Attached files

file filename
8-K - 8-K - BELDEN INC.d868088d8k.htm

Exhibit 99.1

 

LOGO

1 North Brentwood Boulevard

15th Floor

St. Louis, Missouri 63105

Phone: 314.854.8000

Fax: 314.854.8003

 

www.Belden.com

News Release

Belden Reports Record Results in Fourth Quarter and Full Year 2014

St. Louis, Missouri – February 5, 2015 – 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 2014 results for the period ended December 31, 2014.

Fourth Quarter 2014 Highlights

 

    Grew revenues by 19.5% year-over-year;

 

    Achieved organic revenue growth of 7.2% from the prior year period;

 

    Expanded adjusted gross profit margins to 37.4%, increasing 220 basis points from 35.2% in the year-ago period;

 

    Delivered record adjusted operating profit margins of 14.5%, a 70 basis point increase from 13.8% in the year-ago period;

 

    Generated record adjusted income from continuing operations per diluted share of $1.24, up 36.3% over last year’s $0.91; and

 

    Announced the acquisition of Tripwire, a leading global provider of advanced threat, security and compliance solutions.

Full Year 2014 Highlights

 

    Achieved record revenues of $2.31 billion, an increase of 11.6% year-over-year;

 

    Expanded adjusted gross profit margins to a record 37.0%, increasing 180 basis points from 35.2% in the year-ago period;

 

    Delivered record adjusted income from continuing operations per diluted share of $4.23, up 14.6% over last year’s $3.69;

 

    Generated $188 million of free cash flow for the year, exceeding adjusted income from continuing operations for the 10th consecutive year; and

 

    Committed more than $1 billion in capital to the acquisitions of Grass Valley, ProSoft, and Tripwire.

Fourth Quarter 2014

On a GAAP basis, revenues for the quarter totaled $608.9 million, up $99.2 million, or 19.5%, compared to $509.8 million in the fourth quarter 2013. Gross profit margin in the fourth quarter was 35.7%, increasing 140 basis points from 34.3% in the year-ago period. Operating profit margin in the fourth quarter was 7.1%, decreasing from 9.6% in the year-ago period. Income from continuing operations per diluted share totaled $0.35, compared to $0.54 in the fourth quarter 2013, a year-over-year decrease of 35.2%. The year-over-year decrease in both operating profit margin and income from continuing operations per diluted share was largely a result of restructuring costs and amortization of intangibles at Grass Valley and ProSoft.


Belden Reports Record Results in Fourth Quarter and Full Year 2014 –

Page 2 of 3

Adjusted revenue for the quarter totaled $613.7 million, up $97.8 million, or 19.0%, compared to $515.9 million in the fourth quarter 2013. Adjusted gross profit margin in the fourth quarter was 37.4%, increasing 220 basis points from 35.2% in the year-ago period. Adjusted operating profit margin in the fourth quarter was 14.5%, increasing 70 basis points from 13.8% in the year-ago period. Adjusted income from continuing operations per diluted share totaled $1.24, compared to $0.91 in the fourth quarter 2013, a year-over-year increase of 36.3%. 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, “It was a strong finish to a great year, with year over year organic growth in the fourth quarter exceeding 7%. I’m extremely pleased with our record results, including adjusted operating profit margins of 14.5% and growth of adjusted income from continuing operations per diluted share of more than 36% from the year-ago period. I want to thank the team for their solid execution during the quarter as they created momentum that I believe we can build upon.”

Full Year 2014

On a GAAP basis, revenues for the year totaled $2.308 billion, up $239 million, or 11.6%, compared to $2.069 billion in the full year 2013. Gross profit margin in 2014 was 35.5%, increasing 150 basis points from 34.0% in the year-ago period. Operating profit margin in 2014 was 7.1%, decreasing 260 basis points from 9.7% in the year-ago period. Income from continuing operations per diluted share totaled $1.69, compared to $2.34 in 2013, a year-over-year decrease of 28%. The year-over-year decrease in both operating profit margin and income from continuing operations per diluted share was largely a result of restructuring costs and amortization of intangibles at Grass Valley and ProSoft.

Adjusted revenue for the year totaled $2.320 billion, up $236 million, or 11.3%, compared to $2.084 billion in 2013. Adjusted gross profit margin in 2014 was 37.0%, increasing 180 basis points from 35.2% in the year-ago period. Adjusted operating profit margin in 2014 was 13.7%, decreasing 10 basis points from 13.8% in the year-ago period. Adjusted income from continuing operations per diluted share totaled $4.23, compared to $3.69 in 2013, a year-over-year increase of 14.6%.

