Exhibit 99.1
|
| | |
| CONTACT: | | |
| Paul Goldberg | | |
| Vice President - Investor Relations | | |
| (212) 922-1640 | | |
DOVER REPORTS SECOND QUARTER 2014 RESULTS AND
RAISES FULL YEAR GUIDANCE
| |
| • | Reports quarterly revenue of $2.0 billion, an increase of 6% over the prior year |
| |
| • | Achieves quarterly diluted earnings per share from continuing operations of $1.29, up 14% from an adjusted prior year |
| |
| • | Generates bookings growth of 11% |
| |
| • | Raises guidance for 2014 full year diluted earnings per share from continuing operations to $4.75 to $4.85 |
Downers Grove, Illinois, July 17, 2014 — Dover (NYSE: DOV) announced today that for the second quarter ended June 30, 2014, revenue was $2.0 billion, an increase of 6% over the prior year. The revenue increase was driven by organic growth of 3% and an increase of 3% from acquisitions. Earnings from continuing operations were $217.4 million, or $1.29 diluted earnings per share (“EPS”), compared to $258.1 million, or $1.49 EPS, in the prior year period, representing decreases of 16% and 13%, respectively. Excluding discrete tax benefits of $0.36 recognized in the prior year, EPS from continuing operations for the second quarter of 2014 increased 14% over an adjusted EPS of $1.13 in the prior year period.
Revenue for the six months ended June 30, 2014 was $3.9 billion, an increase of 6% over the prior year, reflecting organic growth of 3% and a 3% increase from acquisitions. Earnings from continuing operations for the six months ended June 30, 2014 were $393.8 million, or $2.31 EPS, compared to $425.3 million, or $2.44 EPS in the prior year period, representing decreases of 7% and 5%, respectively. EPS from continuing operations during this period includes discrete tax benefits of $0.01 EPS compared to $0.38 EPS in the prior year. Excluding these items, adjusted EPS from continuing operations for the six months ended June 30, 2014 was $2.30, an increase of 12% over an adjusted EPS of $2.06 in the prior year.
Commenting on the second quarter results, Dover's President and Chief Executive Officer, Robert A. Livingston, said, “Our second quarter results reflect the positive momentum we continue to experience across the majority of our businesses. Second quarter results were driven by solid revenue and earnings growth in our Fluids, Engineered Systems and Energy segments. We also generated strong broad-based order activity across all segments, resulting in total bookings growth of 11%. Overall, we are pleased with our performance in the first half of 2014, and our growing bookings and backlog reflect more positive market conditions. Combined, these factors give us confidence to raise our full year outlook."
“We made significant progress on a number of initiatives during the quarter. In particular, we completed the move to our consolidated manufacturing centers in Houston and Atlanta which will provide increased productivity and enhanced customer service capabilities for our Energy and Refrigeration & Food Equipment segments. Our companies continued to execute on core
competencies including actively developing and delivering products and solutions that enable our customers to compete more effectively and profitably. Also, our acquisition pipeline developed quite nicely in the quarter, including several opportunities that are highly complementary to our existing businesses. We expect to close on some of these acquisitions in the coming quarters.”
“Looking at the full year, we now expect organic growth to be about 4%, near the high end of our previously communicated range of 3% to 4%, principally driven by a more favorable mix. Completed acquisitions will provide 3% growth, resulting in total revenue growth at the high end of our 6% to 7% range. Our full year segment margin forecast of around 18% remains unchanged. As a result of these factors, we now expect our full year EPS to be in the range of $4.75 to $4.85.”
Net earnings for the second quarter of 2014 were $214.0 million, or $1.27 EPS, which included a net loss from discontinued operations of $3.5 million, or $0.02 EPS compared to net earnings of $330.0 million, or $1.91 EPS, for the same period of 2013, which included earnings from discontinued operations of $72.0 million, or $0.42 EPS.
Net earnings for the six months ended June 30, 2014 were $374.1 million, or $2.19 EPS, compared to net earnings of $540.1 million, or $3.10 EPS, for the same period of 2013. 2014 results reflected a net loss from discontinued operations of $19.7 million, or $0.12 EPS, which included $26.7 million in spin off costs. 2013 results reflected earnings from discontinued operations of $114.8 million or $0.66 EPS, which included spin off costs of $3.3 million.
Dover will host a webcast of its second quarter 2014 conference call at 10:00 A.M. Eastern Time (9:00 A.M. Central Time) on Thursday, July 17, 2014. The webcast can be accessed on the Dover website at www.dovercorporation.com. The conference call will also be made available for replay on the website. Additional information on Dover’s second quarter results and its operating segments can also be found on the Company’s website.
