Delaware
(State or other Jurisdiction
of Incorporation)
|
1-4018
(Commission File Number)
|
53-0257888
(I.R.S. Employer
Identification No.)
|
3005 Highland Parkway, Suite 200
Downers Grove, Illinois 60515
(Address of Principal Executive Offices)
|
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
(a)
|
Financial statements of businesses acquired.
Not applicable.
|
(b)
|
Pro forma financial information.
Not applicable.
|
(c)
|
Shell company transactions.
Not applicable.
|
(d)
|
Exhibits.
The following exhibits are furnished as part of this report:
99.1 Press Release of Dover Corporation, dated October 21, 2011.
99.2 Investor Supplement Posted on Dover Corporation’s Website at http://www.dovercorporation.com.
99.3 Presentation Slides Posted on Dover Corporation’s Website at http://www.dovercorporation.com.
|
Date: October 21, 2011 | DOVER CORPORATION | ||
(Registrant) | |||
By:
|
/s/ Joseph W. Schmidt | ||
Joseph W. Schmidt | |||
Senior Vice President, General Counsel & Secretary | |||
Number
|
Exhibit
|
|
99.1
|
Press Release of Dover Corporation, dated October 21, 2011
|
|
99.2
|
Investor Supplement Posted on Dover Corporation’s Website at http://www.dovercorporation.com
|
|
99.3
|
Presentation Slides Posted on Dover Corporation’s Website at http://www.dovercorporation.com
|
CONTACT:
|
READ IT ON THE WEB
|
Paul Goldberg
|
www.dovercorporation.com
|
Treasurer & Director of Investor Relations
|
|
(212) 922-1640 |
● | Reports revenue of $2.2 billion, an increase of 22% over the prior year |
● | Delivers quarterly diluted earnings per share from continuing operations of $1.21 |
● | Achieves adjusted quarterly diluted earnings per share of $1.20, excluding tax benefits of $0.01, up 25% from prior year |
● | Raises guidance for full-year earnings per share from continuing operations to $4.45 - $4.50, after adjusting for divested businesses |
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Revenue
|
$ | 2,203,388 | $ | 1,802,158 | $ | 6,122,287 | $ | 5,023,750 | ||||||||
Cost of goods and services
|
1,381,337 | 1,111,364 | 3,786,458 | 3,065,621 | ||||||||||||
Gross profit
|
822,051 | 690,794 | 2,335,829 | 1,958,129 | ||||||||||||
Selling and administrative expenses
|
484,350 | 397,927 | 1,401,198 | 1,198,645 | ||||||||||||
Operating earnings
|
337,701 | 292,867 | 934,631 | 759,484 | ||||||||||||
Interest expense, net
|
30,048 | 26,335 | 86,468 | 80,446 | ||||||||||||
Other expense, net
|
252 | 9,786 | 2,848 | 3,836 | ||||||||||||
Earnings before provision for income taxes and discontinued operations
|
307,401 | 256,746 | 845,315 | 675,202 | ||||||||||||
Provision for income taxes
|
78,824 | 37,437 | 195,319 | 162,789 | ||||||||||||
Earnings from continuing operations
|
228,577 | 219,309 | 649,996 | 512,413 | ||||||||||||
(Loss) earnings from discontinued operations, net
|
(56,297 | ) | 4,450 | (33,042 | ) | (10,657 | ) | |||||||||
