
Belden (BDC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
624.9M
Gross Profit
245.8M
39.34%
Operating Income
72.2M
11.55%
Net Income
51.9M
8.31%
EPS (Diluted)
$1.27
Balance Sheet Metrics
Total Assets
3.3B
Total Liabilities
2.0B
Shareholders Equity
1.2B
Debt to Equity
1.68
Cash Flow Metrics
Operating Cash Flow
48.4M
Free Cash Flow
-24.8M
Revenue & Profitability Trend
Belden Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.5B | 2.5B | 2.6B | 2.3B | 1.8B |
Cost of Goods Sold | 1.5B | 1.6B | 1.7B | 1.5B | 1.2B |
Gross Profit | 922.2M | 955.0M | 916.3M | 771.8M | 575.6M |
Gross Margin % | 37.5% | 38.0% | 35.2% | 33.5% | 32.9% |
Operating Expenses | |||||
Research & Development | 112.4M | 116.4M | 104.4M | 90.2M | 73.0M |
Selling, General & Administrative | 494.6M | 492.7M | 448.6M | 378.0M | 323.4M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 607.0M | 609.1M | 553.0M | 468.3M | 396.5M |
Operating Income | 266.5M | 305.5M | 325.4M | 273.0M | 150.1M |
Operating Margin % | 10.8% | 12.2% | 12.5% | 11.9% | 8.6% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 38.3M | 33.6M | 43.6M | 62.7M | 58.9M |
Other Non-Operating Income | -215.0K | 13.9M | 35.5M | 16.5M | -395.0K |
Pre-tax Income | 227.9M | 285.8M | 317.4M | 226.8M | 90.8M |
Income Tax | 29.5M | 43.2M | 49.6M | 27.9M | 20.1M |
Effective Tax Rate % | 13.0% | 15.1% | 15.6% | 12.3% | 22.1% |
Net Income | 198.4M | 242.6M | 254.8M | 64.3M | -55.1M |
Net Margin % | 8.1% | 9.7% | 9.8% | 2.8% | -3.1% |
Key Metrics | |||||
EBITDA | 382.0M | 406.8M | 418.2M | 392.5M | 258.4M |
EPS (Basic) | $4.88 | $5.75 | $5.81 | $1.43 | $-1.23 |
EPS (Diluted) | $4.80 | $5.66 | $5.72 | $1.41 | $-1.23 |
Basic Shares Outstanding | 40694000 | 42237000 | 43845000 | 44802000 | 44778000 |
Diluted Shares Outstanding | 40694000 | 42237000 | 43845000 | 44802000 | 44778000 |
Income Statement Trend
Belden Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 370.3M | 597.0M | 687.7M | 641.6M | 502.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 409.7M | 413.8M | 440.1M | 383.4M | 296.8M |
Inventory | 343.1M | 367.0M | 341.6M | 345.2M | 247.3M |
Other Current Assets | 73.1M | 79.1M | 66.9M | 58.3M | 52.3M |
Total Current Assets | 1.2B | 1.5B | 1.5B | 1.9B | 1.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 118.6M | 89.7M | 73.4M | 75.6M | 54.8M |
Goodwill | 2.5B | 2.1B | 2.0B | 1.9B | 2.8B |
Intangible Assets | 419.1M | 269.1M | 246.8M | 238.2M | 287.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 79.8M | 66.0M | 61.1M | 61.3M | 78.9M |
Total Non-Current Assets | 2.1B | 1.8B | 1.6B | 1.5B | 2.0B |
Total Assets | 3.3B | 3.2B | 3.2B | 3.4B | 3.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 315.7M | 343.2M | 350.1M | 377.8M | 244.1M |
Short-term Debt | 21.1M | 18.9M | 16.8M | 16.5M | 14.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | 97.0M | - |
