STATE OF DELAWARE | 1-4018
|
53-0257888 | ||
(State or other Jurisdiction of Incorporation) |
(Commission File Number) | (I.R.S. Employer Identification No.) |
||
280 Park Avenue, New York, NY | 10017 | |
(Address of Principal Executive Offices) | (Zip Code) |
Item 2.02 Results of Operations and Financial Condition.
On January 31, 2007, Dover Corporation issued the press release attached hereto as Exhibit 99.1 announcing its results of operations for its quarter ended December 31, 2006, and full year 2006.
The information in this Current Report on Form 8-K, including Exhibits, is being furnished to the Securities and Exchange Commission (the SEC) and shall not be deemed to be incorporated by reference into any of Dovers filings with the SEC under the Securities Act of 1933.
Item 9.01 Financial Statements and Exhibits.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Current Report on Form 8-K to be signed on its behalf by the undersigned hereunto duly authorized.
EXHIBIT INDEX
READ IT ON THE WEB | ||
CONTACT: |
||
Paul Goldberg
|
www.dovercorporation.com | |
Treasurer and Director of Investor Relations |
||
(212) 922-1640
|
January 31, 2007 |
2006 | ||||||||||||||||||||
Revenue Growth | Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||||
Organic |
16.8 | % | 16.8 | % | 10.5 | % | 9.6 | % | 13.8 | % | ||||||||||
Acquisitions |
8.3 | % | 7.8 | % | 9.4 | % | 8.3 | % | 7.8 | % | ||||||||||
Currency translation |
-1.9 | % | -0.2 | % | 1.4 | % | 1.9 | % | 0.5 | % | ||||||||||
23.2 | % | 24.4 | % | 21.3 | % | 19.8 | % | 22.1 | % | |||||||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
Free Cash Flow (in thousands) | 2006 | 2005 | 2006 | 2005 | ||||||||||||
Cash flow provided by
operating activities |
$ | 291,677 | $ | 243,441 | $ | 884,264 | $ | 564,852 | ||||||||
Less: Capital expenditures |
(57,637 | ) | (42,992 | ) | (194,735 | ) | (130,492 | ) | ||||||||
Free cash flow |
$ | 234,040 | $ | 200,449 | $ | 689,529 | $ | 434,360 | ||||||||
Free cash flow as a
percentage of revenue |
13.6 | % | 14.0 | % | 10.6 | % | 8.1 | % | ||||||||
At December 31, | At December 31, | |||||||
Net Debt to Total Capitalization Ratio (in thousands) | 2006 | 2005 | ||||||
Current maturities of long-term debt |
$ | 32,267 | $ | 1,201 | ||||
Commercial paper and other short-term debt |
258,282 | 192,961 | ||||||
Long-term debt |
1,480,491 | 1,344,173 | ||||||
Total debt |
1,771,040 | 1,538,335 | ||||||
Less: Cash and cash equivalents |
373,616 | 185,832 | ||||||
Net debt |
1,397,424 | 1,352,503 | ||||||
Add: Stockholders equity |
3,811,022 | 3,329,523 | ||||||
Total capitalization |
$ | 5,208,446 | $ | 4,682,026 | ||||
Net debt to total capitalization |
26.8 | % | 28.9 | % | ||||
4
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||||||||||
(in thousands) | 2006 | 2005 | % Change | 2006 | 2005 | % Change | ||||||||||||||||||
Revenue |