Net earnings
|
$ | 172,280 | $ | 223,759 | $ | 616,954 | $ | 501,756 | ||||||||
Basic earnings (loss) per common share:
|
||||||||||||||||
Earnings from continuing operations
|
$ | 1.23 | $ | 1.17 | $ | 3.49 | $ | 2.74 | ||||||||
(Loss) earnings from discontinued operations, net
|
(0.30 | ) | 0.02 | (0.18 | ) | (0.06 | ) | |||||||||
Net earnings
|
0.93 | 1.20 | 3.31 | 2.68 | ||||||||||||
Weighted average shares outstanding
|
185,770 | 186,721 | 186,246 | 186,917 | ||||||||||||
Diluted earnings (loss) per common share:
|
||||||||||||||||
Earnings from continuing operations
|
$ | 1.21 | $ | 1.16 | $ | 3.43 | $ | 2.71 | ||||||||
(Loss) earnings from discontinued operations, net
|
(0.30 | ) | 0.02 | (0.17 | ) | (0.06 | ) | |||||||||
Net earnings
|
0.91 | 1.19 | 3.26 | 2.66 | ||||||||||||
Weighted average shares outstanding
|
188,436 | 188,565 | 189,420 | 188,898 | ||||||||||||
Dividends paid per common share
|
$ | 0.315 | $ | 0.28 | $ | 0.865 | $ | 0.80 | ||||||||
The following table is a reconciliation of the share amounts used in computing earnings per share:
|
||||||||||||||||
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Weighted average shares outstanding - Basic
|
185,770 | 186,721 | 186,246 | 186,917 | ||||||||||||
Dilutive effect of assumed exercise of employee stock options, SARs and Performance Shares
|
2,666 | 1,844 | 3,174 | 1,981 | ||||||||||||
Weighted average shares outstanding - Diluted
|
188,436 | 188,565 | 189,420 | 188,898 | ||||||||||||
Anti-dilutive options/SARs excluded from diluted EPS computation
|
1,495 | 3,709 | 1,287 | 1,432 |
2011
|
2010
|
|||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 |
Q3 YTD
|
Q1 | Q2 | Q3 |
Q3 YTD
|
Q4 |
FY 2010
|
|||||||||||||||||||||||||||||||
REVENUE
|
||||||||||||||||||||||||||||||||||||||||
Industrial Products
|
||||||||||||||||||||||||||||||||||||||||
Material Handling
|
$ | 158,731 | $ | 173,806 | $ | 182,232 | $ | 514,769 | $ | 122,265 | $ | 132,695 | $ | 135,987 | $ | 390,947 | $ | 145,106 | $ | 536,053 | ||||||||||||||||||||
Mobile Equipment
|
266,675 | 290,668 | 277,696 | 835,039 | 240,139 | 248,523 | 250,664 | 739,326 | 255,833 | 995,159 | ||||||||||||||||||||||||||||||
Eliminations
|
(623 | ) | (713 | ) | (507 | ) | (1,843 | ) | (379 | ) | (432 | ) | (428 | ) | (1,239 | ) | (353 | ) | (1,592 | ) | ||||||||||||||||||||
424,783 | 463,761 | 459,421 | 1,347,965 | 362,025 | 380,786 | 386,223 | 1,129,034 | 400,586 | 1,529,620 | |||||||||||||||||||||||||||||||
Engineered Systems
|
||||||||||||||||||||||||||||||||||||||||
Product Identification
|
226,330 | 239,035 | 246,395 | 711,760 | 212,500 | 219,551 | 221,677 | 653,728 | 236,743 | 890,471 | ||||||||||||||||||||||||||||||
Engineered Products
|
334,315 | 406,620 | 423,476 | 1,164,411 | 271,773 | 357,570 | 398,685 | 1,028,028 | 311,176 | 1,339,204 | ||||||||||||||||||||||||||||||
