EX-99.1 2 exhibit991newsreleasedated.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1
 
graphica05.jpg
 
 
 
 
  
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 Results for Fourth Quarter and Full Year 2017

St. Louis, Missouri - February 1, 2018 - 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 2017 results for the period ended December 31, 2017.

Fourth Quarter 2017

On a GAAP basis, revenues for the quarter totaled $604.9 million, declining 1.2% from $612.4 million in the prior-year period. Net income was $30.5 million, a decrease of $2.9 million, or 8.7%, compared to $33.4 million in the year-ago period. Net income was impacted by a one-time charge of $28.4 million related to the enactment of the Tax Cuts and Jobs Act (“TCJA”). Net income as a percentage of revenues was 5.0%, decreasing 40 basis points from 5.4% in the prior-year period. EPS totaled $0.51 compared to $0.58 in the fourth quarter 2016. The one-time charge as a result of the TCJA enactment had an EPS impact of $0.67.

The $604.9 million of quarterly revenue represents a decrease of $3.3 million, or 0.6%, compared to adjusted revenue of $608.2 million in the fourth quarter 2016. Adjusted EBITDA margin was 18.2%, decreasing 190 basis points compared to 20.1% in the year-ago period. Adjusted EPS was $1.62, increasing 14.1% compared to $1.42 in the fourth quarter 2016. Adjusted results are non-GAAP measures, and a non-GAAP reconciliation table is provided as an appendix to this release.

John Stroup, President, CEO, and Chairman of Belden Inc., said, “Most of our businesses performed in line with our expectations, with the exception of an isolated situation in our Broadcast Solutions segment. We had expected to recognize revenue on $36 million of product that was shipped in 2017, but we were unable to do so as a result of technical U.S. GAAP revenue recognition requirements identified by our team during the year-end closing process. As a result, these 2017 shipments will now be recognized as revenue in 2018 and will be additive to the revenue that we otherwise would have anticipated.”

Full Year 2017

On a GAAP basis, revenue for the year totaled $2.389 billion, up 1.4% compared to $2.357 billion in the full year 2016. Net income was $93.2 million, a decrease of $34.8 million compared to $128.0 million in 2016. Net income was impacted by a $32.2 million after-tax loss on debt extinguishment related to our debt refinancing and repayment during the year. In addition, net income was impacted by a one-time charge of $28.4 million related to the enactment of the TCJA. Net income as a percentage of revenue was 3.9% for the full year compared to 5.4% in 2016. EPS was $1.37 compared to $2.65 in 2016.
 
The $2.389 billion of annual revenue represents an increase of $30.8 million, or 1.3%, over the adjusted revenues of $2.358 billion in 2016. Adjusted EBITDA margin was 18.2%, declining 10 basis points compared to 18.3% in 2016. Adjusted net income was $265.0 million, increasing $25.0 million, or 10.4%, compared to $240.0 million in 2016. Adjusted EPS increased 1.5% to $5.35, compared to $5.27 in 2016.

Mr. Stroup remarked, “2017 was highlighted by significant improvements to our balance sheet and disciplined capital deployment. We are pleased with the acquisition of Thinklogical and increased investment in organic initiatives, which we expect to drive meaningful growth in future periods.”










Outlook

“I am optimistic about our opportunities to drive meaningful organic and inorganic growth, as we continue to pursue a number of attractive acquisition opportunities that complement our strategic plans. We also expect our proven Lean enterprise system to continue to drive substantial margin expansion,” said Mr. Stroup.

The Company expects first quarter 2018 revenue to be $575 - $595 million. For the full year ending December 31, 2018, the Company expects revenue to be $2.528 - $2.578 billion compared to the previously guided range of $2.492 - $2.542 billion. This $36.0 million increase reflects the delayed revenue recognition described above.

The Company expects first quarter 2018 GAAP EPS to be $0.37 - $0.47. For the full year ending December 31, 2018, the Company now expects GAAP EPS to be $3.96 - $4.21, compared to the previously guided range of $4.33 - $4.58.

The Company expects first quarter 2018 adjusted EPS to be $1.05 - $1.15. For the full year ending December 31, 2018, the Company continues to expect adjusted EPS of $5.95 - $6.20. This guidance includes an increase in EPS related to the delayed revenue recognition and an offsetting impact of a higher effective tax rate due to the enactment of the TCJA.