$ | 190,336 | $ | 176,260 | 8 | % | $ | 778,125 | $ | 722,054 | 8 | % | ||||||||||||
Segment earnings |
19,779 | 21,038 | -6 | % | 90,055 | 87,617 | 3 | % | ||||||||||||||||
Operating margin |
10.4 | % | 11.9 | % | 11.6 | % | 12.1 | % | ||||||||||||||||
Bookings |
213,243 | 189,216 | 13 | % | 830,756 | 785,983 | 6 | % | ||||||||||||||||
Book-to-Bill |
1.12 | 1.07 | 1.07 | 1.09 | ||||||||||||||||||||
Backlog |
358,385 | 304,781 | 18 | % | ||||||||||||||||||||
Electronics |
||||||||||||||||||||||||
Revenue |
$ | 232,969 | $ | 194,582 | 20 | % | $ | 880,685 | $ | 546,043 | 61 | % | ||||||||||||
Segment earnings |
37,191 | 20,194 | 84 | % | 119,425 | 46,888 | 155 | % | ||||||||||||||||
Operating margin |
16.0 | % | 10.4 | % | 13.6 | % | 8.6 | % | ||||||||||||||||
Bookings |
213,374 | 213,304 | | 888,244 | 571,983 | 55 | % | |||||||||||||||||
Book-to-Bill |
0.92 | 1.10 | 1.01 | 1.05 | ||||||||||||||||||||
Backlog |
150,143 | 141,102 | 6 | % | ||||||||||||||||||||
Industries |
||||||||||||||||||||||||
Revenue |
$ | 231,197 | $ | 207,267 | 12 | % | $ | 876,494 | $ | 817,947 | 7 | % | ||||||||||||
Segment earnings |
35,057 | 29,764 | 18 | % | 123,982 | 104,282 | 19 | % | ||||||||||||||||
Operating margin |
15.2 | % | 14.4 | % | 14.1 | % | 12.7 | % | ||||||||||||||||
Bookings |
236,523 | 224,942 | 5 | % | 939,149 | 846,258 | 11 | % | ||||||||||||||||
Book-to-Bill |
1.02 | 1.09 | 1.07 | 1.03 | ||||||||||||||||||||
Backlog |
288,835 | 222,793 | 30 | % | ||||||||||||||||||||
Resources |
||||||||||||||||||||||||
Revenue |
$ | 517,135 | $ | 395,247 | 31 | % | $ | 1,841,491 | $ | 1,518,939 | 21 | % | ||||||||||||
Segment earnings |
75,971 | 67,302 | 13 | % | 316,328 | 260,671 | 21 | % | ||||||||||||||||
Operating margin |
14.7 | % | 17.0 | % | 17.2 | % | 17.2 | % | ||||||||||||||||
Bookings |
505,186 | 393,148 | 28 | % | 1,873,241 | 1,550,000 | 21 | % | ||||||||||||||||
Book-to-Bill |
0.98 | 0.99 | 1.02 | 1.02 | ||||||||||||||||||||
Backlog |
237,987 | 167,561 | 42 | % | ||||||||||||||||||||
Systems |
||||||||||||||||||||||||
Revenue |
$ | 201,902 | $ | 174,695 | 16 | % | $ | 834,854 | $ | 705,377 | 18 | % | ||||||||||||
Segment earnings |
23,880 | 21,920 | 9 | % | 114,113 | 100,088 | 14 | % | ||||||||||||||||
Operating margin |
11.8 | % | 12.5 | % | 13.7 | % | 14.2 | % | ||||||||||||||||
Bookings |
171,112 | 176,185 | -3 | % | 841,913 | 755,436 | 11 | % | ||||||||||||||||
Book-to-Bill |
0.85 | 1.01 | 1.01 | 1.07 | ||||||||||||||||||||
Backlog |
181,530 | 174,402 | 4 | % | ||||||||||||||||||||
Technologies |
||||||||||||||||||||||||
Revenue |
$ | 344,469 | $ | 287,151 | 20 | % | $ | 1,313,546 | $ | 1,033,853 | 27 | % | ||||||||||||
Segment earnings |
46,075 | 39,498 | 17 | % | 206,728 | 134,963 | 53 | % | ||||||||||||||||
Operating margin |
13.4 | % | 13.8 | % | 15.7 | % | 13.1 | % | ||||||||||||||||
Bookings |
325,609 | 288,104 | 13 | % | 1,297,719 | 1,058,873 | 23 | % | ||||||||||||||||
