inc. (NYSE: BDC), a global leader in high quality, end-to-end signal transmission solutions for mission-critical applications, today reported fiscal second quarter 2013 results for the period ended June 30, 2013.

Second Quarter Highlights

 

   

Increased adjusted income from continuing operations per diluted share to $0.99, up 11.2% over last year’s $0.89 per diluted share;

 

   

Expanded adjusted gross margin to 35.2% on adjusted revenues of $532.6 million, increasing 360 basis points from 31.6% in the year-ago period;

 

   

Grew adjusted operating income margin to 14.2%, increasing 210 basis points from 12.1% in the year-ago period;

 

   

Purchased 584,198 shares of Belden common stock for $31.25 million during the quarter; and

 

   

Raised the midpoint of full-year guidance for fiscal 2013 adjusted revenue to $2.09 – $2.12 billion and adjusted income from continuing operations per diluted share to $3.54 – $3.69.

Second Quarter 2013

Revenue for the quarter totaled $529.5 million, up $71.3 million, or 15.6%, compared to $458.2 million in the second quarter 2012. Gross margin in the second quarter was 33.8%, increasing 220 basis points from 31.6% in the year-ago period. Operating income margin in the second quarter was 10.2%, decreasing 140 basis points from 11.6% in the year-ago period. Income from continuing operations per diluted share totaled $0.66, compared to $0.86 in the second quarter 2012.

Adjusted revenue for the quarter totaled $532.6 million, up $74.4 million, or 16.2%, compared to $458.2 million in the second quarter 2012. Adjusted gross margin in the second quarter was 35.2%, increasing 360 basis points from 31.6% in the year-ago period. Adjusted operating income margin was 14.2%, increasing 210 basis points from 12.1% in the year-ago period. Adjusted income from continuing operations per diluted share totaled $0.99, compared to $0.89 in the second quarter 2012. A reconciliation of non-GAAP (adjusted) financial measures to comparable GAAP financial measures is provided as an appendix to this release.

John Stroup, President and CEO of Belden Inc., said, “Belden’s formation of four global segments announced in April was a considerable endeavor and a necessary element to achieving our long-term strategic goals, so our ability to deliver solid second quarter results is especially gratifying. Our strong performance in emerging markets offset soft demand in developed markets. We are pleased with our adjusted gross and operating income margins of 35.2% and 14.2%, respectively; a direct result of our continued focus on portfolio enhancement and business system improvements.


Belden Reports Solid Results in Second Quarter 2013 – Page 2 of 3

 

Outlook

“The global macroeconomic environment in 2013 is generally as we anticipated, and we remain confident in our ability to deliver consistent operating results in the second half of the year. Therefore, we are increasing the midpoint of both our revenue and earnings outlook for the full year,” said Mr. Stroup.

The Company expects third quarter 2013 adjusted revenues to be $525 – $535 million and adjusted income from continuing operations per diluted share to be $0.90 – $0.95. For the full year ending December 31, 2013, the Company now expects adjusted revenues to be $2.09 – $2.12 billion and adjusted income from continuing operations per diluted share to be $3.54 – $3.69. Previously, the Company expected full year adjusted revenues to be $2.07 – $2.12 billion and adjusted income from continuing operations per diluted share to be $3.49 – $3.69.

On a GAAP basis, the Company expects third quarter 2013 revenues to be $522 – $532 million and income from continuing operations per diluted share to be $0.55 – $0.60. For the full year ending December 31, 2013, the Company expects revenues to be $2.08 – $2.11 billion and income from continuing operations per diluted share to be $2.11 – $2.26.

Earnings Conference Call

Management will host a conference call today at 10:30 a.m. Eastern to discuss results of the quarter. 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 888-599-8685; the dial-in number for participants outside the U.S. is 913-312-0403. A replay of this conference call will remain accessible in the investor relations section of the Company’s website for a limited time.

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. All 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 website at http://investor.belden.com.