Earnings Conference Call

Management will host a conference call today at 8:30 am ET 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 800-281-7973; the dial-in number for participants outside the U.S. is 323-794-2093. A replay of this conference call will remain accessible in the investor relations section of the Company’s website for a limited time.

Net Income and Earnings per Share (EPS)

All references to Net Income and EPS within this earnings release refer to net income attributable to Belden and income from continuing operations per diluted share attributable to Belden common stockholders, respectively.

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 condensed 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.










BELDEN INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 
 
 
Three Months Ended
 
Twelve Months Ended
 
 
December 31, 2017
 
December 31, 2016
 
December 31, 2017
 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
(In thousands, except per share data)
Revenues
 
$
604,884

 
$
612,435

 
$
2,388,643

 
$
2,356,672

Cost of sales
 
(375,292
)
 
(350,651
)
 
(1,454,604
)
 
(1,375,678
)
Gross profit
 
229,592

 
261,784

 
934,039

 
980,994

Selling, general and administrative expenses
 
(114,236
)
 
(122,099
)
 
(461,022
)
 
(494,224
)
Research and development
 
(29,222
)
 
(34,304
)
 
(134,330
)
 
(140,601
)
Amortization of intangibles
 
(26,053
)
 
(22,782
)
 
(103,997
)
 
(98,385
)
Impairment of assets held for sale
 

 
(23,931
)
 

 
(23,931
)
Operating income
 
60,081

 
58,668

 
234,690

 
223,853

Interest expense, net
 
(16,477
)
 
(23,092
)
 
(82,901
)
 
(95,050
)
Loss on debt extinguishment
 

 
(2,342
)
 
(52,441
)
 
(2,342
)
Income before taxes
 
43,604

 
33,234

 
99,348

 
126,461

Income tax benefit (expense)
 
(13,168
)
 
49

 
(6,495
)
 
1,185

Net income
 
30,436

 
33,283

 
92,853

 
127,646

Less: Net loss attributable to noncontrolling interest
 
(83
)
 
(71
)
 
(357
)
 
(357
)
Net income attributable to Belden
 
30,519

 
33,354

 
93,210

 
128,003

Less: Preferred stock dividends
 
8,733

 
8,733

 
34,931

 
15,428

Net income attributable to Belden common stockholders
 
$
21,786

 
$
24,621

 
$
58,279

 
$
112,575

 
 
 
 
 
 
 
 
 
Weighted average number of common shares and equivalents:
 
 
 
 
 
 
 
 
Basic
 
42,126

 
42,157

 
42,220

 
42,093

Diluted
 
42,581

 
42,674

 
42,643

 
42,557

 
 
 
 
 
 
 
 
 
Basic income per share attributable to Belden common stockholders:
 
$
0.52

 
$
0.58

 
$
1.38

 
$
2.67

Diluted income per share attributable to Belden common stockholders:
 
$
0.51

 
$
0.58

 
$
1.37

 
$
2.65

 
 
 
 
 
 
 
 
 
Common stock dividends declared per share
 
$
0.05

 
$
0.05

 
$
0.20

 
$
0.20









BELDEN INC.
OPERATING SEGMENT INFORMATION
(Unaudited)
 
 
 
Broadcast 
Solutions
 
Enterprise
Solutions
 
Industrial
Solutions
 
Network Solutions
 
Total 
Segments
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands, except percentages)
 
 
 
 
 
 
 
 
 
 
 
For the three months ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
Segment Revenues
 
$
174,719

 
$
157,662

 
$
162,551

 
$
109,952

 
$
604,884

Segment EBITDA
 
22,168

 
26,340

 
32,328

 
28,330

 
109,166

Segment EBITDA margin
 
12.7
%
 
16.7
%
 
19.9
%
 
25.8
%
 
18.0
%
Depreciation expense
 
3,668

 
2,475

 
3,309

 
1,551

 
11,003

Amortization of intangibles
 
12,375

 
438

 
643

 
12,597

 
26,053

Amortization of software development intangible assets
 
56

 

 

 

 
56

Severance, restructuring, and acquisition integration costs
 
1,098

 
4,244

 
3,966

 
643

 
9,951

Purchase accounting effects of acquisitions
 
2,044

 

 

 

 
2,044

 
 
 
 
 
 
 
 
 
 
 
For the three months ended December 31, 2016
 
 
 
 
 