About Dover:
Dover is a diversified global manufacturer with annual revenues of $8 billion. We deliver innovative equipment and components, specialty systems and support services through four major operating segments: Energy, Engineered Systems, Fluids, and Refrigeration & Food Equipment. Dover combines global scale with operational agility to lead the markets we serve. Recognized for our entrepreneurial approach for nearly 60 years, our team of 28,000 employees takes an ownership mindset, collaborating with customers to redefine what’s possible. Headquartered in Downers Grove, Illinois, Dover trades on the New York Stock Exchange under “DOV.” Additional information is available at www.dovercorporation.com.
Forward-Looking Statements:
This press release contains “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. Such statements relate to, among other things, operating and strategic plans, income, earnings, cash flows, changes in operations and operating improvements. Forward-looking statements may be indicated by words or phrases such as “anticipates,” “expects,” “believes,” “indicates,” “suggests,” “will,” “plans,” “supports,” “projects,” “should,” “would,” “could,” “forecast” and “management is of the opinion,” or the use of the future tense and similar words or phrases. Forward-looking statements are subject to inherent risks and uncertainties that could cause actual results to differ materially from current expectations, including, but not limited to, the ability of Dover's businesses to expand into new geographic markets, particularly outside of North America and Europe; Dover's ability to identify and successfully consummate value-adding acquisition opportunities; Dover's ability to achieve expected savings from integration and synergies from existing businesses and future acquisitions, and other cost-
control initiatives, such as lean and productivity programs; changes in customer demand or the impact of loss of a significant customer, or loss or non-renewal of significant contracts; the ability of Dover's businesses to develop and launch new products, timing of such launches and risks relating to market acceptance by customers; the relative mix of products and services which impacts margins and operating efficiencies; economic conditions generally and changes in economic conditions globally and in markets served by Dover businesses, including well activity, US industrials activity and the status of economic recovery in Europe; the impact of natural disasters and their effect on global supply chains and energy markets; instability in countries where Dover conducts business; increased competition and pricing pressures in the markets served by Dover's businesses; the impact of loss of a single-source manufacturing facility on our businesses that use the facility; short-term capacity constraints; increases in the cost of raw materials; domestic and foreign governmental and public policy changes or developments, including environmental regulations, conflict minerals disclosure requirements, and tax policies (including domestic and international export subsidy programs, R&E credits and other similar programs); protection and validity of patent and other intellectual property rights; the impact of regulation and regulatory and legal matters and legal compliance risks; the impact of interest rate and currency exchange rate fluctuations; conditions and events affecting domestic and global financial and capital markets; possible future terrorist threats and their effect on the worldwide economy; and a downgrade in Dover's credit ratings which, among other matters, could make obtaining financing more difficult and costly. Dover refers you to the documents that it files from time to time with the Securities and Exchange Commission, such as its reports on Form 10-K, Form 10-Q and Form 8-K, for a discussion of these and other risks and uncertainties that could cause its actual results to differ materially from its current expectations and from the forward-looking statements contained in this press release. Dover undertakes no obligation to update any forward-looking statement, except as required by law.