Forward Looking Statements

This release contains forward looking statements including our expectations for the third quarter and full-year 2013. Forward looking statements also include any other statements regarding future revenues, costs and expenses, operating income, earnings per share, margins, cash flows, dividends, and capital expenditures. These forward looking statements are based on forecasts and projections about the markets and industries served by the Company and about general economic conditions. They reflect management’s beliefs and expectations and are not guarantees of future performance. The Company’s actual results may differ materially from these expectations for a number of reasons including: changes in the global economy may impact the Company’s results;


Belden Reports Solid Results in Second Quarter 2013 – Page 3 of 3

 

turbulence in financial markets may increase the Company’s borrowing costs; the Company relies on key distributors in marketing products; the Company’s ability to execute and realize the expected benefits from strategic initiatives (including revenue growth, cost control, and productivity improvement programs); changes in the level of economic activity in the Company’s major geographic markets; difficulties in realigning manufacturing capacity and capabilities among the Company’s global manufacturing facilities; the competitiveness of the global broadcast, enterprise, and industrial markets; variability in the Company’s quarterly and annual effective tax rates; changes in accounting rules and interpretation of these rules which may affect the Company’s reported earnings; changes in currency exchange rates and political and economic uncertainties in the countries where the Company conducts business; demand for the Company’s products; the cost and availability of materials including copper, plastic compounds derived from fossil fuels, electronic components, and other materials; energy costs; the Company’s ability to achieve acquisition performance expectations and to integrate acquired businesses successfully; the ability of the Company to develop and introduce new products; the Company having to recognize charges that would reduce income as a result of impairing goodwill and other intangible assets; security risks and the potential for business interruption from operating in volatile countries; disruptions or failures of the Company’s (or the Company’s suppliers or customers) systems or operations in the event of a major earthquake, weather event, cyber-attack, terrorist attack, or other catastrophic event that could cause delays in completing sales, providing services, or performing other mission-critical functions; 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, 2012, filed with the SEC on February 28, 2013. 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

St. Louis–based 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.

Contact:

Belden Investor Relations

314-854-8054

Investor.Relations@Belden.com

BDC-E


BELDEN INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND

COMPREHENSIVE INCOME

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     June 30, 2013     July 1, 2012     June 30, 2013     July 1, 2012  
     (In thousands, except per share data)  

Revenues

   $ 529,491      $ 458,218      $ 1,036,964      $ 897,818   

Cost of sales

     (350,295     (313,570     (690,415     (620,371
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     179,196        144,648        346,549        277,447   

Selling, general and administrative expenses

     (93,503     (76,342     (185,485     (157,864

Research and development

     (20,931     (14,814     (41,356     (28,622

Amortization of intangibles

     (13,105     (2,415     (26,082     (5,499

Income from equity method investment

     2,256        1,960        4,527        4,701   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     53,913        53,037        98,153        90,163   

Interest expense

     (18,345     (12,499     (34,250     (24,418

Interest income

     149        211        257        562   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before taxes

     35,717        40,749        64,160        66,307   

Income tax expense

     (6,225     (1,044     (12,423     (6,863
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     29,492        39,705        51,737        59,444   

Income from discontinued operations, net of tax

     —          2,685        —          7,221   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 29,492      $ 42,390      $ 51,737      $ 66,665   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of common shares and equivalents:

        

Basic

     43,928        45,526        44,173        45,720   

Diluted

     44,790        46,305        45,107        46,623   

Basic income per share:

        

Continuing operations

   $ 0.67      $ 0.87      $ 1.17      $ 1.30   

Discontinued operations

     —          0.06        —          0.16   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 0.67      $ 0.93      $ 1.17      $ 1.46   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted income per share:

        

Continuing operations

   $ 0.66      $ 0.86      $ 1.15      $ 1.28   

Discontinued operations

     —          0.06        —          0.15   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 0.66      $ 0.92      $ 1.15      $ 1.43   
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

   $ 23,950      $ 14,152      $ 38,842      $ 49,053   
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividends declared per share

   $ 0.05      $ 0.05      $ 0.10      $ 0.10   


BELDEN INC.

OPERATING SEGMENT INFORMATION

(Unaudited)

 

     Three months ended     Six months ended  
     June 30, 2013     July 1, 2012     June 30, 2013     July 1, 2012  
     (In thousands)  

Revenues:

  

Broadcast Solutions

   $ 166,551      $ 74,335      $ 322,137      $ 144,392   

Enterprise Connectivity Solutions

     132,929        129,475        249,556        253,827   

Industrial Connectivity Solutions

     171,892        173,640        348,613        343,273   

Industrial IT Solutions

     58,119        56,231        116,658        107,113   

All other

     —          24,537        —          49,213   
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated

   $ 529,491      $ 458,218      $ 1,036,964      $ 897,818   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss):

        

Broadcast Solutions

   $ 3,505      $ 2,467      $ 3,359      $ 3,635   

Enterprise Connectivity Solutions

     14,675        14,284        23,510        24,036   

Industrial Connectivity Solutions

     24,344        26,725        48,793        45,698   

Industrial IT Solutions

     9,225        9,782        18,742        15,495   

All other

     1,278        (1,638     1,278        (2,180
  

 

 

   

 