 
 
 
 
 
Segment Revenues
 
$
208,787

 
$
150,237

 
$
146,730

 
$
102,402

 
$
608,156

Segment EBITDA
 
48,553

 
20,693

 
27,548

 
26,058

 
122,852

Segment EBITDA margin
 
23.3
%
 
13.8
%
 
18.8
%
 
25.4
%
 
20.2
%
Depreciation expense
 
4,143

 
3,198

 
2,873

 
1,741

 
11,955

Amortization of intangibles
 
9,942

 
426

 
598

 
11,816

 
22,782

Severance, restructuring, and acquisition integration costs
 
4,543

 
4,682

 
1,941

 
532

 
11,698

Purchase accounting effects of acquisitions
 
(3,186
)
 
912

 

 

 
(2,274
)
Deferred gross profit adjustments
 
383

 

 

 
892

 
1,275

Patent settlement
 
(5,554
)
 

 

 

 
(5,554
)
 
 
 
 
 
 
 
 
 
 
 
For the twelve months ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
Segment Revenues
 
$
725,139

 
$
631,166

 
$
628,458

 
$
403,880

 
$
2,388,643

Segment EBITDA
 
112,849

 
103,650

 
119,642

 
93,893

 
430,034

Segment EBITDA margin
 
15.6
%
 
16.4
%
 
19.0
%
 
23.2
%
 
18.0
%
Depreciation expense
 
15,763

 
10,509

 
12,968

 
6,357

 
45,597

Amortization of intangibles
 
49,325

 
1,729

 
2,571

 
50,372

 
103,997

Amortization of software development intangible assets
 
56

 

 

 

 
56

Severance, restructuring, and acquisition integration costs
 
5,532

 
23,511

 
12,272

 
1,475

 
42,790

Purchase accounting effects of acquisitions
 
6,133

 

 

 

 
6,133

 
 
 
 
 
 
 
 
 
 
 
For the twelve months ended December 31, 2016
 
 
 
 
 
 
 
 
 
 
Segment Revenues
 
$
769,753

 
$
603,188

 
$
585,476

 
$
399,388

 
$
2,357,805

Segment EBITDA
 
137,870

 
101,298

 
101,248

 
92,773

 
433,189

Segment EBITDA margin
 
17.9
%
 
16.8
%
 
17.3
%
 
23.2
%
 
18.4
%
Depreciation expense
 
16,229

 
13,226

 
11,038

 
6,715

 
47,208

Amortization of intangibles
 
47,248

 
1,718

 
2,394

 
47,025

 
98,385

Severance, restructuring, and acquisition integration costs
 
10,414

 
11,962

 
9,923

 
6,471

 
38,770

Purchase accounting effects of acquisitions
 
(2,991
)
 
912

 

 

 
(2,079
)
Deferred gross profit adjustments
 
1,774

 

 

 
4,913

 
6,687

Patent settlement
 
(5,554
)
 

 

 

 
(5,554
)






BELDEN INC.
OPERATING SEGMENT RECONCILIATION TO CONSOLIDATED RESULTS
(Unaudited)
 
 
 
Three Months Ended
 
Twelve Months Ended
 
 
December 31, 2017
 
December 31, 2016
 
December 31, 2017
 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Total Segment Revenues
 
$
604,884

 
$
608,156

 
$
2,388,643

 
$
2,357,805

    Deferred revenue adjustments
 

 
(1,275
)
 

 
(6,687
)
    Patent settlement
 

 
5,554

 

 
5,554

Consolidated Revenues
 
$
604,884

 
$
612,435

 
$
2,388,643

 
$
2,356,672

 
 
 
 
 
 
 
 
 
Total Segment EBITDA
 
$
109,166

 
$
122,852

 
$
430,034

 
$
433,189

    Income from equity method investment
 
1,667

 
716

 
7,502

 
1,793

    Eliminations
 
(632
)
 
(1,087
)
 
(3,260
)
 
(3,781
)
Consolidated Adjusted EBITDA (1)
 
110,201

 
122,481

 
434,276

 
431,201

    Amortization of intangibles
 
(26,053
)
 
(22,782
)
 
(103,997
)
 
(98,385
)
    Depreciation expense
 
(11,003
)
 
(11,955
)
 
(45,597
)
 
(47,208
)
    Severance, restructuring, and acquisition integration costs
 
(9,951
)
 
