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 January 25, 2012.
99.2 Presentation Slides Posted on Dover Corporation’s Website at http://www.dovercorporation.com.
|
Date: January 25, 2012 | 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 January 25, 2012.
|
|
99.2
|
Presentation Slides Posted on Dover Corporation’s Website at http://www.dovercorporation.com
|
CONTACT:
|
READ IT ON THE WEB
|
Paul Goldberg
|
www.dovercorporation.com
|
Vice President - Investor Relations
|
|
(212) 922-1640 |
● | Reports quarterly revenue of $2.0 billion, an increase of 15% over the prior year |
● | Delivers quarterly diluted earnings per share from continuing operations of $1.12, up 15% over last year |
● | Achieves adjusted quarterly diluted earnings per share from continuing operations of $1.07, excluding tax benefits of $0.05, up 19% from an adjusted prior year |
● | Expects 2012 full year revenue growth of 7% - 10%, and diluted earnings per share from continuing operations in the range of $4.70 - $5.00 |
Three Months Ended December 31,
|
Year Ended Ended December 31,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Revenue
|
$ | 2,004,486 | $ | 1,737,436 | $ | 7,950,140 | $ | 6,640,191 | ||||||||
Cost of goods and services
|
1,247,091 | 1,050,664 | 4,898,716 | 4,023,586 | ||||||||||||
Gross profit
|
757,395 | 686,772 | 3,051,424 | 2,616,605 | ||||||||||||
Selling and administrative expenses
|
462,143 | 427,198 | 1,840,609 | 1,607,327 | ||||||||||||
Operating earnings
|
295,252 | 259,574 | 1,210,815 | 1,009,278 | ||||||||||||
Interest expense, net
|
29,060 | 25,930 | 115,596 | 106,422 | ||||||||||||
Other (income) expense, net
|
(2,658 | ) | (237 | ) | 55 | 3,652 | ||||||||||
Earnings before provision for income taxes and discontinued operations
|
268,850 | 233,881 | 1,095,164 | 899,204 | ||||||||||||
Provision for income taxes
|
59,912 | 48,975 | 248,799 | 208,453 | ||||||||||||
Earnings from continuing operations
|
208,938 | 184,906 | 846,365 | 690,751 | ||||||||||||
Earnings from discontinued operations, net
|
69,351 | 13,442 | 48,878 | 9,353 | ||||||||||||
Net earnings
|
$ | 278,289 | $ | 198,348 | $ | 895,243 | $ | 700,104 | ||||||||
Basic earnings per common share:
|
||||||||||||||||
Earnings from continuing operations
|
$ | 1.13 | $ | 0.99 | $ | 4.55 | $ | 3.70 | ||||||||
Earnings from discontinued operations, net
|
0.38 | 0.07 | 0.26 | 0.05 | ||||||||||||
Net earnings
|
1.51 | 1.06 | 4.82 | 3.75 | ||||||||||||
Weighted average shares outstanding
|
184,686 | 186,923 | 185,882 | 186,897 | ||||||||||||
Diluted earnings per common share:
|
||||||||||||||||
Earnings from continuing operations
|
$ | 1.12 | $ | 0.97 | $ | 4.48 | $ | 3.65 | ||||||||
Earnings from discontinued operations, net
|
0.37 | 0.07 | 0.26 | 0.05 | ||||||||||||
Net earnings
|
1.49 | 1.04 | 4.74 | 3.70 | ||||||||||||
Weighted average shares outstanding
|
187,208 | 189,863 | 188,887 | 189,170 | ||||||||||||
Dividends paid per common share
|
$ | 0.315 | $ | 0.275 | $ | 1.18 | $ | 1.07 | ||||||||