 

   

 

 

   

 

 

 

Total segments

     53,027        51,620        95,682        86,684   

Eliminations

     (1,370     (543     (2,056     (1,222

Income from equity method investment

     2,256        1,960        4,527        4,701   
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated

   $ 53,913      $ 53,037      $ 98,153      $ 90,163   
  

 

 

   

 

 

   

 

 

   

 

 

 


BELDEN INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

 

     June 30, 2013     December 31, 2012  
     (Unaudited)        
     (In thousands)  
ASSETS     

Current assets:

    

Cash and cash equivalents

   $ 476,201      $ 395,095   

Receivables, net

     326,413        300,864   

Inventories, net

     209,691        215,282   

Income tax receivable

     20,382        —     

Deferred income taxes

     22,718        19,885   

Other current assets

     21,786        28,456   
  

 

 

   

 

 

 

Total current assets

     1,077,191        959,582   

Property, plant and equipment, less accumulated depreciation

     299,838        307,048   

Goodwill

     772,014        778,708   

Intangible assets, less accumulated amortization

     400,330        428,273   

Deferred income taxes

     40,098        46,970   

Other long-lived assets

     75,173        64,002   
  

 

 

   

 

 

 
   $ 2,664,644      $ 2,584,583   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY     

Current liabilities:

    

Accounts payable

   $ 190,531      $ 183,672   

Accrued liabilities

     162,275        166,272   

Current maturities of long-term debt

     23,810        15,678   

Current liabilities of discontinued operations

     —          86,860   
  

 

 

   

 

 

 

Total current liabilities

     376,616        452,482   

Long-term debt

     1,307,104        1,135,527   

Postretirement benefits

     139,573        144,320   

Other long-term liabilities

     46,039        40,394   

Stockholders’ equity:

    

Common stock

     503        503   

Additional paid-in capital

     587,029        598,180   

Retained earnings

     509,041        461,756   

Accumulated other comprehensive loss

     (43,460     (30,565

Treasury stock

     (257,801     (218,014
  

 

 

   

 

 

 

Total stockholders’ equity

     795,312        811,860   
  

 

 

   

 

 

 
   $ 2,664,644      $ 2,584,583   
  

 

 

   

 

 

 


BELDEN INC.

CONDENSED CONSOLIDATED CASH FLOW STATEMENTS

(Unaudited)

 

     Six Months Ended  
     June 30, 2013     July 1, 2012  
     (In thousands)  

Cash flows from operating activities:

    

Net income

   $ 51,737     $ 66,665   

Adjustments to reconcile net income to net cash provided by (used for) operating activities:

    

Depreciation and amortization

     47,787       23,659   

Share-based compensation

     7,366       6,339   

Pension funding less than pension expense

     1,723       883   

Provision for inventory obsolescence

     963       3,056   

Deferred income tax benefit

     (897 )     (10,368

Income from equity method investment

     (4,527 )     (4,701

Tax benefit related to share-based compensation

     (5,362 )     (3,909

Changes in operating assets and liabilities, net of the effects of currency exchange rate changes and acquired businesses:

    

Receivables

     (43,370 )     (27,553

Inventories

     6,312       13,418   

Accounts payable

     5,500       (10,823

Accrued liabilities

     (1,854 )     (23,754

Accrued taxes

     (85,769 )     3,566   

Other assets

     232       (1,832

Other liabilities

     3,659       (4,084
  

 

 

   

 

 

 

Net cash provided by (used for) operating activities

     (16,500 )     30,562   

Cash flows from investing activities:

    

Capital expenditures

     (20,266 )     (21,753

Cash used to acquire businesses, net of cash acquired

     (9,979 )     (587

Proceeds from disposal of tangible assets

     3,136       353   

Proceeds from disposal of business

     3,735        —     
  

 

 

   

 

 

 

Net cash used for investing activities

     (23,374 )     (21,987

Cash flows from financing activities:

    

Borrowings under credit arrangements

     388,220       —     

Payments under borrowing arrangements

     (197,191 )     (600

Payments under share repurchase program

     (62,500 )     (50,000

Debt issuance costs paid

     (7,817 )     —     

Cash dividends paid

     (2,310 )     (4,712

Proceeds (payments) from exercise of stock options, net of withholding tax payments

     (1,186 )     2,198   

Proceeds from settlement of derivatives

     —          2,733   

Tax benefit related to share-based compensation

     5,362       3,909   
  

 

 

   

 

 

 

Net cash provided by (used for) financing activities

     122,578       (46,472

Effect of foreign currency exchange rate changes on cash and cash equivalents

     (1,598 )     (7,541
  

 

 

   

 

 

 

Increase (decrease) in cash and cash equivalents

     81,106       (45,438

Cash and cash equivalents, beginning of period

     395,095       382,716   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 476,201     $ 337,278   
  

 

 

   

 

 

 


BELDEN INC.