(11,698
)
 
(42,790
)
 
(38,770
)
    Purchase accounting effects related to acquisitions
 
(2,044
)
 
2,274

 
(6,133
)
 
2,079

    Loss on sale of assets
 
(1,013
)
 

 
(1,013
)
 

    Amortization of software development costs
 
(56
)
 

 
(56
)
 

    Patent settlement
 

 
5,554

 

 
5,554

    Impairment of assets held for sale
 

 
(23,931
)
 

 
(23,931
)
    Deferred gross profit adjustments
 

 
(1,275
)
 

 
(6,687
)
Consolidated operating income
 
60,081

 
58,668

 
234,690

 
223,853

    Interest expense, net
 
(16,477
)
 
(23,092
)
 
(82,901
)
 
(95,050
)
    Loss on debt extinguishment
 

 
(2,342
)
 
(52,441
)
 
(2,342
)
Consolidated income before taxes
 
$
43,604

 
$
33,234

 
$
99,348

 
$
126,461

 
(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, 2017
 
December 31, 2016
 
 
(In thousands)
ASSETS
Current assets:
 
 
 
 
Cash and cash equivalents
 
$
561,108

 
$
848,116

Receivables, net
 
466,325

 
388,059

Inventories, net
 
297,226

 
190,408

Other current assets
 
40,167

 
29,176

Assets held for sale
 

 
23,193

            Total current assets
 
1,364,826

 
1,478,952

Property, plant and equipment, less accumulated depreciation
 
337,322

 
309,291

Goodwill
 
1,478,257

 
1,385,995

Intangible assets, less accumulated amortization
 
545,207

 
560,082

Deferred income taxes
 
42,549

 
33,706

Other long-lived assets
 
65,207

 
38,777

 
 
$
3,833,368

 
$
3,806,803

 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
 
 
 
 
Accounts payable
 
$
376,277

 
$
258,203

Accrued liabilities
 
295,406

 
310,340

Liabilities held for sale
 

 
1,736

Total current liabilities
 
671,683

 
570,279

Long-term debt
 
1,560,748

 
1,620,161

Postretirement benefits
 
102,085

 
104,050

Deferred income taxes
 
27,713

 
14,276

Other long-term liabilities
 
36,273

 
36,720

Stockholders’ equity:
 
 
 
 
     Preferred stock
 
1

 
1

Common stock
 
503

 
503

Additional paid-in capital
 
1,123,832

 
1,116,090

Retained earnings
 
833,610

 
783,812

Accumulated other comprehensive loss
 
(98,026
)
 
(39,067
)
Treasury stock
 
(425,685
)
 
(401,026
)
Total Belden stockholders’ equity
 
1,434,235

 
1,460,313

Noncontrolling interest
 
631

 
1,004

Total stockholders’ equity
 
1,434,866

 
1,461,317

 
 
$
3,833,368

 
$
3,806,803









BELDEN INC.
CONDENSED CONSOLIDATED CASH FLOW STATEMENTS
(Unaudited)
 
 
 
Twelve Months Ended
 
 
December 31, 2017
 
December 31, 2016
 
 
 
 
 
 
 
(In thousands)
Cash flows from operating activities:
 
 
 
 
Net income
 
$
92,853

 
$
127,646

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
 
Depreciation and amortization
 
149,650

 
145,593

Loss on debt extinguishment
 
52,441

 
2,342

Share-based compensation
 
14,647

 
18,178

Impairment of assets held for sale
 

 
23,931

Deferred income tax benefit
 
(24,098
)
 
(30,034
)
Changes in operating assets and liabilities, net of the effects of currency exchange rate changes and acquired businesses:
 
 
 
 
Receivables
 
(17,686
)
 
(10,115
)
Inventories
 
(84,088
)
 
2,677

Accounts payable
 
100,752

 
39,298

Accrued liabilities
 
(32,321
)
 
(13,181
)
Accrued taxes
 
5,001

 
11,722

Other assets
 
(13,255
)
 
760

Other liabilities
 
11,404

 
(4,023
)
Net cash provided by operating activities
 
255,300

 
314,794

Cash flows from investing activities:
 
 
 
 
Cash used to acquire businesses, net of cash acquired
 
(166,896
)
 
(18,848
)
Capital expenditures
 
(64,261
)
 