560,645 | 645,655 | 669,871 | 1,876,171 | 484,273 | 577,121 | 620,362 | 1,681,756 | 547,919 | 2,229,675 | |||||||||||||||||||||||||||||||
Fluid Management
|
||||||||||||||||||||||||||||||||||||||||
Energy
|
303,540 | 321,076 | 367,889 | 992,505 | 205,327 | 216,020 | 220,001 | 641,348 | 244,234 | 885,582 | ||||||||||||||||||||||||||||||
Fluid Solutions
|
205,563 | 213,599 | 217,138 | 636,300 | 175,505 | 187,759 | 196,554 | 559,818 | 194,832 | 754,650 | ||||||||||||||||||||||||||||||
Eliminations
|
(163 | ) | (137 | ) | (22 | ) | (322 | ) | (32 | ) | (105 | ) | (127 | ) | (264 | ) | (178 | ) | (442 | ) | ||||||||||||||||||||
508,940 | 534,538 | 585,005 | 1,628,483 | 380,800 | 403,674 | 416,428 | 1,200,902 | 438,888 | 1,639,790 | |||||||||||||||||||||||||||||||
Electronic Technologies
|
373,330 | 412,630 | 492,250 | 1,278,210 | 290,989 | 345,607 | 381,386 | 1,017,982 | 405,682 | 1,423,664 | ||||||||||||||||||||||||||||||
Intra-segment eliminations
|
(2,656 | ) | (2,727 | ) | (3,159 | ) | (8,542 | ) | (1,590 | ) | (2,093 | ) | (2,241 | ) | (5,924 | ) | (2,362 | ) | (8,286 | ) | ||||||||||||||||||||
Total consolidated revenue
|
$ | 1,865,042 | $ | 2,053,857 | $ | 2,203,388 | $ | 6,122,287 | $ | 1,516,497 | $ | 1,705,095 | $ | 1,802,158 | $ | 5,023,750 | $ | 1,790,713 | $ | 6,814,463 | ||||||||||||||||||||
NET EARNINGS
|
||||||||||||||||||||||||||||||||||||||||
Segment Earnings:
|
||||||||||||||||||||||||||||||||||||||||
Industrial Products
|
$ | 57,430 | $ | 65,194 | $ | 64,481 | $ | 187,105 | $ | 52,848 | $ | 58,567 | $ | 54,728 | $ | 166,143 | $ | 50,061 | $ | 216,204 | ||||||||||||||||||||
Engineered Systems
|
67,313 | 94,116 | 102,564 | 263,993 | 54,843 | 84,655 | 91,442 | 230,940 | 70,966 | 301,906 | ||||||||||||||||||||||||||||||
Fluid Management
|
113,685 | 131,382 | 144,327 | 389,394 | 86,767 | 96,168 | 101,847 | 284,782 | 103,638 | 388,420 | ||||||||||||||||||||||||||||||
Electronic Technologies
|
59,775 | 76,917 | 60,163 | 196,855 | 44,905 | 59,582 | 69,617 | 174,104 | 76,324 | 250,428 | ||||||||||||||||||||||||||||||
Total Segments
|
298,203 | 367,609 | 371,535 | 1,037,347 | 239,363 | 298,972 | 317,634 | 855,969 | 300,989 | 1,156,958 | ||||||||||||||||||||||||||||||
Corporate expense / other
|
36,100 | 35,378 | 34,086 | 105,564 | 33,325 | 32,443 | 34,553 | 100,321 | 35,393 | 135,714 | ||||||||||||||||||||||||||||||
Net interest expense
|
28,286 | 28,134 | 30,048 | 86,468 | 27,169 | 26,942 | 26,335 | 80,446 | 25,895 | 106,341 | ||||||||||||||||||||||||||||||
Earnings from continuing operations before provision for income taxes
|
233,817 | 304,097 | 307,401 | 845,315 | 178,869 | 239,587 | 256,746 | 675,202 | 239,701 | 914,903 | ||||||||||||||||||||||||||||||
Provision for income taxes
|
55,707 | 60,788 | 78,824 | 195,319 | 55,310 | 70,042 | 37,437 | 162,789 | 50,907 | 213,696 | ||||||||||||||||||||||||||||||
Earnings from continuing operations
|