2011
|
2010
|
|||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 |
FY 2011
|
Q1 | Q2 | Q3 | Q4 |
FY 2010
|
|||||||||||||||||||||||||||||||
REVENUE
|
||||||||||||||||||||||||||||||||||||||||
Communication Technologies
|
$ | 269,582 | $ | 288,843 | $ | 405,357 | $ | 396,295 | $ | 1,360,077 | $ | 246,531 | $ | 269,107 | $ | 280,031 | $ | 280,343 | $ | 1,076,012 | ||||||||||||||||||||
Energy
|
425,424 | 454,327 | 510,608 | 510,390 | 1,900,749 | 296,792 | 319,305 | 326,149 | 361,261 | 1,303,507 | ||||||||||||||||||||||||||||||
Engineered Systems
|
||||||||||||||||||||||||||||||||||||||||
Fluid Solutions
|
163,196 | 178,031 | 173,804 | 162,590 | 677,621 | 134,542 | 139,218 | 150,302 | 143,852 | 567,914 | ||||||||||||||||||||||||||||||
Refrigeration & Industrial
|
560,453 | 645,573 | 649,768 | 568,844 | 2,424,638 | 487,588 | 581,187 | 620,030 | 531,039 | 2,219,844 | ||||||||||||||||||||||||||||||
Eliminations
|
(382 | ) | (424 | ) | (431 | ) | (287 | ) | (1,524 | ) | (252 | ) | (365 | ) | (354 | ) | (345 | ) | (1,316 | ) | ||||||||||||||||||||
723,267 | 823,180 | 823,141 | 731,147 | 3,100,735 | 621,878 | 720,040 | 769,978 | 674,546 | 2,786,442 | |||||||||||||||||||||||||||||||
Printing & Identification
|
394,627 | 429,497 | 400,515 | 368,325 | 1,592,964 | 316,472 | 356,732 | 381,636 | 421,990 | 1,476,830 | ||||||||||||||||||||||||||||||
Intra-segment eliminations
|
(822 | ) | (877 | ) | (1,015 | ) | (1,671 | ) | (4,385 | ) | (618 | ) | (737 | ) | (541 | ) | (704 | ) | (2,600 | ) | ||||||||||||||||||||
Total consolidated revenue
|
$ | 1,812,078 | $ | 1,994,970 | $ | 2,138,606 | $ | 2,004,486 | $ | 7,950,140 | $ | 1,481,055 | $ | 1,664,447 | $ | 1,757,253 | $ | 1,737,436 | $ | 6,640,191 | ||||||||||||||||||||
NET EARNINGS
|
||||||||||||||||||||||||||||||||||||||||
Segment Earnings:
|
||||||||||||||||||||||||||||||||||||||||
Communication Technologies
|
$ | 47,325 | $ | 54,527 | $ | 53,433 | $ | 71,097 | $ | 226,382 | $ | 46,125 | $ | 52,593 | $ | 55,852 | $ | 50,645 | $ | 205,215 | ||||||||||||||||||||
Energy
|
93,051 | 110,447 | 125,268 | 121,871 | 450,637 | 68,277 | 81,552 | 78,959 | 87,325 | 316,113 | ||||||||||||||||||||||||||||||
Engineered Systems
|
98,235 | 128,570 | 125,529 | 92,852 | 445,186 | 81,038 | 106,590 | 115,878 | 79,138 | 382,644 | ||||||||||||||||||||||||||||||
Printing & Identification
|
54,637 | 67,967 | 59,447 | 44,483 | 226,534 | 42,043 | 54,759 | 62,471 | 78,095 | 237,368 | ||||||||||||||||||||||||||||||
Total Segments
|
293,248 | 361,511 | 363,677 | 330,303 | 1,348,739 | 237,483 | 295,494 | 313,160 | 295,203 | 1,141,340 | ||||||||||||||||||||||||||||||
Corporate expense / other
|
36,112 | 35,391 | 34,083 | 32,393 | 137,979 | 33,325 | 32,444 | 34,553 | 35,392 | 135,714 | ||||||||||||||||||||||||||||||
Net interest expense
|
28,318 | 28,157 | 30,061 | 29,060 | 115,596 | 27,188 | 26,955 | 26,349 | 25,930 | 106,422 | ||||||||||||||||||||||||||||||
Earnings from continuing operations before provision for income taxes
|
