Delaware | 1-4018 | 53-0257888 | ||||||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||||||
3005 Highland Parkway | ||||||||
Downers Grove, Illinois | 60515 | |||||||
(Address of principal executive offices) | (Zip Code) |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||||
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||||
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||||
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Date: | April 18, 2019 | DOVER CORPORATION | ||||||||||||
(Registrant) | ||||||||||||||
By: | /s/ Ivonne M. Cabrera | |||||||||||||
Ivonne M. Cabrera | ||||||||||||||
Senior Vice President, General Counsel & Secretary | ||||||||||||||
Investor Contact: | Media Contact: | |||||||
Andrey Galiuk | Adrian Sakowicz | |||||||
Vice President - Corporate Development | Vice President - Communications | |||||||
and Investor Relations | (630) 743-5039 | |||||||
(630) 743-5131 | asakowicz@dovercorp.com | |||||||
agaliuk@dovercorp.com |
Three Months Ended March 31, | ||||||||||||||||||||
(dollars in millions, except per share data) | 2019 | 2018 | % Change | |||||||||||||||||
U.S. GAAP from continuing operations | ||||||||||||||||||||
Revenue | $ | 1,725 | $ | 1,638 | 5 | % | ||||||||||||||
Earnings | $ | 106 | $ | 109 | (3) | % | ||||||||||||||
Diluted EPS | $ | 0.72 | $ | 0.70 | 3 | % | ||||||||||||||
Non-GAAP from continuing operations | ||||||||||||||||||||
Adjusted earnings | $ | 182 | $ | 141 | 29 | % | ||||||||||||||
Adjusted diluted EPS | $ | 1.24 | $ | 0.90 | 38 | % |
Three Months Ended March 31, | |||||||||||
2019 | 2018 | ||||||||||
Revenue | $ | 1,724,757 | $ | 1,637,671 | |||||||
Cost of goods and services | 1,101,215 | 1,034,842 | |||||||||
Gross profit | 623,542 | 602,829 | |||||||||
Selling, general, and administrative expenses | 408,466 | 435,026 | |||||||||
Loss on assets held for sale | 46,946 | — | |||||||||
Operating earnings | 168,130 | 167,803 | |||||||||
Interest expense | 31,808 | 35,640 | |||||||||
Interest income | (890) | (2,057) | |||||||||
Other income, net | (1,106) | (30) | |||||||||
Earnings before provision for income taxes | 138,318 | 134,250 | |||||||||
Provision for income taxes | 32,613 | 24,841 | |||||||||
Earnings from continuing operations | 105,705 | 109,409 | |||||||||
Earnings from discontinued operations, net | — | 22,025 | |||||||||
Net earnings | $ | 105,705 | $ | 131,434 | |||||||
Basic earnings per share*: | |||||||||||
Earnings from continuing operations | $ | 0.73 | $ | 0.71 | |||||||
Earnings from discontinued operations, net | — | 0.14 | |||||||||
Net earnings | $ | 0.73 | $ | 0.85 | |||||||
Weighted average shares outstanding | 145,087 | 154,520 | |||||||||
Diluted earnings per common share*: | |||||||||||
Earnings from continuing operations | $ | 0.72 | $ | 0.70 | |||||||
Earnings from discontinued operations, net | — | 0.14 | |||||||||
Net earnings | $ | 0.72 | $ | 0.84 | |||||||
Weighted average shares outstanding | 146,911 | 157,090 | |||||||||
Dividends paid per common share | $ | 0.48 | $ | 0.47 | |||||||
* Per share data may be impacted by rounding. |
2019 | 2018 | ||||||||||||||||||||||
Q1 | Q1 | Q2 | Q3 | Q4 | FY 2018 | ||||||||||||||||||
REVENUE | |||||||||||||||||||||||
Engineered Systems | |||||||||||||||||||||||
Printing & Identification | $ | 282,086 | $ | 282,522 | $ | 299,834 | $ | 283,232 | $ | 296,843 | $ | 1,162,431 | |||||||||||
Industrials | 405,105 | 389,104 | 403,155 | 388,302 | 399,956 | 1,580,517 | |||||||||||||||||
687,191 | 671,626 | 702,989 | 671,534 | 696,799 | 2,742,948 | ||||||||||||||||||
Fluids | 703,224 | 628,098 | 693,666 | 690,065 | 785,509 | 2,797,338 | |||||||||||||||||