Book-to-Bill |
0.95 | 1.00 | 0.99 | 1.02 | ||||||||||||||||||||
Backlog |
125,929 | 102,207 | 23 | % |
5
2005 | 2006 | |||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | YTD | Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||||||||||||||||||||
REVENUE |
||||||||||||||||||||||||||||||||||||||||
Diversified |
$ | 177,342 | $ | 189,399 | $ | 179,053 | $ | 176,260 | $ | 722,054 | $ | 193,676 | $ | 202,358 | $ | 191,755 | $ | 190,336 | $ | 778,125 | ||||||||||||||||||||
Electronics |
116,980 | 121,700 | 112,781 | 194,582 | 546,043 | 199,496 | 222,751 | 225,469 | 232,969 | 880,685 | ||||||||||||||||||||||||||||||
Industries |
193,956 | 210,450 | 206,274 | 207,267 | 817,947 | 208,572 | 215,338 | 221,387 | 231,197 | 876,494 | ||||||||||||||||||||||||||||||
Resources |
356,308 | 377,135 | 390,249 | 395,247 | 1,518,939 | 425,162 | 435,341 | 463,853 | 517,135 | 1,841,491 | ||||||||||||||||||||||||||||||
Systems |
155,871 | 177,735 | 197,076 | 174,695 | 705,377 | 181,285 | 234,124 | 217,543 | 201,902 | 834,854 | ||||||||||||||||||||||||||||||
Technologies |
219,085 | 252,005 | 275,612 | 287,151 | 1,033,853 | 294,942 | 343,367 | 330,768 | 344,469 | 1,313,546 | ||||||||||||||||||||||||||||||
Intramarket
eliminations |
(2,401 | ) | (2,676 | ) | (2,446 | ) | (3,352 | ) | (10,875 | ) | (3,091 | ) | (3,672 | ) | (3,453 | ) | (3,356 | ) | (13,572 | ) | ||||||||||||||||||||
Total consolidated
revenue |
$ | 1,217,141 | $ | 1,325,748 | $ | 1,358,599 | $ | 1,431,850 | $ | 5,333,338 | $ | 1,500,042 | $ | 1,649,607 | $ | 1,647,322 | $ | 1,714,652 | $ | 6,511,623 | ||||||||||||||||||||
NET EARNINGS |
||||||||||||||||||||||||||||||||||||||||
Segment Earnings: |
||||||||||||||||||||||||||||||||||||||||
Diversified |
$ | 20,546 | $ | 22,590 | $ | 23,443 | $ | 21,038 | $ | 87,617 | $ | 22,584 | $ | 23,384 | $ | 24,308 | $ | 19,779 | $ | 90,055 | ||||||||||||||||||||
Electronics |
9,227 | 12,259 | 5,208 | 20,194 | 46,888 | 20,754 | 29,862 | 31,618 | 37,191 | 119,425 | ||||||||||||||||||||||||||||||
Industries |
21,920 | 24,418 | 28,180 | 29,764 | 104,282 | 27,328 | 30,208 | 31,389 | 35,057 | 123,982 | ||||||||||||||||||||||||||||||
Resources |
62,747 | 65,545 | 65,077 | 67,302 | 260,671 | 82,797 | 80,919 | 76,641 | 75,971 | 316,328 | ||||||||||||||||||||||||||||||
Systems |
22,037 | 26,910 | 29,221 | 21,920 | 100,088 | 26,972 | 38,341 | 24,920 | 23,880 | 114,113 | ||||||||||||||||||||||||||||||
Technologies |
17,590 | 33,284 | 44,591 | 39,498 | 134,963 | 47,712 | 60,684 | 52,257 | 46,075 | 206,728 | ||||||||||||||||||||||||||||||
Total segments |
154,067 | 185,006 | 195,720 | 199,716 | 734,509 | 228,147 | 263,398 | 241,133 | 237,953 | 970,631 | ||||||||||||||||||||||||||||||
Corporate expense /
other |
(15,229 | ) | (14,753 | ) | (13,414 | ) | (11,549 | ) | (54,945 | ) | (18,559 | ) | (18,692 | ) | (16,352 | ) | (17,174 | ) | (70,777 | ) | ||||||||||||||||||||