178,110 | 243,309 | 228,577 | 649,996 | 123,559 | 169,545 | 219,309 | 512,413 | 188,794 | 701,207 | ||||||||||||||||||||||||||||||
Earnings (loss) from discontinued operations, net
|
16,795 | 6,460 | (56,297 | ) | (33,042 | ) | (15,432 | ) | 325 | 4,450 | (10,657 | ) | 9,554 | (1,103 | ) | |||||||||||||||||||||||||
Net earnings
|
$ | 194,905 | $ | 249,769 | $ | 172,280 | $ | 616,954 | $ | 108,127 | $ | 169,870 | $ | 223,759 | $ | 501,756 | $ | 198,348 | $ | 700,104 | ||||||||||||||||||||
SEGMENT OPERATING MARGIN
|
||||||||||||||||||||||||||||||||||||||||
Industrial Products
|
13.5 | % | 14.1 | % | 14.0 | % | 13.9 | % | 14.6 | % | 15.4 | % | 14.2 | % | 14.7 | % | 12.5 | % | 14.1 | % | ||||||||||||||||||||
Engineered Systems
|
12.0 | % | 14.6 | % | 15.3 | % | 14.1 | % | 11.3 | % | 14.7 | % | 14.7 | % | 13.7 | % | 13.0 | % | 13.5 | % | ||||||||||||||||||||
Fluid Management
|
22.3 | % | 24.6 | % | 24.7 | % | 23.9 | % | 22.8 | % | 23.8 | % | 24.5 | % | 23.7 | % | 23.6 | % | 23.7 | % | ||||||||||||||||||||
Electronic Technologies
|
16.0 | % | 18.6 | % | 12.2 | % | 15.4 | % | 15.4 | % | 17.2 | % | 18.3 | % | 17.1 | % | 18.8 | % | 17.6 | % | ||||||||||||||||||||
Total Segment
|
16.0 | % | 17.9 | % | 16.9 | % | 16.9 | % | 15.8 | % | 17.5 | % | 17.6 | % | 17.0 | % | 16.8 | % | 17.0 | % |
2011
|
2010
|
|||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 |
Q3 YTD
|
Q1 | Q2 | Q3 |
Q3 YTD
|
Q4 |
FY 2010
|
|||||||||||||||||||||||||||||||
BOOKINGS
|
||||||||||||||||||||||||||||||||||||||||
Industrial Products
|
||||||||||||||||||||||||||||||||||||||||
Material Handling
|
$ | 185,225 | $ | 177,141 | $ | 171,046 | $ | 533,412 | $ | 130,166 | $ | 131,926 | $ | 138,970 | $ | 401,062 | $ | 155,106 | $ | 556,168 | ||||||||||||||||||||
Mobile Equipment
|
337,273 | 336,212 | 274,203 | 947,688 | 231,128 | 288,887 | 233,731 | 753,746 | 279,368 | 1,033,114 | ||||||||||||||||||||||||||||||
Eliminations
|
(824 | ) | (1,006 | ) | 1,767 | (63 | ) | (491 | ) | (483 | ) | (675 | ) | (1,649 | ) | (1,161 | ) | (2,810 | ) | |||||||||||||||||||||
521,674 | 512,347 | 447,016 | 1,481,037 | 360,803 | 420,330 | 372,026 | 1,153,159 | 433,313 | 1,586,472 | |||||||||||||||||||||||||||||||
Engineered Systems
|
||||||||||||||||||||||||||||||||||||||||
Product Identification
|
232,934 | 239,234 | 248,557 | 720,725 | 220,410 | 223,203 | 218,213 | 661,826 | 241,048 | 902,874 | ||||||||||||||||||||||||||||||
Engineered Products
|
399,757 | 400,604 | 368,914 | 1,169,275 | 368,134 | 379,048 | 329,119 | 1,076,301 | 332,142 | 1,408,443 | ||||||||||||||||||||||||||||||
632,691 | 639,838 | 617,471 | 1,890,000 | 588,544 | 602,251 | 547,332 | 1,738,127 | 573,190 | 2,311,317 | |||||||||||||||||||||||||||||||
Fluid Management
|
||||||||||||||||||||||||||||||||||||||||
Energy
|
354,774 | 335,748 | 359,006 | 1,049,528 | 208,669 | 226,301 | 213,247 | 648,217 | 247,143 | 895,360 | ||||||||||||||||||||||||||||||
Fluid Solutions
|