(53,974
)
Other
 

 
(827
)
Proceeds from disposal of tangible assets
 
1,039

 
392

Net cash used for investing activities
 
(230,118
)
 
(73,257
)
Cash flows from financing activities:
 
 
 
 
Payments under borrowing arrangements
 
(1,105,892
)
 
(294,375
)
Cash dividends paid
 
(43,376
)
 
(16,079
)
Payments under share repurchase program
 
(25,000
)
 

Debt issuance costs paid
 
(17,316
)
 
(3,910
)
Withholding tax payments for share-based payment awards, net of proceeds from the exercise of stock options
 
(6,564
)
 
(7,480
)
Proceeds from issuance of preferred stock, net
 

 
501,498

Borrowings under credit arrangements
 
866,700

 
222,050

Net cash provided by (used for) financing activities
 
(331,448
)
 
401,704

Effect of foreign currency exchange rate changes on cash and cash equivalents
 
19,258

 
(11,876
)
Increase (decrease) in cash and cash equivalents
 
(287,008
)

631,365

Cash and cash equivalents, beginning of period
 
848,116

 
216,751

Cash and cash equivalents, end of period
 
$
561,108

 
$
848,116







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 and deferred revenue to fair value and transaction costs; 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; certain revenues and gains (losses) from patent settlements; discontinued operations; and other costs. We adjust for the items listed above in all periods presented, unless the impact is clearly immaterial to our financial statements. When we calculate the tax effect of the adjustments, we include all current and deferred income tax expense commensurate with the adjusted measure of pre-tax profitability.
                                                                                                                                                      
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. As an example, we adjust for the purchase accounting effect of recording deferred revenue at fair value in order to reflect the revenues that would have otherwise been recorded by acquired businesses had they remained as independent entities. We believe this presentation is useful in evaluating the underlying performance of acquired companies. Similarly, we adjust for other acquisition-related expenses, such as amortization of intangibles and other impacts of fair value adjustments because they generally are not related to the acquired business' core business performance. As an additional example, we exclude the costs of restructuring programs, which can occur from time to time for our current businesses and/or recently acquired businesses. We exclude the costs in calculating adjusted results to allow us and investors to evaluate the performance of the business based upon its expected ongoing operating structure. We believe the adjusted measures, accompanied by the disclosure of the costs of these programs, provides valuable insight.
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, 2017
 
December 31, 2016
 
December 31, 2017
 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
(In thousands, except percentages and per share amounts)
GAAP revenues
 
$
604,884

 
$
612,435

 
$
2,388,643

 
$
2,356,672

Deferred revenue adjustments
 

 
1,275

 

 
6,687

Patent settlement
 

 
(5,554
)
 

 
(5,554
)
Adjusted revenues
 
$
604,884

 
$
608,156

 
$
2,388,643

 
$
2,357,805

 
 
 
 
 
 
 
 
 
GAAP gross profit
 
$
229,592

 
$
261,784

 
$
934,039

 
$
980,994

Severance, restructuring, and acquisition integration costs
 
6,039

 
5,461

 
32,562

 
12,276

Purchase accounting effects related to acquisitions
 
2,044

 
912

 
6,133

 
1,107

Amortization of software development intangible assets
 
56

 

 
56

 

Deferred gross profit adjustments
 

 
1,275

 

 
6,687

Accelerated depreciation
 

 
246

 
798

 
864

Patent settlement
 

 
(5,554
)
 

 
(5,554
)
Adjusted gross profit
 
$
237,731

 
$
264,124

 
$
973,588

 
$
996,374

 
 
 
 
 
 
 
 
 
GAAP gross profit margin
 
38.0
%
 
42.7
%
 
39.1
%
 
41.6
%
Adjusted gross profit margin
 
39.3
%
 
43.4
%
 
40.8
%
 
42.3
%
 
 
 
 
 
 
 
 
 
GAAP selling, general and administrative expenses
 
$
(114,236
)
 
$
(122,099
)
 
$
(461,022
)
 
$
(494,224
)
Severance, restructuring, and acquisition integration costs
 
3,727

 
6,053

 
9,991

 
25,657

Loss on sale of assets
 
1,013

 

 
1,013

 

Accelerated depreciation
 

 
48

 

 
64

Purchase accounting effects related to acquisitions
 

 
(3,186
)
 

 
(3,186
)
Adjusted selling, general and administrative expenses
 
$
(109,496
)
 