Refrigeration & Food Equipment | 334,643 | 338,235 | 401,766 | 386,214 | 326,878 | 1,453,093 | |||||||||||||||||
Intra-segment eliminations | (301) | (288) | (327) | (410) | (236) | (1,261) | |||||||||||||||||
Total consolidated revenue | $ | 1,724,757 | $ | 1,637,671 | $ | 1,798,094 | $ | 1,747,403 | $ | 1,808,950 | $ | 6,992,118 | |||||||||||
NET EARNINGS | |||||||||||||||||||||||
Segment Earnings: | |||||||||||||||||||||||
Engineered Systems | $ | 123,074 | $ | 102,066 | $ | 126,649 | $ | 108,714 | $ | 113,841 | $ | 451,270 | |||||||||||
Fluids 1 | 52,221 | 67,348 | 93,028 | 101,207 | 128,221 | 389,804 | |||||||||||||||||
Refrigeration & Food Equipment | 24,807 | 29,182 | 51,372 | 42,434 | 13,131 | 136,119 | |||||||||||||||||
Total segments | 200,102 | 198,596 | 271,049 | 252,355 | 255,193 | 977,193 | |||||||||||||||||
Corporate expense / other | 30,866 | 30,763 | 30,050 | 30,207 | 38,704 | 129,724 | |||||||||||||||||
Interest expense | 31,808 | 35,640 | 32,125 | 31,192 | 32,015 | 130,972 | |||||||||||||||||
Interest income | (890) | (2,057) | (2,563) | (2,060) | (2,201) | (8,881) | |||||||||||||||||
Earnings before provision for income taxes | 138,318 | 134,250 | 211,437 | 193,016 | 186,675 | 725,378 | |||||||||||||||||
Provision for income taxes | 32,613 | 24,841 | 44,981 | 35,711 | 28,700 | 134,233 | |||||||||||||||||
Earnings from continuing operations | 105,705 | 109,409 | 166,456 | 157,305 | 157,975 | 591,145 | |||||||||||||||||
Earnings (loss) from discontinued operations, net | — | 22,025 | (26,497) | — | (16,406) | (20,878) | |||||||||||||||||
Net earnings | $ | 105,705 | $ | 131,434 | $ | 139,959 | $ | 157,305 | $ | 141,569 | $ | 570,267 | |||||||||||
SEGMENT MARGIN | |||||||||||||||||||||||
Engineered Systems | 17.9 | % | 15.2 | % | 18.0 | % | 16.2 | % | 16.3 | % | 16.5 | % | |||||||||||
Fluids 1 | 7.4 | % | 10.7 | % | 13.4 | % | 14.7 | % | 16.3 | % | 13.9 | % | |||||||||||
Refrigeration & Food Equipment | 7.4 | % | 8.6 | % | 12.8 | % | 11.0 | % | 4.0 | % | 9.4 | % | |||||||||||
Total segment operating margin | 11.6 | % | 12.1 | % | 15.1 | % | 14.4 | % | 14.1 | % | 14.0 | % | |||||||||||
DEPRECIATION AND AMORTIZATION EXPENSE | |||||||||||||||||||||||
Engineered Systems | $ | 17,795 | $ | 19,239 | $ | 19,203 | $ | 18,204 | $ | 19,233 | $ | 75,879 | |||||||||||
Fluids | 35,426 | 34,449 | 34,981 | 34,954 | 36,060 | 140,444 | |||||||||||||||||
Refrigeration & Food Equipment | 13,011 | 13,579 | 13,524 | 13,533 | 19,841 | 60,477 | |||||||||||||||||
Corporate | 1,506 | 1,358 | 1,595 | 1,399 | 1,428 | 5,780 | |||||||||||||||||
Total depreciation and amortization expense | $ | 67,738 | $ | 68,625 | $ | 69,303 | $ | 68,090 | $ | 76,562 | $ | 282,580 | |||||||||||
1 Q1 2019 includes a $46,946 loss on assets held for sale for Finder Pompe S.r.l. ("Finder"). Excluding this loss, Fluids segment earnings was $99,167 and segment margin was 14.1%. |
2019 | 2018 | ||||||||||||||||||||||
Q1 | Q1 | Q2 | Q3 | Q4 | FY 2018 | ||||||||||||||||||
BOOKINGS | |||||||||||||||||||||||
Engineered Systems | |||||||||||||||||||||||
Printing & Identification | $ | 280,658 | $ | 284,437 | $ | 306,770 | $ | 271,367 | $ | 295,963 | $ | 1,158,537 | |||||||||||
Industrials | 414,786 | 466,722 | 412,780 | 390,606 | 481,172 | 1,751,280 | |||||||||||||||||
695,444 | 751,159 | 719,550 | 661,973 | 777,135 | 2,909,817 | ||||||||||||||||||
Fluids | 712,856 | 703,461 | 737,340 | 723,996 | 734,943 | 2,899,740 | |||||||||||||||||
Refrigeration & Food Equipment | 376,998 | 372,701 | 428,816 | 331,979 | 341,221 | 1,474,717 | |||||||||||||||||
Intra-segment eliminations | (682) | (624) | 33 | (549) | (584) | (1,724) | |||||||||||||||||