217,787 | 218,868 | 222,639 | 659,294 | 179,037 | 192,035 | 195,865 | 566,937 | 191,065 | 758,002 | ||||||||||||||||||||||||||||||
Eliminations
|
(309 | ) | 51 | (32 | ) | (290 | ) | (85 | ) | (51 | ) | (144 | ) | (280 | ) | (895 | ) | (1,175 | ) | |||||||||||||||||||||
572,252 | 554,667 | 581,613 | 1,708,532 | 387,621 | 418,285 | 408,968 | 1,214,874 | 437,313 | 1,652,187 | |||||||||||||||||||||||||||||||
Electronic Technologies
|
420,261 | 393,860 | 478,976 | 1,293,097 | 358,477 | 394,441 | 402,332 | 1,155,250 | 389,704 | 1,544,954 | ||||||||||||||||||||||||||||||
Intra-segment eliminations
|
(2,617 | ) | (3,316 | ) | (2,668 | ) | (8,601 | ) | (1,615 | ) | (2,244 | ) | (2,278 | ) | (6,137 | ) | (2,644 | ) | (8,781 | ) | ||||||||||||||||||||
Total consolidated bookings
|
$ | 2,144,261 | $ | 2,097,396 | $ | 2,122,408 | $ | 6,364,065 | $ | 1,693,830 | $ | 1,833,063 | $ | 1,728,380 | $ | 5,255,273 | $ | 1,830,876 | $ | 7,086,149 | ||||||||||||||||||||
BACKLOG
|
||||||||||||||||||||||||||||||||||||||||
Industrial Products
|
||||||||||||||||||||||||||||||||||||||||
Material Handling
|
$ | 134,761 | $ | 137,530 | $ | 125,781 | $ | 91,964 | $ | 90,644 | $ | 94,186 | $ | 107,787 | ||||||||||||||||||||||||||
Mobile Equipment
|
439,693 | 485,276 | 480,544 | 319,801 | 359,727 | 344,160 | 368,140 | |||||||||||||||||||||||||||||||||
Eliminations
|
(875 | ) | (926 | ) | (1 | ) | (439 | ) | (391 | ) | (344 | ) | (960 | ) | ||||||||||||||||||||||||||
573,579 | 621,880 | 606,324 | 411,326 | 449,980 | 438,002 | 474,967 | ||||||||||||||||||||||||||||||||||
Engineered Systems
|
||||||||||||||||||||||||||||||||||||||||
Product Identification
|
96,090 | 97,236 | 94,141 | 78,976 | 80,550 | 80,986 | 86,315 | |||||||||||||||||||||||||||||||||
Engineered Products
|
352,067 | 346,335 | 287,973 | 314,465 | 334,971 | 267,545 | 288,969 | |||||||||||||||||||||||||||||||||
448,157 | 443,571 | 382,114 | 393,441 | 415,521 | 348,531 | 375,284 | ||||||||||||||||||||||||||||||||||
Fluid Management
|
||||||||||||||||||||||||||||||||||||||||
Energy
|
163,475 | 177,129 | 170,293 | 76,844 | 84,800 | 84,659 | 94,113 | |||||||||||||||||||||||||||||||||
Fluid Solutions
|
77,553 | 81,436 | 84,584 | 63,535 | 65,639 | 69,130 | 65,525 | |||||||||||||||||||||||||||||||||
Eliminations
|
(180 | ) | - | (1 | ) | (55 | ) | (1 | ) | (17 | ) | (33 | ) | |||||||||||||||||||||||||||
240,848 | 258,565 | 254,876 | 140,324 | 150,438 | 153,772 | 159,605 | ||||||||||||||||||||||||||||||||||
Electronic Technologies
|
392,823 | 374,139 | 406,647 | 271,340 | 318,450 | 357,800 | 342,578 | |||||||||||||||||||||||||||||||||
Intra-segment eliminations
|
(711 | ) | (1,243 | ) | (924 | ) | (361 | ) | (569 | ) | (490 | ) | (747 | ) | ||||||||||||||||||||||||||
Total consolidated backlog
|
$ | 1,654,696 | $ | 1,696,912 | $ | 1,649,037 | $ | 1,216,070 | $ | 1,333,820 | $ | 1,297,615 | $ | 1,351,687 | ||||||||||||||||||||||||||