Mr. Stroup remarked, “2014 was another great year for Belden. We drove total revenue growth of almost 12%, achieved record adjusted income from continuing operations per diluted share of $4.23, and generated free cash flow in excess of net income for the 10th consecutive year. More importantly, this was achieved in a year in which more than a billion dollars of capital was committed to strategic acquisitions.”

Outlook

“While a stronger US dollar and lower commodity costs will impact our results, we benefit from an attractive and diverse portfolio, a proven business system, and a well-designed operational

and capital structure. As a result, I’m pleased to issue adjusted earnings guidance for the full year 2015 that represents growth in the range of 25% to 32%,” said Mr. Stroup.

The Company expects first quarter 2015 adjusted revenues to be $565 – $585 million and adjusted income from continuing operations per diluted share to be $0.94 – $1.04. For the full


Belden Reports Record Results in Fourth Quarter and Full Year 2014 –

Page 3 of 3

year ending December 31, 2015, the Company now expects adjusted revenues to be $2.475 – $2.525 billion compared to the previously guided range of $2.565 – $2.615 billion. The expected range of adjusted income from continuing operations per diluted share is now $5.28 – $5.58 compared to the previously guided range of $5.35 to $5.65.

On a GAAP basis, the Company expects first quarter 2015 revenues to be $544 – $564 million and loss from continuing operations per diluted share to be $(0.13) – $(0.03). For the full year ending December 31, 2015, the Company expects revenues to be $2.417 – $2.467 billion and income from continuing operations per diluted share to be $2.37 – $2.67.

Earnings Conference Call

Management will host a conference call today at 10:30 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 888-256-9157; the dial-in number for participants outside the U.S. is 913-312-0977. 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 AND COMPREHENSIVE INCOME

(Unaudited)

 

     Three Months Ended     Twelve Months Ended  
     December 31, 2014     December 31, 2013     December 31, 2014     December 31, 2013  
     (In thousands, except per share data)  

Revenues

   $ 608,910     $ 509,751     $ 2,308,265     $ 2,069,193   

Cost of sales

     (391,295 )     (334,712 )     (1,488,816 )     (1,364,764
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

  217,615     175,039     819,449     704,429   

Selling, general and administrative expenses

  (128,091 )   (96,327 )   (487,945 )   (378,009

Research and development

  (31,281 )   (20,780 )   (113,914 )   (83,277

Amortization of intangibles

  (15,687 )   (12,395 )   (58,426 )   (50,803

Income from equity method investment

  715     3,637     3,955     8,922   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

  43,271     49,174     163,119     201,262   

Interest expense

  (23,477 )   (19,586 )   (82,156 )   (73,095

Interest income

  163     145     583     494   

Loss on debt extinguishment

  —        (1,612 )   —        (1,612
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before taxes

  19,957     28,121     81,546     127,049   

Income tax expense

  (4,543 )   (4,192 )   (7,114 )   (22,315
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

  15,414     23,929     74,432     104,734   

Income (loss) from discontinued operations, net of tax

  579     (1,421 )   579     (1,421

Loss from disposal of discontinued operations, net of tax

  —        —        (562 )   —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

$ 15,993   $ 22,508   $ 74,449   $ 103,313   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of common shares and equivalents:

Basic

  42,796     43,459     43,273     43,871   

Diluted

  43,516     44,214     43,997     44,737   

Basic income (loss) per share:

Continuing operations

$ 0.36    $ 0.55    $ 1.72    $ 2.39   

Discontinued operations

  0.01      (0.03   0.01      (0.03

Disposal of discontinued operations

  —        —        (0.01   —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

$ 0.37    $ 0.52    $ 1.72    $ 2.36   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted income (loss) per share:

Continuing operations

$ 0.35    $ 0.54    $ 1.69    $ 2.34   

Discontinued operations

  0.01      (0.03   0.01      (0.03

Disposal of discontinued operations

  —        —        (0.01   —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

$ 0.36    $ 0.51    $ 1.69    $ 2.31   
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income (loss)

$ (352 $ 31,079    $ 57,599    $ 104,697   
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividends declared per share

$ 0.05   $ 0.05   $ 0.20   $ 0.20   


BELDEN INC.