Total consolidated bookings | $ | 1,784,616 | $ | 1,826,697 | $ | 1,885,739 | $ | 1,717,399 | $ | 1,852,715 | $ | 7,282,550 | |||||||||||
BACKLOG | |||||||||||||||||||||||
Engineered Systems | |||||||||||||||||||||||
Printing & Identification | $ | 121,374 | $ | 135,915 | $ | 137,019 | $ | 126,609 | $ | 122,028 | |||||||||||||
Industrials | 448,137 | 376,474 | 372,525 | 367,963 | 438,546 | ||||||||||||||||||
569,511 | 512,389 | 509,544 | 494,572 | 560,574 | |||||||||||||||||||
Fluids | 538,888 | 544,250 | 564,959 | 588,632 | 523,791 | ||||||||||||||||||
Refrigeration & Food Equipment | 311,632 | 283,250 | 309,440 | 255,783 | 268,991 | ||||||||||||||||||
Intra-segment eliminations | (377) | (389) | (134) | (58) | (185) | ||||||||||||||||||
Total consolidated backlog | $ | 1,419,654 | $ | 1,339,500 | $ | 1,383,809 | $ | 1,338,929 | $ | 1,353,171 |
Earnings Per Share | |||||||||||||||||||||||
2019 | 2018 | ||||||||||||||||||||||
Q1 | Q1 | Q2 | Q3 | Q4 | FY 2018 | ||||||||||||||||||
Basic earnings (loss) per common share: | |||||||||||||||||||||||
Continuing operations | $ | 0.73 | $ | 0.71 | $ | 1.10 | $ | 1.07 | $ | 1.08 | $ | 3.94 | |||||||||||
Discontinued operations | — | 0.14 | (0.17) | — | (0.11) | (0.14) | |||||||||||||||||
Net earnings | $ | 0.73 | $ | 0.85 | $ | 0.92 | $ | 1.07 | $ | 0.97 | $ | 3.80 | |||||||||||
Diluted earnings (loss) per common share: | |||||||||||||||||||||||
Continuing operations | $ | 0.72 | $ | 0.70 | $ | 1.08 | $ | 1.05 | $ | 1.07 | $ | 3.89 | |||||||||||
Discontinued operations | — | 0.14 | (0.17) | — | (0.11) | (0.14) | |||||||||||||||||
Net earnings | $ | 0.72 | $ | 0.84 | $ | 0.91 | $ | 1.05 | $ | 0.96 | $ | 3.75 | |||||||||||
Net earnings (loss) and weighted average shares used in calculated earnings per share amounts are as follows: | |||||||||||||||||||||||
Net earnings (loss): | |||||||||||||||||||||||
Continuing operations | $ | 105,705 | $ | 109,409 | $ | 166,456 | $ | 157,305 | $ | 157,975 | $ | 591,145 | |||||||||||
Discontinued operations | — | 22,025 | (26,497) | — | (16,406) | (20,878) | |||||||||||||||||
Net earnings | $ | 105,705 | $ | 131,434 | $ | 139,959 | $ | 157,305 | $ | 141,569 | $ | 570,267 | |||||||||||
Weighted average shares outstanding: | |||||||||||||||||||||||
Basic | 145,087 | 154,520 | 151,744 | 147,344 | 146,007 | 149,874 | |||||||||||||||||
Diluted | 146,911 | 157,090 | 153,938 | 149,457 | 147,940 | 152,133 | |||||||||||||||||
* Per share data may be impacted by rounding. |
Adjusted Earnings Per Share (Non-GAAP) | |||||||||||||||||||||||
Earnings from continuing operations are adjusted by the effect of acquisition-related amortization, rightsizing and other costs, loss on assets held for sale, and the Tax Cuts and Jobs Act to derive adjusted earnings from continuing operations and adjusted diluted earnings per common share as follows: | |||||||||||||||||||||||
2019 | 2018 | ||||||||||||||||||||||
Q1 | Q1 | Q2 | Q3 | Q4 | FY 2018 | ||||||||||||||||||
Adjusted earnings: | |||||||||||||||||||||||
Earnings from continuing operations | $ | 105,705 | $ | 109,409 | $ | 166,456 | $ | 157,305 | $ | 157,975 | $ | 591,145 | |||||||||||
Acquisition-related amortization, pre-tax 1 | 35,635 | 38,150 | 38,072 | 34,997 | 35,078 | 146,297 | |||||||||||||||||
Acquisition-related amortization, tax impact 2 | (8,964) | (9,716) | (9,683) | (8,785) | (8,817) | (37,001) | |||||||||||||||||
Rightsizing and other costs, pre-tax 3 | 3,963 | 4,371 | 6,808 | 24,201 | 37,448 | 72,828 | |||||||||||||||||
Rightsizing and other costs, tax impact 2 | (861) | (797) | (1,448) | (4,477) | (7,809) | (14,531) | |||||||||||||||||
Loss on assets held for sale 4 | 46,946 | — | — | — | — | — | |||||||||||||||||