RECONCILIATION OF NON-GAAP MEASURES

(Unaudited)

We define free cash flow, which is a non-GAAP financial measure, as net cash provided by operating activities adjusted for acquisition and divestiture transaction costs, capital expenditures net of the proceeds from the disposal of tangible assets, and non-recurring tax payments related to divestitures and settlement of a tax sharing agreement. 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     Six Months Ended  
    June 30, 2013     July 1, 2012     June 30, 2013     July 1, 2012  
    (In thousands)  

GAAP net cash provided by (used for) operating activities

  $ 55,226      $ 17,814      $ (16,500   $ 30,562   

Capital expenditures, net of proceeds from the disposal of tangible assets

    (11,770     (13,843     (17,130     (21,400

Non-recurring tax payments made for gain on 2012 sale of Thermax and Raydex cable business

    3,355        —          41,808        —     

Non-recurring tax payments made in settlement of tax sharing agreement with Cooper Industries

    —          —          30,000        —     
 

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP free cash flow

  $ 46,811      $ 3,971      $ 38,178      $ 9,162   
 

 

 

   

 

 

   

 

 

   

 

 

 


BELDEN INC.

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 to fair value; acquisition and divestiture transaction costs; revenue and cost of sales deferrals for acquired product lines subject to software revenue recognition accounting requirements; severance and other restructuring costs; gains (losses) recognized on the disposal of businesses and tangible assets; amortization of intangible assets; gains (losses) on debt extinguishment; 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     Six Months Ended  
    June 30, 2013     July 1, 2012     June 30, 2013     July 1, 2012  
    (In thousands, except percentages and per share amounts)  

GAAP revenues

  $ 529,491      $ 458,218      $ 1,036,964      $ 897,818   

Deferred revenue adjustments

    3,139        —          6,055        —     
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted revenues

  $ 532,630      $ 458,218      $ 1,043,019      $ 897,818   
 

 

 

   

 

 

   

 

 

   

 

 

 

GAAP gross profit

  $ 179,196      $ 144,648      $ 346,549      $ 277,447   

Severance and other restructuring costs

    3,061        —          3,170        —     

Accelerated depreciation

    2,685        —          2,685        —     

Deferred gross profit adjustments

    2,445        —          4,572        —     

Purchase accounting effects related to acquisitions

    —          —          6,550        —     
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted gross profit

  $ 187,387      $ 144,648      $ 363,526      $ 277,447   
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted gross profit margin

    35.2     31.6     34.9     30.9

GAAP operating income

  $ 53,913      $ 53,037      $ 98,153      $ 90,163   

Amortization of intangible assets

    13,105        2,415        26,082        5,499   

Severance and other restructuring costs

    4,965        —          5,753        —     

Accelerated depreciation

    2,685        —          2,685        —     

Deferred gross profit adjustments

    2,445        —          4,572        —     

Purchase accounting effects related to acquisitions

    —          —          6,550        —     

Gain on sale of assets

    (1,278     —          (1,278     —     
 

 

 

   

 

 

   

 

 

   

 

 

 

Total operating income adjustments

    21,922        2,415        44,364        5,499   
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

  $ 75,835      $ 55,452      $ 142,517      $ 95,662   
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income margin

    14.2     12.1     13.7     10.7

GAAP income from continuing operations

  $ 29,492      $ 39,705      $ 51,737      $ 59,444   

Operating income adjustments from above

    21,922        2,415        44,364        5,499   

Tax effect of adjustments

    (7,248     (868     (13,609     (1,893
 

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted income from continuing operations

  $ 44,166      $ 41,252      $ 82,492      $ 63,050   
 

 

 

   

 

 

   

 

 

   

 

 

 

GAAP income from continuing operations per diluted share

  $ 0.66      $ 0.86      $ 1.15      $ 1.28   

Adjusted income from continuing operations per diluted share

  $ 0.99      $ 0.89      $ 1.83      $ 1.35   

GAAP and Adjusted diluted weighted average shares

    44,790        46,305        45,107        46,623   


BELDEN INC.