228,818 | 297,963 | 299,533 | 268,850 | 1,095,164 | 176,970 | 236,095 | 252,258 | 233,881 | 899,204 | ||||||||||||||||||||||||||||||
Provision for income taxes
|
54,027 | 58,765 | 76,095 | 59,912 | 248,799 | 54,682 | 68,869 | 35,927 | 48,975 | 208,453 | ||||||||||||||||||||||||||||||
Earnings from continuing operations
|
174,791 | 239,198 | 223,438 | 208,938 | 846,365 | 122,288 | 167,226 | 216,331 | 184,906 | 690,751 | ||||||||||||||||||||||||||||||
Earnings (loss) from discontinued operations, net
|
20,114 | 10,571 | (51,158 | ) | 69,351 | 48,878 | (14,161 | ) | 2,644 | 7,428 | 13,442 | 9,353 | ||||||||||||||||||||||||||||
Net earnings
|
$ | 194,905 | $ | 249,769 | $ | 172,280 | $ | 278,289 | $ | 895,243 | $ | 108,127 | $ | 169,870 | $ | 223,759 | $ | 198,348 | $ | 700,104 | ||||||||||||||||||||
SEGMENT OPERATING MARGIN
|
||||||||||||||||||||||||||||||||||||||||
Communication Technologies
|
17.6 | % | 18.9 | % | 13.2 | % | 17.9 | % | 16.6 | % | 18.7 | % | 19.5 | % | 19.9 | % | 18.1 | % | 19.1 | % | ||||||||||||||||||||
Energy
|
21.9 | % | 24.3 | % | 24.5 | % | 23.9 | % | 23.7 | % | 23.0 | % | 25.5 | % | 24.2 | % | 24.2 | % | 24.3 | % | ||||||||||||||||||||
Engineered Systems
|
13.6 | % | 15.6 | % | 15.2 | % | 12.7 | % | 14.4 | % | 13.0 | % | 14.8 | % | 15.0 | % | 11.7 | % | 13.7 | % | ||||||||||||||||||||
Printing & Identification
|
13.8 | % | 15.8 | % | 14.8 | % | 12.1 | % | 14.2 | % | 13.3 | % | 15.4 | % | 16.4 | % | 18.5 | % | 16.1 | % | ||||||||||||||||||||
Total Segment
|
16.2 | % | 18.1 | % | 17.0 | % | 16.5 | % | 17.0 | % | 16.0 | % | 17.8 | % | 17.8 | % | 17.0 | % | 17.2 | % | ||||||||||||||||||||
DEPRECIATION AND AMORTIZATION EXPENSE
|
||||||||||||||||||||||||||||||||||||||||
Communication Technologies
|
$ | 18,685 | $ | 18,533 | $ | 34,360 | $ | 30,261 | $ | 101,839 | $ | 17,345 | $ | 17,494 | $ | 18,081 | $ | 19,342 | $ | 72,262 | ||||||||||||||||||||
Energy
|
18,573 | 18,765 | 19,399 | 21,082 | 77,819 | 11,511 | 12,349 | 11,942 | 13,040 | 48,842 | ||||||||||||||||||||||||||||||
Engineered Systems
|
18,415 | 18,816 | 18,332 | 19,213 | 74,776 | 18,194 | 17,775 | 18,434 | 18,123 | 72,526 | ||||||||||||||||||||||||||||||
Printing & Identification
|
11,372 | 11,685 | 11,548 | 11,543 | 46,148 | 11,857 | 11,556 | 11,322 | 11,567 | 46,302 | ||||||||||||||||||||||||||||||
Corporate
|
586 | 626 | 636 | 713 | 2,561 | 369 | 336 | 658 | 674 | 2,037 | ||||||||||||||||||||||||||||||
$ | 67,631 | $ | 68,425 | $ | 84,275 | $ | 82,812 | $ | 303,143 | $ | 59,276 | $ | 59,510 | $ | 60,437 | $ | 62,746 | $ | 241,969 |
2011
|
2010
|
|||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 |
FY 2011
|
Q1 | Q2 | Q3 | Q4 |
FY 2010
|
|||||||||||||||||||||||||||||||
BOOKINGS
|
||||||||||||||||||||||||||||||||||||||||
Communication Technologies
|
$ | 274,611 | $ | 309,734 | $ | 410,616 | $ | 349,579 | $ | 1,344,540 | $ | 257,767 | $ | 304,026 | $ | 278,686 | $ | 287,786 | $ | 1,128,265 | ||||||||||||||||||||
Energy
|
495,125 | 472,543 | 498,212 | 519,525 | 1,985,405 | 300,441 | 326,217 | 326,080 | 366,277 | 1,319,015 | ||||||||||||||||||||||||||||||