DEPRECIATION AND AMORTIZATION EXPENSE
|
||||||||||||||||||||||||||||||||||||||||
Industrial Products
|
$ | 10,919 | $ | 11,092 | $ | 10,866 | $ | 32,877 | $ | 11,266 | $ | 11,122 | $ | 10,799 | $ | 33,187 | $ | 11,116 | $ | 44,303 | ||||||||||||||||||||
Engineered Systems
|
15,826 | 16,350 | 16,146 | 48,322 | 15,750 | 15,273 | 15,626 | 46,649 | 15,699 | 62,348 | ||||||||||||||||||||||||||||||
Fluid Management
|
21,597 | 21,775 | 22,241 | 65,613 | 14,763 | 15,523 | 15,109 | 45,395 | 15,868 | 61,263 | ||||||||||||||||||||||||||||||
Electronic Technologies
|
19,279 | 19,178 | 34,937 | 73,394 | 17,688 | 17,823 | 18,811 | 54,322 | 19,974 | 74,296 | ||||||||||||||||||||||||||||||
Corporate
|
584 | 626 | 636 | 1,846 | 369 | 336 | 658 | 1,363 | 674 | 2,037 | ||||||||||||||||||||||||||||||
$ | 68,205 | $ | 69,021 | $ | 84,826 | $ | 222,052 | $ | 59,836 | $ | 60,077 | $ | 61,003 | $ | 180,916 | $ | 63,331 | $ | 244,247 |
2011
|
2010
|
|||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 |
Q3 YTD
|
Q1 | Q2 | Q3 |
Q3 YTD
|
Q4 |
FY 2010
|
|||||||||||||||||||||||||||||||
Basic earnings (loss) per common share:
|
||||||||||||||||||||||||||||||||||||||||
Continuing operations
|
$ | 0.95 | $ | 1.31 | $ | 1.23 | $ | 3.49 | $ | 0.66 | $ | 0.91 | $ | 1.17 | $ | 2.74 | $ | 1.01 | $ | 3.75 | ||||||||||||||||||||
Discontinued operations
|
0.09 | 0.03 | (0.30 | ) | (0.18 | ) | (0.08 | ) | - | 0.02 | (0.06 | ) | 0.05 | (0.01 | ) | |||||||||||||||||||||||||
Net earnings
|
1.04 | 1.34 | 0.93 | 3.31 | 0.58 | 0.91 | 1.20 | 2.68 | 1.06 | 3.75 | ||||||||||||||||||||||||||||||
Diluted earnings (loss) per common share:
|
||||||||||||||||||||||||||||||||||||||||
Continuing operations
|
$ | 0.94 | $ | 1.28 | $ | 1.21 | $ | 3.43 | $ | 0.66 | $ | 0.90 | $ | 1.16 | $ | 2.71 | $ | 0.99 | $ | 3.71 | ||||||||||||||||||||
Discontinued operations
|
0.09 | 0.03 | (0.30 | ) | (0.17 | ) | (0.08 | ) | - | 0.02 | (0.06 | ) | 0.05 | (0.01 | ) | |||||||||||||||||||||||||
Net earnings
|
1.03 | 1.32 | 0.91 | 3.26 | 0.58 | 0.90 | 1.19 | 2.66 | 1.04 | 3.70 |
Diluted earnings per share in the first, second, and third quarters of 2011 and third and fourth quarters of 2010 were favorably impacted by discrete tax events. The third quarter of 2010 was additionally impacted by the favorable resolution of a tax position in a foreign jurisdiction. As a result, the Company's effective tax rates in the first, second, and third quarters of 2011 and the third and fourth quarters of 2010 were 23.8%, 20.0%, 25.6%, 14.6%, and 21.2%, respectively, which were lower than the Company's previously estimated tax rates of 27% to 29% for each of the respective periods. These lower effective tax rates contributed incremental diluted earnings per share of $0.04, $0.12, and $0.01 in the first, second, and third quarters of 2011 and $0.20 and $0.07 in the third and fourth quarters of 2010, respectively.
