| | | | |
 | | 1 North Brentwood Boulevard | | Phone: 314.854.8000 |
| 15th Floor | | Fax: 314.854.8003 |
| St. Louis, Missouri 63105 | | |
| | | www.Belden.com |
News Release
Belden Reports Strong Results for Fourth Quarter and Full Year 2015
St. Louis, Missouri – February 9, 2016 – 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
Belden Reports Strong Results for Fourth Quarter and Full Year 2015
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.
Belden Reports Strong Results for Fourth Quarter and Full Year 2015
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 Solutions | | | Industrial Connectivity Solutions | | | Industrial IT Solutions | | | 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 December 31, 2016 | | Three Months Ended 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.
Belden Reports Strong Results for Fourth Quarter and Full Year 2015
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 athttp://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 Reports Strong Results for Fourth Quarter and Full Year 2015
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