Engineered Systems
|
||||||||||||||||||||||||||||||||||||||||
Fluids
|
173,626 | 175,539 | 174,772 | 158,895 | 682,832 | 136,459 | 147,215 | 145,823 | 144,389 | 573,886 | ||||||||||||||||||||||||||||||
Refrigeration & Industrial
|
660,449 | 623,929 | 602,488 | 625,840 | 2,512,706 | 596,293 | 605,034 | 527,269 | 563,300 | 2,291,896 | ||||||||||||||||||||||||||||||
Eliminations
|
(733 | ) | (884 | ) | 179 | (1,378 | ) | (2,816 | ) | (486 | ) | (638 | ) | (640 | ) | (648 | ) | (2,412 | ) | |||||||||||||||||||||
833,342 | 798,584 | 777,439 | 783,357 | 3,192,722 | 732,266 | 751,611 | 672,452 | 707,041 | 2,863,370 | |||||||||||||||||||||||||||||||
Printing & Identification
|
438,526 | 386,259 | 384,085 | 353,849 | 1,562,719 | 370,598 | 404,088 | 399,788 | 398,570 | 1,573,044 | ||||||||||||||||||||||||||||||
Intra-segment eliminations
|
(2,736 | ) | (3,370 | ) | (2,452 | ) | (3,153 | ) | (11,711 | ) | (1,641 | ) | (2,317 | ) | (2,396 | ) | (2,689 | ) | (9,043 | ) | ||||||||||||||||||||
Total consolidated bookings
|
$ | 2,038,868 | $ | 1,963,750 | $ | 2,067,900 | $ | 2,003,157 | $ | 8,073,675 | $ | 1,659,431 | $ | 1,783,625 | $ | 1,674,610 | $ | 1,756,985 | $ | 6,874,651 | ||||||||||||||||||||
BACKLOG
|
||||||||||||||||||||||||||||||||||||||||
Communication Technologies
|
$ | 410,843 | $ | 431,558 | $ | 483,512 | $ | 437,320 | $ | 347,980 | $ | 381,828 | $ | 396,581 | $ | 404,374 | ||||||||||||||||||||||||
Energy
|
240,198 | 255,889 | 243,401 | 246,351 | 123,456 | 128,058 | 136,374 | 152,183 | ||||||||||||||||||||||||||||||||
Engineered Systems
|
||||||||||||||||||||||||||||||||||||||||
Fluids
|
57,357 | 54,945 | 55,230 | 54,194 | 42,882 | 50,346 | 46,556 | 47,123 | ||||||||||||||||||||||||||||||||
Refrigeration & Industrial
|
544,995 | 523,011 | 469,876 | 528,118 | 480,604 | 502,479 | 413,318 | 446,267 | ||||||||||||||||||||||||||||||||
Eliminations
|
(339 | ) | (526 | ) | (94 | ) | (177 | ) | (189 | ) | (324 | ) | (267 | ) | (315 | ) | ||||||||||||||||||||||||
602,013 | 577,430 | 525,012 | 582,135 | 523,297 | 552,501 | 459,607 | 493,075 | |||||||||||||||||||||||||||||||||
Printing & Identification
|
262,629 | 220,619 | 197,792 | 180,871 | 166,439 | 209,178 | 235,360 | 213,589 | ||||||||||||||||||||||||||||||||
Intra-segment eliminations
|
(704 | ) | (1,178 | ) | (891 | ) | (193 | ) | (362 | ) | (569 | ) | (483 | ) | (729 | ) | ||||||||||||||||||||||||
Total consolidated backlog
|
$ | 1,514,979 | $ | 1,484,318 | $ | 1,448,826 | $ | 1,446,484 | $ | 1,160,810 | $ | 1,270,996 | $ | 1,227,439 | $ | 1,262,492 | ||||||||||||||||||||||||
2011
|
2010
|
|||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 |
FY 2011
|
Q1 | Q2 | Q3 | Q4 |
FY 2010
|
|||||||||||||||||||||||||||||||
Basic earnings (loss) per common share:
|
||||||||||||||||||||||||||||||||||||||||
Continuing operations
|
$ | 0.94 | $ | 1.28 | $ | 1.20 | $ | 1.13 | $ | 4.55 | $ | 0.65 | $ | 0.90 | $ | 1.16 | $ | 0.99 | $ | 3.70 | ||||||||||||||||||||