Net interest expense |
(16,118 | ) | (15,230 | ) | (16,257 | ) | (24,626 | ) | (72,231 | ) | (21,486 | ) | (19,247 | ) | (17,183 | ) | (19,068 | ) | (76,984 | ) | ||||||||||||||||||||
Earnings from
continuing
operations before
provision for
income taxes |
122,720 | 155,023 | 166,049 | 163,541 | 607,333 | 188,102 | 225,459 | 207,597 | 201,711 | 822,869 | ||||||||||||||||||||||||||||||
Provision for
income taxes |
30,757 | 45,667 | 42,817 | 41,897 | 161,138 | 56,812 | 66,699 | 50,454 | 45,576 | 219,541 | ||||||||||||||||||||||||||||||
Earnings from
continuing
operations |
91,963 | 109,356 | 123,232 | 121,644 | 446,195 | 131,290 | 158,760 | 157,143 | 156,135 | 603,328 | ||||||||||||||||||||||||||||||
Earnings (loss) from
discontinued
operations, net |
6,172 | 63,845 | (552 | ) | (5,518 | ) | 63,947 | 72,538 | (86,850 | ) | 10,381 | (37,615 | ) | (41,546 | ) | |||||||||||||||||||||||||
Net earnings |
$ | 98,135 | $ | 173,201 | $ | 122,680 | $ | 116,126 | $ | 510,142 | $ | 203,828 | $ | 71,910 | $ | 167,524 | $ | 118,520 | $ | 561,782 | ||||||||||||||||||||
SEGMENT OPERATING MARGIN | ||||||||||||||||||||||||||||||||||||||||
Diversified |
11.6 | % | 11.9 | % | 13.1 | % | 11.9 | % | 12.1 | % | 11.7 | % | 11.6 | % | 12.7 | % | 10.4 | % | 11.6 | % | ||||||||||||||||||||
Electronics |
7.9 | % | 10.1 | % | 4.6 | % | 10.4 | % | 8.6 | % | 10.4 | % | 13.4 | % | 14.0 | % | 16.0 | % | 13.6 | % | ||||||||||||||||||||
Industries |
11.3 | % | 11.6 | % | 13.7 | % | 14.4 | % | 12.7 | % | 13.1 | % | 14.0 | % | 14.2 | % | 15.2 | % | 14.1 | % | ||||||||||||||||||||
Resources |
17.6 | % | 17.4 | % | 16.7 | % | 17.0 | % | 17.2 | % | 19.5 | % | 18.6 | % | 16.5 | % | 14.7 | % | 17.2 | % | ||||||||||||||||||||
Systems |
14.1 | % | 15.1 | % | 14.8 | % | 12.5 | % | 14.2 | % | 14.9 | % | 16.4 | % | 11.5 | % | 11.8 | % | 13.7 | % | ||||||||||||||||||||
Technologies |
8.0 | % | 13.2 | % | 16.2 | % | 13.8 | % | 13.1 | % | 16.2 | % | 17.7 | % | 15.8 | % | 13.4 | % | 15.7 | % |
2005 | 2006 | |||||||||||||||||||||||||||||||
1 Qtr. | 2 Qtr. | 3 Qtr. | 4 Qtr. | 1 Qtr. | 2 Qtr. | 3 Qtr. | 4 Qtr. | |||||||||||||||||||||||||
Basic earnings (loss) per
common share: |
||||||||||||||||||||||||||||||||
Continuing operations |
$ | 0.45 | $ | 0.54 | $ | 0.61 | $ | 0.60 | $ | 0.65 | $ | 0.78 | $ | 0.77 | $ | 0.76 | ||||||||||||||||
Discontinued operations |
0.03 | 0.31 | | (0.03 | ) | 0.36 | (0.43 | ) | 0.05 | (0.18 | ) | |||||||||||||||||||||
Net earnings |
0.48 | 0.85 | 0.61 | 0.57 | 1.00 | 0.35 | 0.82 | 0.58 | ||||||||||||||||||||||||
Diluted earnings (loss)
per common share: |
||||||||||||||||||||||||||||||||
Continuing operations |
$ | 0.45 | $ | 0.54 | $ | 0.60 | $ | 0.60 | $ | 0.64 | $ | 0.77 | $ | 0.77 | $ | 0.76 | ||||||||||||||||
Discontinued operations |
0.03 | 0.31 | | (0.03 | ) | 0.35 | (0.42 | ) | 0.05 | (0.18 | ) | |||||||||||||||||||||
Net earnings |
0.48 | 0.85 | 0.60 | 0.57 | 0.99 | 0.35 | 0.82 | 0.58 |