Tax Cuts and Jobs Act 5 | — | — | — | — | (2,832) | (2,832) | |||||||||||||||||
Adjusted earnings from continuing operations | $ | 182,424 | $ | 141,417 | $ | 200,205 | $ | 203,241 | $ | 211,043 | $ | 755,906 | |||||||||||
Adjusted diluted earnings per common share*: | |||||||||||||||||||||||
Diluted earnings per share from continuing operations | $ | 0.72 | $ | 0.70 | $ | 1.08 | $ | 1.05 | $ | 1.07 | $ | 3.89 | |||||||||||
Acquisition-related amortization, pre-tax 1 | 0.24 | 0.24 | 0.25 | 0.23 | 0.24 | 0.96 | |||||||||||||||||
Acquisition-related amortization, tax impact 2 | (0.06) | (0.06) | (0.06) | (0.06) | (0.06) | (0.24) | |||||||||||||||||
Rightsizing and other costs, pre-tax 3 | 0.03 | 0.03 | 0.04 | 0.16 | 0.25 | 0.48 | |||||||||||||||||
Rightsizing and other costs, tax impact 2 | (0.01) | (0.01) | (0.01) | (0.03) | (0.05) | (0.10) | |||||||||||||||||
Loss on assets held for sale 4 | 0.32 | — | — | — | — | — | |||||||||||||||||
Tax Cuts and Jobs Act 5 | — | — | — | — | (0.02) | (0.02) | |||||||||||||||||
Adjusted diluted earnings per share from continuing operations | $ | 1.24 | $ | 0.90 | $ | 1.30 | $ | 1.36 | $ | 1.43 | $ | 4.97 | |||||||||||
1 Includes amortization on acquisition-related intangible assets and inventory step-up. | |||||||||||||||||||||||
2 Adjustments were tax effected using the statutory tax rates in the applicable jurisdictions or the effective tax rate, where applicable, for each period. | |||||||||||||||||||||||
3 Rightsizing and other costs include actions taken on employee reductions, facility consolidations and site closures, product line exits and other associated asset charges. | |||||||||||||||||||||||
4 Represents a loss on assets held for sale of Finder. Under local law, no tax benefit is realized from the loss on the sale of a wholly-owned business. | |||||||||||||||||||||||
5 2018 tax benefits related to additional Tax Cuts and Jobs Act regulatory guidance covered by SAB 118. | |||||||||||||||||||||||
* Per share data and totals may be impacted by rounding. |
2019 | 2018 | ||||||||||||||||||||||
Q1 | Q1 | Q2 | Q3 | Q4 | FY 2018 | ||||||||||||||||||
Net Cash Flows Provided By (Used In): | |||||||||||||||||||||||
Operating activities | $ | 24,524 | $ | 15,535 | $ | 159,205 | $ | 243,944 | $ | 370,509 | $ | 789,193 | |||||||||||
Investing activities | (217,690) | (122,597) | (51,606) | (35,922) | (35,355) | (245,480) | |||||||||||||||||
Financing activities | 36,067 | (289,103) | (227,734) | (232,476) | (148,525) | (897,838) |
2019 | 2018 | ||||||||||||||||||||||
Q1 | Q1 | Q2 | Q3 | Q4 | FY 2018 | ||||||||||||||||||
Cash flow from operating activities | $ | 24,524 | $ | 15,535 | $ | 159,205 | $ | 243,944 | $ | 370,509 | $ | 789,193 | |||||||||||
Less: Capital expenditures | (37,122) | (44,678) | (51,686) | (38,192) | (36,438) | (170,994) | |||||||||||||||||
Free cash flow | $ | (12,598) | $ | (29,143) | $ | 107,519 | $ | 205,752 | $ | 334,071 | $ | 618,199 | |||||||||||
Free cash flow as a percentage of revenue | (0.7) | % | (1.8) | % | 6.0 | % | 11.8 | % | 18.5 | % | 8.8 | % | |||||||||||
Three Months Ended March 31, 2019 | |||||||||||||||||||||||
Engineered Systems | Fluids | Refrigeration & Food Equipment | Total | ||||||||||||||||||||
Organic | 5.8 | % | 15.1 | % | 0.7 | % | 8.3 | % | |||||||||||||||
Acquisitions | — | % | 1.3 | % | — | % | 0.5 | % | |||||||||||||||
Dispositions | — | % | (0.3) | % | — | % | (0.1) | % | |||||||||||||||
Currency translation | (3.5) | % | (4.1) | % | (1.8) | % | (3.4) | % | |||||||||||||||
Total * | 2.3 | % | 12.0 | % | (1.1) | % | 5.3 | % | |||||||||||||||
* Totals may be impacted by rounding. |