$
(119,184
)
 
$
(450,018
)
 
$
(471,689
)
 
 
 
 
 
 
 
 
 





GAAP research and development
 
$
(29,222
)
 
$
(34,304
)
 
$
(134,330
)
 
$
(140,601
)
Severance, restructuring, and acquisition integration costs
 
185

 
184

 
237

 
837

Adjusted research and development
 
$
(29,037
)
 
$
(34,120
)
 
$
(134,093
)
 
$
(139,764
)
 
 
 
 
 
 
 
 
 
GAAP net income attributable to Belden
 
$
30,519

 
$
33,354

 
$
93,210

 
$
128,003

Interest expense, net
 
16,477

 
23,092

 
82,901

 
95,050

Loss on debt extinguishment
 

 
2,342

 
52,441

 
2,342

Income tax expense (benefit)
 
13,168

 
(49
)
 
6,495

 
(1,185
)
Noncontrolling interest
 
(83
)
 
(71
)
 
(357
)
 
(357
)
Total non-operating adjustments
 
29,562

 
25,314

 
141,480

 
95,850

 
 
 
 
 
 
 
 
 
Amortization of intangible assets
 
26,053

 
22,782

 
103,997

 
98,385

Severance, restructuring, and acquisition integration costs
 
9,951

 
11,698

 
42,790

 
38,770

Purchase accounting effects related to acquisitions
 
2,044

 
(2,274
)
 
6,133

 
(2,079
)
Loss on sale of assets
 
1,013

 

 
1,013

 

Accelerated depreciation
 

 
294

 
798

 
928

Amortization of software development intangible assets
 
56

 

 
56

 

Impairment of assets held for sale
 

 
23,931

 

 
23,931

Deferred gross profit adjustments
 

 
1,275

 

 
6,687

Patent settlement
 

 
(5,554
)
 

 
(5,554
)
Total operating income adjustments
 
39,117

 
52,152

 
154,787

 
161,068

Depreciation expense
 
11,003

 
11,661

 
44,799

 
46,280

 
 
 
 
 
 
 
 
 
Adjusted EBITDA
 
$
110,201

 
$
122,481

 
$
434,276

 
$
431,201

 
 
 
 
 
 
 
 
 
GAAP net income margin
 
5.0
%
 
5.4
%
 
3.9
%
 
5.4
%
Adjusted EBITDA margin
 
18.2
%
 
20.1
%
 
18.2
%
 
18.3
%
 
 
 
 
 
 
 
 
 
GAAP net income attributable to Belden
 
$
30,519

 
$
33,354

 
$
93,210

 
$
128,003

Operating income adjustments from above
 
39,117

 
52,152

 
154,787

 
161,068

Loss on debt extinguishment
 

 
2,342

 
52,441

 
2,342

Tax effect of adjustments above
 
(19,046
)
 
(17,524
)
 
(63,796
)
 
(51,374
)
Impact of Tax Cuts and Jobs Act enactment
 
28,440

 

 
28,440

 

Amortization expense attributable to noncontrolling interest, net of tax
 
(16
)
 
(16
)
 
(63
)
 
(64
)
Adjusted net income attributable to Belden
 
$
79,014

 
$
70,308

 
$
265,019

 
$
239,975

 
 
 
 
 
 
 
 
 
GAAP net income attributable to Belden
 
$
30,519

 
$
33,354

 
$
93,210

 
$
128,003

Less: Preferred stock dividends
 
8,733

 
8,733

 
34,931

 
15,428

GAAP net income attributable to Belden common stockholders
 
$
21,786

 
$
24,621

 
$
58,279

 
$
112,575

 
 
 
 
 
 
 
 
 
Adjusted net income attributable to Belden
 
$
79,014

 
$
70,308

 
$
265,019

 
$
239,975

Less: Preferred stock dividends
 

 

 

 

Adjusted net income attributable to Belden common stockholders
 
$
79,014

 
$
70,308

 
$
265,019

 
$
239,975

 
 
 
 
 
 
 
 
 
GAAP income per diluted share attributable to Belden common stockholders
 
$
0.51

 
$
0.58

 
$
1.37

 
$
2.65

Adjusted income per diluted share attributable to Belden common stockholders
 
$
1.62

 
$
1.42

 
$
5.35

 
$
5.27

 
 
 
 
 
 
 
 