Total Current Liabilities | 622.7M | 633.5M | 639.9M | 752.9M | 520.8M |
Non-Current Liabilities | |||||
Long-term Debt | 1.2B | 1.3B | 1.2B | 1.5B | 1.6B |
Deferred Tax Liabilities | 77.3M | 49.5M | 58.6M | 51.1M | 38.4M |
Other Non-Current Liabilities | 39.8M | 37.2M | 31.0M | 14.7M | 43.0M |
Total Non-Current Liabilities | 1.4B | 1.4B | 1.4B | 1.7B | 1.9B |
Total Liabilities | 2.0B | 2.1B | 2.0B | 2.5B | 2.4B |
Equity | |||||
Common Stock | 503.0K | 503.0K | 503.0K | 503.0K | 503.0K |
Retained Earnings | 1.2B | 985.8M | 751.5M | 505.7M | 450.9M |
Treasury Stock | 718.0M | 597.4M | 428.8M | 314.0M | 332.6M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.3B | 1.2B | 1.1B | 956.1M | 757.1M |
Key Metrics | |||||
Total Debt | 1.3B | 1.3B | 1.2B | 1.5B | 1.6B |
Working Capital | 573.5M | 823.5M | 896.3M | 1.1B | 577.6M |
Balance Sheet Composition
Belden Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 198.4M | 242.6M | 254.8M | 64.3M | -55.1M |
Depreciation & Amortization | 115.7M | 99.4M | 88.7M | 88.0M | 108.7M |
Stock-Based Compensation | 27.5M | 21.0M | 23.7M | 24.9M | 20.0M |
Working Capital Changes | 15.0M | -2.1M | -48.4M | -116.1M | -1.3M |
Operating Cash Flow | 340.7M | 348.0M | 318.2M | 64.6M | 53.0M |
Investing Activities | |||||
Capital Expenditures | 113.0K | 13.8M | 43.5M | 30.2M | 3.2M |
Acquisitions | -297.8M | -97.4M | 230.0M | -27.6M | 55.4M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -297.7M | -83.6M | 273.5M | 2.6M | 58.6M |
Financing Activities | |||||
Share Repurchases | -134.3M | -192.1M | -150.0M | 0 | -35.0M |
Dividends Paid | -8.2M | -8.5M | -8.9M | -9.1M | -9.0M |
Debt Issuance | - | 0 | 0 | 356.0M | 190.0M |
Debt Repayment | -1.1M | -423.0K | -230.8M | -363.5M | -190.2M |
Financing Cash Flow | -143.7M | -211.9M | -393.2M | -32.9M | -74.9M |
Free Cash Flow | 223.0M | 202.9M | 176.2M | 177.4M | 83.1M |
Net Change in Cash | -100.7M | 52.4M | 198.5M | 34.3M | 36.6M |
Cash Flow Trend
Belden Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
22.59
Forward P/E
16.24
Price to Book
3.99
Price to Sales
1.88
PEG Ratio
16.24
Profitability Ratios
Profit Margin
8.60%
Operating Margin
11.74%
Return on Equity
18.34%
Return on Assets
5.63%
Financial Health
Current Ratio
1.99
Debt to Equity
113.38
Beta
1.28
Per Share Data
EPS (TTM)
$5.50
Book Value per Share
$31.15
Revenue per Share
$65.13
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
bdc | 4.9B | 22.59 | 3.99 | 18.34% | 8.60% | 113.38 |
Cisco Systems | 262.2B | 25.36 | 5.56 | 22.58% | 18.45% | 59.63 |
Motorola Solutions | 76.9B | 37.11 | 39.05 | 151.52% | 19.08% | 419.96 |
Lumentum Holdings | 8.2B | 318.81 | 7.26 | 2.48% | 1.57% | 229.86 |
Viasat | 3.5B | -5.88 | 0.77 | -11.50% | -13.11% | 153.97 |
CommScope Holding | 3.5B | 58.11 | -2.86 | 17.08% | 16.62% | -6.26 |
Financial data is updated regularly. All figures are in the company's reporting currency.