INVESTOR SUPPLEMENT - SECOND QUARTER 2014
DOVER CORPORATION
CONSOLIDATED STATEMENTS OF EARNINGS
(unaudited)(in thousands, except per share data)
|
| | | | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2014 | | 2013 | | 2014 | | 2013 |
| Revenue | $ | 2,047,738 |
| | $ | 1,932,411 |
| | $ | 3,932,385 |
| | $ | 3,696,388 |
|
| Cost of goods and services | 1,251,321 |
| | 1,176,593 |
| | 2,399,759 |
| | 2,258,952 |
|
| Gross profit | 796,417 |
| | 755,818 |
| | 1,532,626 |
| | 1,437,436 |
|
| Selling and administrative expenses | 456,115 |
| | 435,620 |
| | 908,397 |
| | 852,057 |
|
| Operating earnings | 340,302 |
| | 320,198 |
| | 624,229 |
| | 585,379 |
|
| Interest expense, net | 31,967 |
| | 30,232 |
| | 64,632 |
| | 60,516 |
|
| Other (income) expense, net | (6,042 | ) | | 1,647 |
| | (5,686 | ) | | (1,242 | ) |
| Earnings before provision for income taxes and discontinued operations | 314,377 |
| | 288,319 |
| | 565,283 |
| | 526,105 |
|
| Provision for income taxes | 96,934 |
| | 30,261 |
| | 171,516 |
| | 100,834 |
|
| Earnings from continuing operations | 217,443 |
| | 258,058 |
| | 393,767 |
| | 425,271 |
|
| (Loss) earnings from discontinued operations, net | (3,484 | ) | | 71,991 |
| | (19,670 | ) | | 114,781 |
|
| Net earnings | $ | 213,959 |
| | $ | 330,049 |
| | $ | 374,097 |
| | $ | 540,052 |
|
| | | | | | | | |
| Basic earnings per common share: | | | | | | | |
| Earnings from continuing operations | $ | 1.31 |
| | $ | 1.51 |
| | $ | 2.34 |
| | $ | 2.47 |
|
| Earnings (loss) from discontinued operations, net | (0.02 | ) | | 0.42 |
| | (0.12 | ) | | 0.67 |
|
| Net earnings | 1.29 |
| | 1.93 |
| | 2.23 |
| | 3.13 |
|
| | | | | | | | |
| Weighted average shares outstanding | 166,474 | | 171,111 | | 168,103 | | 172,273 |
| | | | | | | | |
| Diluted earnings per common share: | | | | | | | |
| Earnings from continuing operations | $ | 1.29 |
| | $ | 1.49 |
| | $ | 2.31 |
| | $ | 2.44 |
|
| Earnings (loss) from discontinued operations, net | (0.02 | ) | | 0.42 |
| | (0.12 | ) | | 0.66 |
|
| Net earnings | 1.27 |
| | 1.91 |
| | 2.19 |
| | 3.10 |
|
| | | | | | | | |
| Weighted average shares outstanding | 168,857 | | 173,097 | | 170,450 | | 174,325 |
| | | | | | | | |
| Dividends paid per common share | $ | 0.375 |
| | $ | 0.35 |
| | $ | 0.75 |
| | $ | 0.70 |
|
| | | | | | | | |
DOVER CORPORATION
QUARTERLY SEGMENT INFORMATION
(unaudited)(in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2014 | | 2013 |
| | Q1 | Q2 | Q2 YTD | | Q1 | Q2 | Q2 YTD | Q3 | Q4 | FY 2013 |
| REVENUE | | | | | | | | | | |
| Energy | $ | 478,773 |
| $ | 481,016 |
| $ | 959,789 |
| | $ | 462,679 |
| $ | 465,906 |
| $ | 928,585 |
| $ | 467,688 |
| $ | 457,580 |
| $ | 1,853,853 |
|
| | | | | | | | | | | |
| Engineered Systems | | | | | | | | | | |
| Printing & Identification | 263,533 |
| 287,300 |
| 550,833 |
| | 237,869 |
| 250,616 |
| 488,485 |
| 256,565 |
| 276,672 |
| 1,021,722 |
|
| Industrials | 386,245 |
| 411,673 |
| 797,918 |
| | 367,456 |
| 388,810 |
| 756,266 |
| 385,640 |
| 374,934 |
| 1,516,840 |
|
| | 649,778 |
| 698,957 |
| 1,348,735 |
| | 605,325 |
| 639,426 |
| 1,244,751 |
| 642,205 |
| 651,606 |
| 2,538,562 |
|
| | | | | | | | | | | |
| Fluids | 345,009 |
| 346,275 |
| 691,284 |
| | 273,638 |
| 310,137 |
| 583,775 |
| 309,241 |
| 343,822 |
| 1,236,838 |
|
| | | | | | | | | | | |
| Refrigeration & Food Equipment | 411,493 |
| 522,357 |
| 933,850 |
| | 422,468 |
| 517,574 |
| 940,042 |
| 521,322 |
| 426,476 |
| 1,887,840 |
|
| | | | | | | | | | | |