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 to fair value; acquisition and divestiture transaction costs; revenue and cost of sales deferrals for acquired product lines subject to software revenue recognition accounting requirements; severance and other restructuring costs; gains (losses) recognized on the disposal of businesses and tangible assets; amortization of intangible assets; gains (losses) on debt extinguishment; 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 June 30, 2013  
    Broadcast
Solutions
    Enterprise
Connectivity
Solutions
    Industrial
Connectivity
Solutions
    Industrial IT
Solutions
    All Other     Total Segments     Eliminations     Income from
equity method
investment
    Consolidated  
    (In thousands, except percentages)  

GAAP revenues

  $ 166,551      $ 132,929      $ 171,892      $ 58,119      $ —        $ 529,491      $ —        $ —        $ 529,491   

Deferred revenue adjustments

    3,139        —          —          —          —          3,139        —          —          3,139   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted revenues

  $ 169,690      $ 132,929      $ 171,892      $ 58,119      $ —        $ 532,630      $ —        $ —        $ 532,630   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP operating income

  $ 3,505      $ 14,675      $ 24,344      $ 9,225      $ 1,278      $ 53,027      $ (1,370   $ 2,256      $ 53,913   

Amortization of intangible assets

    11,940        101        274        790        —          13,105        —          —          13,105   

Severance and other restructuring costs

    3,530        34        57        1,344        —          4,965        —          —          4,965   

Accelerated depreciation

    2,685        —          —          —            2,685        —          —          2,685   

Deferred gross profit adjustments

    2,445        —          —          —          —          2,445        —          —          2,445   

Gain on sale of assets

    —          —          —          —          (1,278     (1,278     —          —          (1,278
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating income adjustments

    20,600        135        331        2,134        (1,278     21,922        —          —          21,922   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

  $ 24,105      $ 14,810      $ 24,675      $ 11,359      $ —        $ 74,949      $ (1,370   $ 2,256      $ 75,835   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income margin

    14.2     11.1     14.4     19.5       14.1         14.2
    Three Months Ended July 1, 2012  
    Broadcast
Solutions
    Enterprise
Connectivity
Solutions
    Industrial
Connectivity
Solutions
    Industrial IT
Solutions
    All Other     Total Segments     Eliminations     Income from
equity method
investment
    Consolidated  
    (In thousands, except percentages)  

GAAP revenues

  $ 74,335      $ 129,475      $ 173,640      $ 56,231      $ 24,537      $ 458,218      $ —        $ —        $ 458,218   

Deferred revenue adjustments

    —          —          —          —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted revenues

  $ 74,335      $ 129,475      $ 173,640      $ 56,231      $ 24,537      $ 458,218      $ —        $ —        $ 458,218   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP operating income (loss)

  $ 2,467      $ 14,284      $ 26,725      $ 9,782      $ (1,638   $ 51,620      $ (543   $ 1,960      $ 53,037   

Amortization of intangible assets

    1,003        152        354        804        102        2,415        —          —          2,415   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating income adjustments

    1,003        152        354        804        102        2,415        —          —          2,415   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income (loss)

  $ 3,470      $ 14,436      $ 27,079      $ 10,586      $ (1,536   $ 54,035      $ (543   $ 1,960      $ 55,452   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income margin

    4.7     11.1     15.6     18.8     -6.3     11.8         12.1


BELDEN INC.

RECONCILIATION OF NON-GAAP MEASURES

2013 REVENUE AND EARNINGS GUIDANCE

 

    

Year Ended
December 31, 2013

  

Three Months Ended
September 29, 2013

Non-GAAP revenue

   $2.09 - $2.12 billion    $525 - $535 million

Deferred revenue adjustments

   ($12 million)    ($3 million)

GAAP revenue

   $2.08 - $2.11 billion    $522 - $532 million

Non-GAAP income from continuing operations per diluted share

   $3.54 - $3.69    $0.90 - $0.95

Amortization of intangible assets

   ($0.85)    ($0.21)

Plant consolidation and other restructuring costs

   ($0.33)    ($0.10)

Deferred gross profit adjustments

   ($0.16)    ($0.04)

Purchase accounting effects related to Miranda, PPC, and Softel acquisitions

   ($0.11)   

Gain on sale of assets

   $0.02   

GAAP income from continuing operations per diluted share

   $2.11 - $2.26    $0.55 - $0.60

Our guidance for income from continuing operations per diluted share is based upon the extent of information currently available regarding events and conditions that will impact our future operating results for 2013. Our actual income from continuing operations per diluted share may be impacted by other additional events for which information is not available, such as asset impairments, purchase accounting effects related to acquisitions, severance and other restructuring costs, gains (losses) recognized on the disposal of tangible assets, gains (losses) on debt extinguishment, and other gains (losses) related to events or conditions that are not yet known.