 
GAAP diluted weighted average shares
 
42,581

 
42,674

 
42,643

 
42,557

Adjustment for assumed conversion of preferred stock into common stock
 
6,268

 
6,857

 
6,857

 
2,979

Adjusted diluted weighted average shares
 
48,849

 
49,531

 
49,500

 
45,536








BELDEN INC.
RECONCILIATION OF NON-GAAP MEASURES
(Unaudited)
We define free cash flow, which is a non-GAAP financial measure, as net cash from operating activities adjusted for capital expenditures net of the proceeds from the disposal of tangible assets. 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, 2017
 
December 31, 2016
 
December 31, 2017
 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
GAAP net cash provided by operating activities
 
$
151,685

 
$
167,365

 
$
255,300

 
$
314,794

Capital expenditures, net of proceeds from the disposal of tangible assets
 
(29,807
)
 
(17,807
)
 
(63,222
)
 
(53,582
)
Non-GAAP free cash flow
 
$
121,878

 
$
149,558

 
$
192,078

 
$
261,212


BELDEN INC.
RECONCILIATION OF NON-GAAP MEASURES
2018 EARNINGS GUIDANCE
 
 
  
Year Ended
December 31, 2018
  
Three Months Ended
April 1, 2018
Adjusted income per diluted share attributable to Belden common stockholders
  
$5.95 - $6.20
 
$1.05 - $1.15
     Amortization of intangible assets
  
$(1.49)
 
$(0.39)
     Severance, restructuring, and acquisition integration costs
  
$(0.50)
 
$(0.29)
GAAP income per diluted share attributable to Belden common stockholders
  
$3.96 - $4.21
 
$0.37 - $0.47
Our guidance for income per diluted share attributable to Belden common 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 under "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.






Forward-Looking Statements

This release and any statements made by us concerning the release may contain forward-looking statements including our expectations for the first quarter and full-year 2018. Forward-looking statements include statements regarding future financial performance (including revenues, expenses, earnings, margins, cash flows, dividends, capital expenditures and financial condition), plans and objectives, and related assumptions. In some cases these statements are identifiable through the use of words such as “anticipate,” “believe,” “estimate,” “forecast,” “guide,” “expect,” “intend,” “plan,” “project,” “target,” “can,” “could,” “may,” “should,” “will,” “would” and similar expressions. 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, without limitation: the impact of a challenging global economy or a downturn in served markets; the competitiveness of the global broadcast, enterprise, and industrial markets; the inability to successfully complete and integrate acquisitions in furtherance of the Company’s strategic plan; volatility in credit and foreign exchange markets; variability in the Company’s quarterly and annual effective tax rates; the cost and availability of raw materials including copper, plastic compounds, electronic components, and other materials; disruption of, or changes in, the Company’s key distribution channels; the inability to execute and realize the expected benefits from strategic initiatives (including revenue growth, cost control, and productivity improvement programs); disruptions in the Company’s information systems including due to cyber-attacks; the inability of the Company to develop and introduce new products and competitive responses to our products; the inability to retain senior management and key employees; 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; risks related to the use of open source software; the impact of regulatory requirements and other legal compliance issues; perceived or actual product failures; political and economic uncertainties in the countries where the Company conducts business, including emerging markets; the impairment of goodwill and other intangible assets and the resulting impact on financial performance; 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, 2016, filed with the SEC on February 17, 2017. Although the content of this release represents our best judgment as of the date of this report based on information currently available and reasonable assumptions, we give no assurances that the expectations will prove to be accurate. Deviations from the expectations may be material. For these reasons, Belden cautions readers to not place undue reliance on these forward-looking statements, which speak only as of the date made. Belden disclaims any duty to update any forward-looking statements as a result of new information, future developments, or otherwise, except as required by law.

About Belden

Belden Inc. delivers a comprehensive product portfolio designed to meet the mission-critical network infrastructure needs of industrial, enterprise and broadcast markets. With innovative solutions targeted at reliable and secure transmission of rapidly growing amounts of data, audio and video needed for today's applications, Belden is at the center of the global transformation to a connected world. Founded in 1902, the company is headquartered in St. Louis and has manufacturing capabilities in North and South America, Europe and Asia. For more information, visit us at www.belden.com or follow us on Twitter @BeldenInc.

Contact:
Belden Investor Relations
314-854-8054
Investor.Relations@Belden.com