|
2011
|
2010
|
|||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 |
Q3 YTD
|
Q1 | Q2 | Q3 |
Q3 YTD
|
Q4 |
FY 2010
|
|||||||||||||||||||||||||||||||
Cash from operations
|
$ | 123,645 | $ | 207,320 | $ | 382,325 | $ | 713,290 | $ | 80,539 | $ | 219,644 | $ | 178,587 | $ | 478,770 | $ | 421,412 | $ | 900,182 | ||||||||||||||||||||
CAPEX
|
(51,712 | ) | (72,986 | ) | (66,001 | ) | $ | (190,699 | ) | (38,790 | ) | (46,411 | ) | (40,040 | ) | (125,241 | ) | (51,727 | ) | (176,968 | ) | |||||||||||||||||||
Free cash flow
|
$ | 71,933 | $ | 134,334 | $ | 316,324 | $ | 522,591 | $ | 41,749 | $ | 173,233 | $ | 138,547 | $ | 353,529 | $ | 369,685 | $ | 723,214 | ||||||||||||||||||||
Free cash flow as a percentage of earnings from continuing operations
|
40.4 | % | 55.2 | % | 138.4 | % | 80.4 | % | 33.8 | % | 102.2 | % | 63.2 | % | 69.0 | % | 195.8 | % | 103.1 | % | ||||||||||||||||||||
Free cash flow as a percentage of revenue
|
3.9 | % | 6.5 | % | 14.4 | % | 8.5 | % | 2.8 | % | 10.2 | % | 7.7 | % | 7.0 | % | 20.6 | % | 10.6 | % |
Revenue
|
$ 2.2B
|
↑ 22%
|
$ 6.1B
|
↑ 22%
|
EPS (cont.)
|
$1.21
|
↑ 4%
|
$3.43
|
↑ 27%
|
Bookings
|
$2.1B
|
↑ 23%
|
$6.4B
|
↑ 21%
|
Seg. Margins
|
16.9%
|
↓ 70 bps
|
16.9%
|
↓ 10 bps
|
Organic Rev.