6
2005 | 2006 | |||||||||||||||||||||||||||||||||||||||
Q4 | Q4 | |||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | YTD | Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||||||||||||||||||||
BOOKINGS |
||||||||||||||||||||||||||||||||||||||||
Diversified |
$ | 224,032 | $ | 194,091 | $ | 178,644 | $ | 189,216 | $ | 785,983 | $ | 208,245 | $ | 210,061 | $ | 199,207 | $ | 213,243 | $ | 830,756 | ||||||||||||||||||||
Electronics |
122,961 | 117,234 | 118,484 | 213,304 | 571,983 | 223,559 | 219,784 | 231,527 | 213,374 | 888,244 | ||||||||||||||||||||||||||||||
Industries |
196,456 | 209,887 | 214,973 | 224,942 | 846,258 | 219,424 | 232,185 | 251,017 | 236,523 | 939,149 | ||||||||||||||||||||||||||||||
Resources |
387,121 | 375,164 | 394,567 | 393,148 | 1,550,000 | 454,669 | 441,761 | 471,625 | 505,186 | 1,873,241 | ||||||||||||||||||||||||||||||
Systems |
156,182 | 221,709 | 201,360 | 176,185 | 755,436 | 231,036 | 229,633 | 210,132 | 171,112 | 841,913 | ||||||||||||||||||||||||||||||
Technologies |
233,611 | 275,436 | 261,722 | 288,104 | 1,058,873 | 339,124 | 325,101 | 307,885 | 325,609 | 1,297,719 | ||||||||||||||||||||||||||||||
BOOK-TO-BILL |
||||||||||||||||||||||||||||||||||||||||
Diversified |
1.26 | 1.02 | 1.00 | 1.07 | 1.09 | 1.08 | 1.04 | 1.04 | 1.12 | 1.07 | ||||||||||||||||||||||||||||||
Electronics |
1.05 | 0.96 | 1.05 | 1.10 | 1.05 | 1.12 | 0.99 | 1.03 | 0.92 | 1.01 | ||||||||||||||||||||||||||||||
Industries |
1.01 | 1.00 | 1.04 | 1.09 | 1.03 | 1.05 | 1.08 | 1.13 | 1.02 | 1.07 | ||||||||||||||||||||||||||||||
Resources |
1.09 | 0.99 | 1.01 | 0.99 | 1.02 | 1.07 | 1.01 | 1.02 | 0.98 | 1.02 | ||||||||||||||||||||||||||||||
Systems |
1.00 | 1.25 | 1.02 | 1.01 | 1.07 | 1.27 | 0.98 | 0.97 | 0.85 | 1.01 | ||||||||||||||||||||||||||||||
Technologies |
1.07 | 1.09 | 0.95 | 1.00 | 1.02 | 1.15 | 0.95 | 0.93 | 0.95 | 0.99 | ||||||||||||||||||||||||||||||
BACKLOG |
||||||||||||||||||||||||||||||||||||||||
Diversified |
$ | 287,663 | $ | 292,288 | $ | 292,557 | $ | 304,781 | | $ | 317,750 | $ | 323,567 | $ | 334,638 | $ | 358,385 | | ||||||||||||||||||||||
Electronics |
83,269 | 78,197 | 93,459 | 141,102 | | 165,253 | 163,182 | 169,151 | 150,143 | | ||||||||||||||||||||||||||||||
Industries |
197,043 | 196,445 | 205,286 | 222,793 | | 234,174 | 251,301 | 282,234 | 288,835 | | ||||||||||||||||||||||||||||||
Resources |
167,810 | 165,087 | 169,580 | 167,561 | | 196,379 | 203,757 | 249,040 | 237,987 | | ||||||||||||||||||||||||||||||
Systems |
125,037 | 170,238 | 172,806 | 174,402 | | 223,843 | 218,360 | 211,939 | 181,530 | | ||||||||||||||||||||||||||||||
Technologies |
90,426 | 109,210 | 102,232 | 102,207 | | 147,984 | 141,526 | 123,416 | 125,929 | |
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||||||||||||||||
2006 | 2005 | 2006 | 2005 | ||||||||||||||||||||||||||
Revenue |
$ | 1,714,652 | $ | 1,431,850 | $ | 6,511,623 | $ | 5,333,338 | |||||||||||||||||||||