Discontinued operations
|
0.11 | 0.06 | (0.28 | ) | 0.38 | 0.26 | (0.08 | ) | 0.01 | 0.04 | 0.07 | 0.05 | ||||||||||||||||||||||||||||
Net earnings
|
1.04 | 1.34 | 0.93 | 1.51 | 4.82 | 0.58 | 0.91 | 1.20 | 1.06 | 3.75 | ||||||||||||||||||||||||||||||
Diluted earnings (loss) per common share:
|
||||||||||||||||||||||||||||||||||||||||
Continuing operations
|
$ | 0.92 | $ | 1.26 | $ | 1.19 | $ | 1.12 | $ | 4.48 | $ | 0.65 | $ | 0.89 | $ | 1.15 | $ | 0.97 | $ | 3.65 | ||||||||||||||||||||
Discontinued operations
|
0.11 | 0.06 | (0.27 | ) | 0.37 | 0.26 | (0.08 | ) | 0.01 | 0.04 | 0.07 | 0.05 | ||||||||||||||||||||||||||||
Net earnings
|
1.03 | 1.32 | 0.91 | 1.49 | 4.74 | 0.58 | 0.90 | 1.19 | 1.04 | 3.70 | ||||||||||||||||||||||||||||||
Adjusted diluted earnings per common share (calculated below):
|
||||||||||||||||||||||||||||||||||||||||
Continuing operations
|
$ | 0.88 | $ | 1.14 | $ | 1.18 | $ | 1.07 | $ | 4.26 | $ | 0.65 | $ | 0.89 | $ | 0.95 | $ | 0.90 | $ | 3.38 | ||||||||||||||||||||
Net earnings (loss) and average shares used in calculated earnings (loss) per share amounts are as follows:
|
||||||||||||||||||||||||||||||||||||||||
Net earnings (loss) :
|
||||||||||||||||||||||||||||||||||||||||
Continuing operations
|
$ | 174,791 | $ | 239,198 | $ | 223,438 | $ | 208,938 | $ | 846,365 | $ | 122,288 | $ | 167,226 | $ | 216,331 | $ | 184,906 | $ | 690,751 | ||||||||||||||||||||
Discontinued operations
|
20,114 | 10,571 | (51,158 | ) | 69,351 | 48,878 | (14,161 | ) | 2,644 | 7,428 | 13,442 | 9,353 | ||||||||||||||||||||||||||||
Net earnings
|
194,905 | 249,769 | 172,280 | 278,289 | 895,243 | 108,127 | 169,870 | 223,759 | 198,348 | 700,104 | ||||||||||||||||||||||||||||||
Average shares outstanding:
|
||||||||||||||||||||||||||||||||||||||||
Basic
|
186,659 | 186,443 | 185,770 | 184,686 | 185,882 | 187,093 | 186,823 | 186,721 | 186,923 | 186,897 | ||||||||||||||||||||||||||||||
Diluted
|
190,090 | 189,705 | 188,436 | 187,208 | 188,887 | 187,886 | 188,720 | 188,565 | 189,863 | 189,170 |
2011
|
2010
|
|||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 |
FY 2011
|
Q1 | Q2 | Q3 | Q4 |
FY 2010
|
|||||||||||||||||||||||||||||||
Adjusted earnings from continuing operations:
|
||||||||||||||||||||||||||||||||||||||||
Earnings from continuing operations
|
$ | 174,791 | $ | 239,198 | $ | 223,438 | $ | 208,938 | $ | 846,365 | $ | 122,288 | $ | 167,226 | $ | 216,331 | $ | 184,906 | $ | 690,751 | ||||||||||||||||||||
Gains from discrete and other tax items
|
8,016 | 22,338 | 2,390 | 8,590 | 41,334 | - | - | 36,956 | 13,296 | 50,252 | ||||||||||||||||||||||||||||||
Adjusted earnings from continuing operations
|
$ | 166,775 | $ | 216,860 | $ | 221,048 | $ | 200,348 | $ | 805,031 | $ | 122,288 | $ | 167,226 | $ | 179,375 | $ | 171,610 | $ | 640,499 | ||||||||||||||||||||
Adjusted diluted earnings per common share:
|
||||||||||||||||||||||||||||||||||||||||
Earnings from continuing operations
|
$ | 0.92 | $ | 1.26 | $ | 1.19 | $ | 1.12 | $ | 4.48 | $ | 0.65 | $ | 0.89 | $ | 1.15 | $ | 0.97 | $ | 3.65 | ||||||||||||||||||||