OPERATING SEGMENT INFORMATION

(Unaudited)

 

     Three months ended     Twelve months ended  
     December 31, 2014     December 31, 2013     December 31, 2014     December 31, 2013  
     (In thousands)  

Revenues:

    

Broadcast Solutions

   $ 248,419     $ 165,701     $ 916,632      $ 663,900   

Enterprise Connectivity Solutions

     110,780       120,167       455,795        493,129   

Industrial Connectivity Solutions

     173,707       165,022       682,374        680,643   

Industrial IT Solutions

     76,004       58,861       253,464        231,521   
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated revenues

$ 608,910    $ 509,751    $ 2,308,265    $ 2,069,193   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income:

Broadcast Solutions

$ 6,404   $ 4,199   $ 4,093    $ 15,099   

Enterprise Connectivity Solutions

  9,606      11,259      47,715      48,753   

Industrial Connectivity Solutions

  20,381     20,843     80,435      92,562   

Industrial IT Solutions

  7,287     10,505     30,803      38,440   

All other

  —        —        —        1,278   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total segments

  43,678     46,806     163,046      196,132   

Eliminations

  (1,122 )   (1,269 )   (3,882   (3,792

Income from equity method investment

  715     3,637     3,955      8,922   
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated operating income

$ 43,271   $ 49,174   $ 163,119    $ 201,262   
  

 

 

   

 

 

   

 

 

   

 

 

 


BELDEN INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

 

     December 31, 2014     December 31, 2013  
     (Unaudited)        
     (In thousands)  
ASSETS     

Current assets:

    

Cash and cash equivalents

   $ 741,162      $ 613,304   

Receivables, net

     379,777        304,204   

Inventories, net

     228,398        207,980   

Deferred income taxes

     22,157        28,767   

Other current assets

     42,656        41,243   
  

 

 

   

 

 

 

Total current assets

  1,414,150      1,195,498   

Property, plant and equipment, less accumulated depreciation

  316,385      300,835   

Goodwill

  943,374      773,048   

Intangible assets, less accumulated amortization

  461,292      376,976   

Deferred income taxes

  40,652      26,034   

Other long-lived assets

  86,974      79,362   
  

 

 

   

 

 

 
$ 3,262,827    $ 2,751,753   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:

Accounts payable

$ 272,439    $ 199,897   

Accrued liabilities

  250,420      199,169   

Current maturities of long-term debt

  2,500      2,500   
  

 

 

   

 

 

 

Total current liabilities

  525,359      401,566   

Long-term debt

  1,765,422      1,364,536   

Postretirement benefits

  122,627      105,924   

Other long-term liabilities

  42,233      43,186   

Stockholders’ equity:

Common stock

  503      503   

Additional paid-in capital

  595,389      585,753   

Retained earnings

  621,896      556,214   

Accumulated other comprehensive loss

  (46,031   (29,181

Treasury stock

  (364,571   (276,748
  

 

 

   

 

 

 

Total stockholders’ equity

  807,186      836,541   
  

 

 

   

 

 

 
$ 3,262,827    $ 2,751,753   
  

 

 

   

 

 

 


BELDEN INC.

CONDENSED CONSOLIDATED CASH FLOW STATEMENTS

(Unaudited)

 

     Twelve Months Ended  
     December 31, 2014     December 31, 2013  
     (In thousands)  

Cash flows from operating activities:

    

Net income

   $ 74,449      $ 103,313   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     102,162        94,451   

Share-based compensation

     18,858        14,854   

Provision for inventory obsolescence

     6,581        4,623   

Pension funding less than pension expense

     3,731        2,833   

Loss on debt extinguishment

     —          1,612   

Income from equity method investment

     (3,955     (8,922

Tax benefit related to share-based compensation

     (6,859     (10,734

Deferred income tax expense (benefit)

     (17,796     5,457   

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

    

Receivables

     (15,810     (18,132

Inventories

     (8,841     2,249   

Accounts payable

     28,120        12,994   

Accrued liabilities

     (5,598     31,690   

Accrued taxes

     9,058        (89,427

Other assets

     10,223        4,542   

Other liabilities

     (295     13,198   
  

 

 

   

 

 

 

Net cash provided by operating activities

  194,028      164,601   

Cash flows from investing activities:

Cash used to acquire businesses, net of cash acquired

  (347,817   (9,979

Capital expenditures

  (45,459   (40,209

Proceeds from (payments for) disposal of businesses

  (956   3,735   

Proceeds from disposal of tangible assets

  1,884      3,169   
  

 

 

   

 

 

 