|
|
↑ 10%
|
|
↑ 14%
|
Acq. Growth
|
|
↑ 9%
|
|
↑ 6%
|
FCF (a)
|
$316M
|
↑ 128%
|
$523M
|
↑ 48%
|
Q3 2011
|
Industrial
Products |
Engineered
Systems |
Fluid
Management |
Electronic
Technologies |
Total
Dover
|
Organic
|
16%
|
4%
|
23%
|
2%
|
10%
|
Net Acquisitions
|
2%
|
-
|
15%
|
24%
|
9%
|
Currency
|
1%
|
4%
|
2%
|
3%
|
3%
|
Total
|
19%
|
8%
|
40%
|
29%
|
22%
|
YTD 2011
|
Industrial
Products |
Engineered
Systems |
Fluid
Management |
Electronic
Technologies |
Total
Dover
|
Organic
|
17%
|
9%
|
20%
|
14%
|
14%
|
Net Acquisitions
|
1%
|
-
|
14%
|
10%
|
6%
|
Currency
|
1%
|
3%
|
2%
|
2%
|
2%
|
Total
|
19%
|
12%
|
36%
|
26%
|
22%
|
|
Q3
2011
|
Q3
2010
|
%
Change
|
Revenue
|
$459
|
$386
|
+19%
|
Earnings
|
$ 64
|
$ 55
|
+18%
|
Margin
|
14.0%
|
14.2%
|
↓ 20 bps
|
Bookings
|
$447
|
$372
|
+20%
|
|
YTD
2011
|
YTD
2010
|
%
Change
|
Revenue
|
$1,348
|
$1,129
|
+19%
|
Earnings
|
$ 187
|
$166
|
+13%
|
Margin
|
13.9%
|
14.7%
|
↓ 80 bps
|
Bookings
|
$1,481
|
$1,153
|
+28%
|
|
Q3
2011
|
Q3
2010
|
%
Change
|
Revenue
|
$670
|
$620
|
+ 8%
|
Earnings
|
$103
|
$ 91
|
+12%
|
Margin
|
15.3%
|
14.7%
|
↑ 60 bps
|
Bookings
|
$617
|
$547
|
+13%
|
|
YTD
2011
|
YTD
2010
|
%
Change
|
Revenue
|
$1,876
|
$1,682
|
+12%
|
Earnings
|
$ 264
|
$ 231
|
+14%
|
Margin
|
14.1%
|
13.7%
|
↑ 40 bps
|
Bookings
|
$1,890
|
$1,738
|
+9%
|
|
Q3
2011
|
Q3
2010
|
%
Change
|
Revenue
|
$585
|
$416
|
+40%
|
Earnings
|
$144
|
$102
|
+42%
|
Margin
|
24.7%
|
24.5%
|
↑ 20 bps
|
Bookings
|
$582
|
$409
|
+42%
|
|
YTD
2011
|
YTD
2010
|
%
Change
|
Revenue
|
$1,628
|
$1,201
|
+36%
|
Earnings
|
$ 389
|
$ 285
|
+37%
|
Margin
|
23.9%
|
23.7%
|
↑ 20 bps
|
Bookings
|
$1,709
|
$1,215
|
+41%
|
|
Q3
2011
|
Q3
2010
|
%
Change
|
Revenue
|
$492
|
$381
|
+29%
|
Earnings
|
$ 60
|
$ 69
|
- 14%
|
Margin
|
12.2%
|
18.3%
|
↓ 610 bps
|
Bookings
|
$479
|
$402
|
+19%
|
|
YTD
2011
|
YTD
2010
|
%
Change
|
Revenue
|
$1,278
|
$1,018
|
+26%
|
Earnings
|
$ 197
|
$ 174
|
+13%
|
Margin
|
15.4%
|
17.1%
|
↓ 170 bps
|
Bookings
|
$1,293
|
$1,155
|
+12%
|
|
Q3 2011
|
Net Interest Expense
|
$30.0 million, up $4 million from last year, due
to higher outstanding long-term debt |
Corporate Expense
|
$34.0 million, essentially flat with last year, and
in-line with expectations |
Effective Tax Rate (ETR)
|
Q3 rate was 25.6%. Rate reflects $0.01 EPS
benefit on resolution of certain domestic tax matters. Adjusting for this benefit, the normalized rate would have been 26.4% |
|
Low
|
Mid
|
High
|
Prior EPS Guidance (7/21/11)
|
$4.50
|
$4.55
|
$4.60
|
Adj. for Paladin and Crenlo Sale
|
(0.14)*
|
(0.14)*
|
(0.14)*
|
Adjusted Prior EPS Guidance
|
$4.36
|
$4.41
|
$4.46
|
Performance
|
|
0.04
|
|
Q3 Tax (discrete & lower rate)
|
|
0.02
|
|
Revised EPS Guidance
|
$4.45
|
$4.47
|
$4.50
|