Cost of goods and services |
1,111,324 | 932,188 | 4,163,581 | 3,454,634 | |||||||||||||||||||||||||
Gross profit |
603,328 | 499,662 | 2,348,042 | 1,878,704 | |||||||||||||||||||||||||
Selling and administrative expenses |
380,148 | 314,410 | 1,436,237 | 1,211,461 | |||||||||||||||||||||||||
Operating earnings |
223,180 | 185,252 | 911,805 | 667,243 | |||||||||||||||||||||||||
Interest expense, net |
19,068 | 24,626 | 76,984 | 72,231 | |||||||||||||||||||||||||
Other expense (income), net |
2,401 | (2,915 | ) | 11,952 | (12,321 | ) | |||||||||||||||||||||||
Total interest/other expense, net |
21,469 | 21,711 | 88,936 | 59,910 | |||||||||||||||||||||||||
Earnings before provision for
income taxes and discontinued
operations |
201,711 | 163,541 | 822,869 | 607,333 | |||||||||||||||||||||||||
Provision for income taxes |
45,576 | 41,897 | 219,541 | 161,138 | |||||||||||||||||||||||||
Earnings from continuing operations |
156,135 | 121,644 | 603,328 | 446,195 | |||||||||||||||||||||||||
Earnings (loss) from discontinued
operations, net |
(37,615 | ) | (5,518 | ) | (41,546 | ) | 63,947 | ||||||||||||||||||||||
Net earnings |
$ | 118,520 | $ | 116,126 | $ | 561,782 | $ | 510,142 | |||||||||||||||||||||
Basic earnings (loss) per common
share: |
|||||||||||||||||||||||||||||
Earnings from continuing operations |
$ | 0.76 | $ | 0.60 | $ | 2.96 | $ | 2.20 | |||||||||||||||||||||
Earnings (loss) from discontinued
operations |
(0.18 | ) | (0.03 | ) | (0.20 | ) | 0.32 | ||||||||||||||||||||||
Net earnings |
0.58 | 0.57 | 2.76 | 2.51 | |||||||||||||||||||||||||
Weighted average shares outstanding |
204,182 | 202,736 | 203,773 | 202,979 | |||||||||||||||||||||||||
Diluted earnings (loss) per common
share: |
|||||||||||||||||||||||||||||
Earnings from continuing operations |
$ | 0.76 | $ | 0.60 | $ | 2.94 | $ | 2.19 | |||||||||||||||||||||
Earnings (loss) from discontinued
operations |
(0.18 | ) | (0.03 | ) | (0.20 | ) | 0.31 | ||||||||||||||||||||||
Net earnings |
0.58 | 0.57 | 2.73 | 2.50 | |||||||||||||||||||||||||
Weighted average shares outstanding |
205,978 | 204,050 | 205,497 | 204,177 | |||||||||||||||||||||||||
Dividends paid per common share |
$ | 0.19 | $ | 0.17 | $ | 0.72 | $ | 0.66 | |||||||||||||||||||||
The following table is a reconciliation of the share amounts used in computing earnings per share:
| |||||||||||||||||||||||||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||||||||||||||||
2006 | 2005 | 2006 | 2005 | ||||||||||||||||||||||||||
Weighted average shares
outstanding Basic |
204,182 | 202,736 | 203,773 | 202,979 | |||||||||||||||||||||||||
Dilutive effect of assumed exercise
of employee stock options |
1,796 | 1,314 | 1,724 | 1,198 | |||||||||||||||||||||||||
Weighted average shares
outstanding Diluted |
205,978 | 204,050 | 205,497 | 204,177 | |||||||||||||||||||||||||
Anti-dilutive shares excluded from