Gains from discrete and other tax items
|
0.04 | 0.12 | 0.01 | 0.05 | 0.22 | - | - | 0.20 | 0.07 | 0.27 | ||||||||||||||||||||||||||||||
Adjusted earnings from continuing operations
|
$ | 0.88 | $ | 1.14 | $ | 1.18 | $ | 1.07 | $ | 4.26 | $ | 0.65 | $ | 0.89 | $ | 0.95 | $ | 0.90 | $ | 3.38 |
2011
|
2010
|
|||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 |
FY 2011
|
Q1 | Q2 | Q3 | Q4 |
FY 2010
|
|||||||||||||||||||||||||||||||
Cash from operations
|
$ | 117,503 | $ | 205,260 | $ | 376,614 | $ | 358,852 | $ | 1,058,229 | $ | 77,127 | $ | 221,561 | $ | 183,444 | $ | 419,730 | $ | 901,862 | ||||||||||||||||||||
Less: Additions to property, plant and equipment
|
(51,379 | ) | (72,338 | ) | (65,000 | ) | (83,092 | ) | (271,809 | ) | (38,467 | ) | (45,642 | ) | (39,718 | ) | (51,018 | ) | (174,845 | ) | ||||||||||||||||||||
Free cash flow
|
$ | 66,124 | $ | 132,922 | $ | 311,614 | $ | 275,760 | $ | 786,420 | $ | 38,660 | $ | 175,919 | $ | 143,726 | $ | 368,712 | $ | 727,017 | ||||||||||||||||||||
Free cash flow as a percentage of earnings from continuing operations
|
37.8 | % | 55.6 | % | 139.5 | % | 132.0 | % | 92.9 | % | 31.6 | % | 105.2 | % | 66.4 | % | 199.4 | % | 105.3 | % | ||||||||||||||||||||
Free cash flow as a percentage of revenue
|
3.6 | % | 6.7 | % | 14.6 | % | 13.8 | % | 9.9 | % | 2.6 | % | 10.6 | % | 8.2 | % | 21.2 | % | 10.9 | % |
At December 31, 2011
|
At December 31, 2010
|
|||||||
Assets:
|
||||||||
Cash and cash equivalents
|
$ | 1,206,755 | $ | 1,189,079 | ||||
Short-term investments
|
- | 121,734 | ||||||
Receivables, net of allowances
|
1,190,265 | 1,023,099 | ||||||
Inventories, net
|
803,346 | 657,962 | ||||||
Deferred tax and other current assets
|
196,764 | 139,751 | ||||||
Property, plant and equipment, net
|
1,000,870 | 785,624 | ||||||
Goodwill
|
3,787,117 | 3,107,478 | ||||||
Intangible assets, net
|
1,207,084 | 799,281 | ||||||
Other assets
|
104,808 | 107,642 | ||||||
Assets of discontinued operations
|
4,441 | 627,093 | ||||||
$ | 9,501,450 | $ | 8,558,743 | |||||
Liabilities and Stockholders' Equity
|
||||||||
Notes payable and current maturities of long-term debt
|
$ | 1,022 | $ | 16,590 | ||||
Payables and accrued expenses
|
1,201,959 | 1,128,458 | ||||||
Deferred taxes and other noncurrent liabilities
|
1,061,767 | 866,720 | ||||||
Long-term debt
|
2,186,230 | 1,790,886 | ||||||
Liabilities of discontinued operations
|
119,917 | 229,527 | ||||||
Stockholders' equity
|
4,930,555 | 4,526,562 | ||||||
$ | 9,501,450 | $ | 8,558,743 |
Year Ended December 31,
|
||||||||
2011
|
2010
|
|||||||
Operating activities:
|
||||||||
Net earnings
|
$ | 895,243 | $ | 700,104 | ||||
Gain from discontinued operations, net of tax
|
(48,878 | ) | (9,353 | ) | ||||
Depreciation and amortization
|
303,143 | 241,969 | ||||||
Stock-based compensation
|
25,991 | 21,207 | ||||||
Contributions to employee benefit plans
|
(63,567 | ) | (58,201 | ) | ||||
Net change in assets and liabilities
|