Net cash used for investing activities

  (392,348   (43,284

Cash flows from financing activities:

Borrowings under credit arrangements

  456,163      637,595   

Payments under share repurchase program

  (92,197   (93,750

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

  (11,708   (3,019

Debt issuance costs paid

  (10,700   (17,376

Cash dividends paid

  (8,699   (6,678

Payments under borrowing arrangements

  (2,500   (434,743

Tax benefit related to share-based compensation

  6,859      10,734   
  

 

 

   

 

 

 

Net cash provided by financing activities

  337,218      92,763   

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

  (11,040   4,129   
  

 

 

   

 

 

 

Increase in cash and cash equivalents

  127,858      218,209   

Cash and cash equivalents, beginning of period

  613,304      395,095   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

$ 741,162    $ 613,304   
  

 

 

   

 

 

 


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 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, 2014     December 31, 2013     December 31, 2014     December 31, 2013  
     (In thousands, except percentages and per share amounts)  

GAAP revenues

   $ 608,910      $ 509,751      $ 2,308,265      $ 2,069,193   

Deferred revenue adjustments

     4,817        6,127        11,954        15,297   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted revenues

$ 613,727    $ 515,878    $ 2,320,219    $ 2,084,490   
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP gross profit

$ 217,615    $ 175,039    $ 819,449    $ 704,429   

Deferred gross profit adjustments

  4,055      4,484      10,777      11,337   

Severance and other restructuring costs

  7,388      2,078      20,665      7,124   

Accelerated depreciation

  255      —        255      4,861   

Purchase accounting effects related to acquisitions

  133      —        8,433      6,550   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted gross profit

$ 229,446    $ 181,601    $ 859,579    $ 734,301   
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP gross profit margin

  35.7   34.3   35.5   34.0

Adjusted gross profit margin

  37.4   35.2   37.0   35.2

GAAP operating income

$ 43,271    $ 49,174    $ 163,119    $ 201,262   

Amortization of intangible assets

  15,687      12,395      58,426      50,803   

Severance and other restructuring costs

  22,018      5,365      70,827      14,888   

Deferred gross profit adjustments

  4,055      4,484      10,777      11,337   

Accelerated depreciation

  1,074      —        1,074      4,861   

Purchase accounting effects related to acquisitions

  2,667      —        12,540      6,550   

Gain on sale of assets

  —        —        —        (1,278
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating income adjustments

  45,501      22,244      153,644      87,161   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted operating income

$ 88,772    $ 71,418    $ 316,763    $ 288,423   
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP operating income margin

  7.1   9.6   7.1   9.7

Adjusted operating income margin

  14.5   13.8   13.7   13.8

GAAP income from continuing operations

$ 15,414    $ 23,929    $ 74,432    $ 104,734   

Operating income adjustments from above

  45,501      22,244      153,644      87,161   

Loss on debt extinguishment

  —        1,612      —        1,612   

Tax effect of adjustments

  (7,043   (7,561   (41,909   (28,368
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted income from continuing operations

$ 53,872    $ 40,224    $ 186,167    $ 165,139   
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP income from continuing operations per diluted share

$ 0.35    $ 0.54    $ 1.69    $ 2.34   

Adjusted income from continuing operations per diluted share

$ 1.24    $ 0.91    $ 4.23    $ 3.69   

GAAP and Adjusted diluted weighted average shares

  43,516      44,214      43,997      44,737   


BELDEN INC.

OPERATING SEGMENT RECONCILIATION OF NON-GAAP MEASURES

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 to fair value and transaction costs; revenue and cost of sales deferrals for 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; 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 December 31, 2014  
     Broadcast
Solutions
    Enterprise
Connectivity
Solutions
    Industrial
Connectivity
Solutions
    Industrial IT
Solutions
    Total Segments     Eliminations     Income from
equity method
investment
     Consolidated  
     (In thousands, except percentages)  

GAAP revenues

   $ 248,419      $ 110,780      $ 173,707      $ 76,004      $ 608,910      $ —        $ —         $ 608,910   

Deferred revenue adjustments

     4,817        —          —          —          4,817        —          —           4,817   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted revenues

$ 253,236    $ 110,780    $ 173,707    $ 76,004    $ 613,727    $ —      $ —      $ 613,727   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

GAAP operating income

$ 6,404    $ 9,606    $ 20,381    $ 7,287    $ 43,678    $ (1,122 $ 715    $ 43,271   