diluted EPS computation |
| 3,640 | 1,716 | 4,339 |
8
At December 31, | At December 31, | |||||||
2006 | 2005 | |||||||
BALANCE SHEET |
||||||||
Assets: |
||||||||
Cash and cash equivalents |
$ | 373,616 | $ | 185,832 | ||||
Receivables, net of allowances for doubtful accounts |
1,056,828 | 850,084 | ||||||
Inventories |
709,647 | 573,265 | ||||||
Deferred tax and other current assets |
131,415 | 96,597 | ||||||
Property, plant and equipment, net |
856,799 | 706,744 | ||||||
Goodwill |
3,201,983 | 2,555,596 | ||||||
Intangibles, net |
1,065,382 | 696,267 | ||||||
Other assets |
123,045 | 239,367 | ||||||
Assets of discontinued operations |
107,943 | 676,740 | ||||||
$ | 7,626,658 | $ | 6,580,492 | |||||
Liabilities & Stockholders Equity: |
||||||||
Short-term debt |
$ | 290,549 | $ | 194,162 | ||||
Payables and accrued expenses |
996,711 | 815,497 | ||||||
Taxes payable and other deferrals |
916,599 | 684,424 | ||||||
Long-term debt |
1,480,491 | 1,344,173 | ||||||
Liabilities of discontinued operations |
131,286 | 212,713 | ||||||
Stockholders equity |
3,811,022 | 3,329,523 | ||||||
$ | 7,626,658 | $ | 6,580,492 | |||||
Twelve Months Ended December 31, | ||||||||
2006 | 2005 | |||||||
CASH FLOWS |
||||||||
Operating activities: |
||||||||
Net earnings |
$ | 561,782 | $ | 510,142 | ||||
Loss (earnings) from discontinued operations, net of tax |
41,546 | (63,947 | ) | |||||
Depreciation and amortization |
201,501 | 155,047 | ||||||
Stock-based compensation |
26,396 | | ||||||
Contributions to defined benefit pension plan |
(3,004 | ) | (19,709 | ) | ||||
Net change in assets and liabilities |
56,043 | (16,681 | ) | |||||
Net cash provided by operating activities |
884,264 | 564,852 | ||||||
Investing activities: |
||||||||
Proceeds from the sale of property and equipment |
19,017 | 11,807 | ||||||
Additions to property, plant and equipment |
(194,735 | ) | (130,492 | ) | ||||
Proceeds from sale of discontinued business |
445,905 | 159,278 | ||||||
Acquisitions (net of cash and cash equivalents acquired) |
(1,116,780 | ) | (1,089,650 | ) | ||||
Net cash used in investing activities |
(846,593 | ) | (1,049,057 | ) | ||||
Financing activities: |
||||||||
Increase in debt, net |
228,107 | 441,226 | ||||||
Cash dividends to stockholders |
(144,799 | ) | (133,913 | ) | ||||
Purchase of treasury stock |
(48,329 | ) | (51,929 | ) | ||||
Proceeds from exercise of stock options |
93,311 | 19,220 | ||||||
Net cash provided by financing activities |
128,290 | 274,604 | ||||||
Effect of exchange rate changes on cash |
19,816 | (17,234 | ) | |||||
Net cash provided by discontinued operations |
2,007 | 102,849 | ||||||
Net increase (decrease) in cash and equivalents |
187,784 | (123,986 | ) | |||||
Cash and cash equivalents at beginning of period |
185,832 | 309,818 | ||||||
Cash and cash equivalents at end of period |
$ | 373,616 | $ | 185,832 | ||||