(53,703 | ) | 6,136 | |||||
Net cash provided by operating activities of continuing operations
|
1,058,229 | 901,862 | ||||||
Investing activities:
|
||||||||
Proceeds from sale of short-term investments
|
124,410 | 553,466 | ||||||
Purchase of short-term investments
|
- | (466,881 | ) | |||||
Proceeds from the sale of property and equipment
|
9,986 | 16,660 | ||||||
Additions to property, plant and equipment
|
(271,809 | ) | (174,845 | ) | ||||
Proceeds from sale of businesses
|
516,901 | 4,500 | ||||||
Settlement of net investment hedge
|
(18,211 | ) | - | |||||
Acquisitions (net of cash acquired)
|
(1,382,217 | ) | (104,418 | ) | ||||
Net cash used in investing activities of continuing operations
|
(1,020,940 | ) | (171,518 | ) | ||||
Financing activities:
|
||||||||
Increase (decrease) in debt, net
|
371,315 | (60,855 | ) | |||||
Purchase of common stock
|
(242,488 | ) | (123,555 | ) | ||||
Proceeds from exercise of stock options, including tax benefits
|
39,826 | 79,721 | ||||||
Dividends to stockholders
|
(219,154 | ) | (200,099 | ) | ||||
Net cash used in financing activities of continuing operations
|
(50,501 | ) | (304,788 | ) | ||||
Net cash provided by discontinued operations
|
14,898 | 37,079 | ||||||
Effect of exchange rate changes on cash
|
15,990 | 10,008 | ||||||
Net increase in cash and cash equivalents
|
17,676 | 472,643 | ||||||
Cash and cash equivalents at beginning of period
|
1,189,079 | 716,436 | ||||||
Cash and cash equivalents at end of period
|
$ | 1,206,755 | $ | 1,189,079 |
2011
|
|||||||||||
Q1
|
Q2
|
Q3
|
Q4
|
Full Year
|
|||||||
Organic
|
17.5%
|
13.2%
|
9.7%
|
5.9%
|
11.3%
|
||||||
Acquisitions
|
4.1%
|
3.9%
|
9.2%
|
9.4%
|
6.8%
|
||||||
Currency translation
|
0.8%
|
2.8%
|
2.8%
|
0.1%
|
1.6%
|
||||||
22.4%
|
19.9%
|
21.7%
|
15.4%
|
19.7%
|
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||
Free Cash Flow (in thousands)
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
Cash flow provided by operating activities
|
$ | 358,852 | $ | 419,730 | $ | 1,058,229 | $ | 901,862 | ||||||||
Less: Additions to property, plant and equipment
|
(83,092 | ) | (51,018 | ) | (271,809 | ) | (174,845 | ) | ||||||||
Free cash flow
|
$ | 275,760 | $ | 368,712 | $ | 786,420 | $ | 727,017 | ||||||||
Free cash flow as a percentage of revenue
|
13.8 | % | 21.2 | % | 9.9 | % | 10.9 | % | ||||||||
Free cash flow as a percentage of earnings from continuing operations
|
92.9 | % | 105.3 | % |
Net Debt to Net Capitalization Ratio (in thousands)
|
At December 31, 2011
|
At December 31, 2010
|
|||
Current maturities of long-term debt
|
$ |
1,022
|
$ 1,590
|
||
Commercial paper
|
-
|
15,000
|
|||
Long-term debt
|
2,186,230
|
1,790,886
|
|||
Total debt
|
2,187,252
|
1,807,476
|
|||
Less: Cash, cash equivalents and short-term investments
|
(1,206,755)
|
(1,310,813)
|
|||
Net debt
|
980,497
|
496,663
|
|||
Add: Stockholders' equity
|
4,930,555
|
4,526,562
|
|||
Net capitalization
|
$ |
5,911,052
|
$ 5,023,225
|
||
Net debt to net capitalization
|
16.6%
|
9.9%
|