Severance and other restructuring costs

  13,796      1,271      1,703      5,248      22,018      —        —        22,018   

Amortization of intangible assets

  12,776      153      434      2,324      15,687      —        —        15,687   

Deferred gross profit adjustments

  4,055      —        —        —        4,055      —        —        4,055   

Purchase accounting effects of acquisitions

  1,116      322      795      434      2,667      —        —        2,667   

Accelerated depreciation

  1,074      —        —        —        1,074      —        —        1,074   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total operating income adjustments

  32,817      1,746      2,932      8,006      45,501      —        —        45,501   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted operating income

$ 39,221    $ 11,352    $ 23,313    $ 15,293    $ 89,179    $ (1,122 $ 715    $ 88,772   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

GAAP operating income margin

  2.6   8.7   11.7   9.6   7.2   7.1

Adjusted operating income margin

  15.5   10.2   13.4   20.1   14.5   14.5
     Three Months Ended December 31, 2013  
     Broadcast
Solutions
    Enterprise
Connectivity
Solutions
    Industrial
Connectivity
Solutions
    Industrial IT
Solutions
    Total Segments     Eliminations     Income from
equity method
investment
     Consolidated  
     (In thousands, except percentages)  

GAAP revenues

   $ 165,701      $ 120,167      $ 165,022      $ 58,861      $ 509,751      $ —        $ —         $ 509,751   

Deferred revenue adjustments

     6,127        —          —          —          6,127        —          —           6,127   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted revenues

$ 171,828    $ 120,167    $ 165,022    $ 58,861    $ 515,878    $ —      $ —      $ 515,878   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

GAAP operating income

$ 4,199    $ 11,259    $ 20,843    $ 10,505    $ 46,806    $ (1,269 $ 3,637    $ 49,174   

Amortization of intangible assets

  11,097      235      268      795      12,395      —        —        12,395   

Severance and other restructuring costs

  4,573      207      381      204      5,365      —        —        5,365   

Deferred gross profit adjustments

  4,484      —        —        —        4,484      —        —        4,484   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total operating income adjustments

  20,154      442      649      999      22,244      —        —        22,244   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted operating income

$ 24,353    $ 11,701    $ 21,492    $ 11,504    $ 69,050    $ (1,269 $ 3,637    $ 71,418   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

GAAP operating income margin

  2.5   9.4   12.6   17.8   9.2   9.6

Adjusted operating income margin

  14.2   9.7   13.0   19.5   13.4   13.8


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, non-recurring tax payments related to divestitures and the settlement of a tax sharing agreement, and 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, 2014     December 31, 2013     December 31, 2014     December 31, 2013  
     (In thousands)  

GAAP net cash provided by operating activities

   $ 129,262     $ 113,798     $ 194,028     $ 164,601  

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

     (14,291     (8,790     (43,575     (37,040

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

     —          —          —          41,808   

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

     —          —          —          30,000   

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

$ 130,906    $ 105,008    $ 188,173    $ 199,369   
  

 

 

   

 

 

   

 

 

   

 

 

 


BELDEN INC.

RECONCILIATION OF NON-GAAP MEASURES

2015 REVENUE AND EARNINGS GUIDANCE

 

    

Year Ended

December 31, 2015

  Three Months Ended
March 29, 2015
  

 

 

 

Adjusted revenues

$2.475 - $2.525 billion $565 - $585 million

Deferred revenue adjustments

($58 million) ($21 million)
  

 

 

 

GAAP revenues

$2.417 - $2.467 billion $544 - $564 million
  

 

 

 

Adjusted income from continuing operations per diluted share

$5.28 - $5.58 $0.94 - $1.04

Amortization of intangible assets

($1.66) ($0.42)

Deferred gross profit adjustments

($0.81) ($0.29)

Severance, restructuring, and acquisition integration costs

($0.32) ($0.24)

Tripwire compensation expense resulting from the acquisition

($0.12) ($0.12)
  

 

 

 

GAAP income (loss) from continuing operations per diluted share

$2.37—$2.67 ($0.13) -($0.03)
  

 

 

 

Our guidance for revenues and income (loss) 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 2015. 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 and other restructuring 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.


Belden Reports Record Results in Fourth Quarter and Full Year 2014

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 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 2015. 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 current 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; 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, 2013, filed with the SEC on February 27, 2014. 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.


Belden Reports Record Revenues in the Third Quarter 2014

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.

Contact:

Belden Investor Relations

314-854-8054

Investor.Relations@Belden.com

BDC-E