| Intra-segment eliminations | (406 | ) | (867 | ) | (1,273 | ) | | (133 | ) | (632 | ) | (765 | ) | (245 | ) | (430 | ) | (1,440 | ) |
| Total consolidated revenue | $ | 1,884,647 |
| $ | 2,047,738 |
| $ | 3,932,385 |
| | $ | 1,763,977 |
| $ | 1,932,411 |
| $ | 3,696,388 |
| $ | 1,940,211 |
| $ | 1,879,054 |
| $ | 7,515,653 |
|
| | | | | | | | | | | |
| NET EARNINGS | | | | | | | | | | |
| Segment Earnings: | | | | | | | | | | |
| Energy | $ | 118,968 |
| $ | 114,991 |
| $ | 233,959 |
| | $ | 118,708 |
| $ | 109,662 |
| $ | 228,370 |
| $ | 119,086 |
| $ | 112,193 |
| $ | 459,649 |
|
| Engineered Systems | 92,320 |
| 112,422 |
| 204,742 |
| | 83,283 |
| 102,804 |
| 186,087 |
| 111,850 |
| 101,511 |
| 399,448 |
|
| Fluids | 57,942 |
| 63,112 |
| 121,054 |
| | 47,601 |
| 58,768 |
| 106,369 |
| 63,056 |
| 55,098 |
| 224,523 |
|
| Refrigeration & Food Equipment | 44,862 |
| 84,926 |
| 129,788 |
| | 52,110 |
| 82,177 |
| 134,287 |
| 86,446 |
| 46,574 |
| 267,307 |
|
| Total Segments | 314,092 |
| 375,451 |
| 689,543 |
| | 301,702 |
| 353,411 |
| 655,113 |
| 380,438 |
| 315,376 |
| 1,350,927 |
|
| Corporate expense / other | 30,521 |
| 29,107 |
| 59,628 |
| | 33,632 |
| 34,860 |
| 68,492 |
| 32,532 |
| 28,752 |
| 129,776 |
|
| Net interest expense | 32,665 |
| 31,967 |
| 64,632 |
| | 30,284 |
| 30,232 |
| 60,516 |
| 30,236 |
| 29,920 |
| 120,672 |
|
| Earnings from continuing operations before provision for income taxes | 250,906 |
| 314,377 |
| 565,283 |
| | 237,786 |
| 288,319 |
| 526,105 |
| 317,670 |
| 256,704 |
| 1,100,479 |
|
| Provision for income taxes | 74,582 |
| 96,934 |
| 171,516 |
| | 70,573 |
| 30,261 |
| 100,834 |
| 91,435 |
| 74,138 |
| 266,407 |
|
| Earnings from continuing operations | 176,324 |
| 217,443 |
| 393,767 |
| | 167,213 |
| 258,058 |
| 425,271 |
| 226,235 |
| 182,566 |
| 834,072 |
|
| (Loss) earnings from discontinued operations, net | (16,186 | ) | (3,484 | ) | (19,670 | ) | | 42,790 |
| 71,991 |
| 114,781 |
| 42,879 |
| 11,397 |
| 169,057 |
|
| Net earnings | $ | 160,138 |
| $ | 213,959 |
| $ | 374,097 |
| | $ | 210,003 |
| $ | 330,049 |
| $ | 540,052 |
| $ | 269,114 |
| $ | 193,963 |
| $ | 1,003,129 |
|
| | | | | | | | | | | |
| SEGMENT OPERATING MARGIN | | | | | | | | |
| Energy | 24.8 | % | 23.9 | % | 24.4 | % | | 25.7 | % | 23.5 | % | 24.6 | % | 25.5 | % | 24.5 | % | 24.8 | % |
| Engineered Systems | 14.2 | % | 16.1 | % | 15.2 | % | | 13.8 | % | 16.1 | % | 14.9 | % | 17.4 | % | 15.6 | % | 15.7 | % |
| Fluids | 16.8 | % | 18.2 | % | 17.5 | % | | 17.4 | % | 18.9 | % | 18.2 | % | 20.4 | % | 16.0 | % | 18.2 | % |
| Refrigeration & Food Equipment | 10.9 | % | 16.3 | % | 13.9 | % | | 12.3 | % | 15.9 | % | 14.3 | % | 16.6 | % | 10.9 | % | 14.2 | % |
| Total Segment | 16.7 | % | 18.3 | % | 17.5 | % | | 17.1 | % | 18.3 | % | 17.7 | % | 19.6 | % | 16.8 | % | 18.0 | % |
| | | | | | | | | | | |
| DEPRECIATION AND AMORTIZATION EXPENSE | | | | | | | | |
| Energy | $ | 25,575 |
| $ | 25,807 |
| $ | 51,382 |
| | $ | 24,448 |
| $ | 24,714 |
| $ | 49,162 |
| $ | 24,707 |
| $ | 25,206 |
| $ | 99,075 |
|
| Engineered Systems | 18,977 |
| 19,028 |
| 38,005 |
| | 17,450 |
| 17,885 |
| 35,335 |
| 18,110 |
| 18,137 |
| 71,582 |
|
| Fluids | 16,366 |
| 15,308 |
| 31,674 |
| | 11,361 |
| 11,570 |
| 22,931 |
| 11,790 |
| 14,091 |
| 48,812 |
|
| Refrigeration & Food Equipment | 17,212 |
| 17,451 |
| 34,663 |
| | 16,585 |
| 16,611 |
| 33,196 |
| 16,962 |
| 17,070 |
| 67,228 |
|
| Corporate | 869 |
| 999 |
| 1,868 |
| | 858 |
| 1,029 |
| 1,887 |
| 1,030 |
| 944 |
| 3,861 |
|
| | $ | 78,999 |
| $ | 78,593 |
| $ | 157,592 |
| | $ | 70,702 |
| $ | 71,809 |
| $ | 142,511 |
| $ | 72,599 |
| $ | 75,448 |
| $ | 290,558 |
|
| | | | | | | | | | | |
DOVER CORPORATION
QUARTERLY SEGMENT INFORMATION
(continued)
(unaudited)(in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2014 | | 2013 |
| | Q1 | Q2 | Q2 YTD | | Q1 | Q2 | Q2 YTD | Q3 | Q4 | FY 2013 |
| BOOKINGS | | | | | | | | | | |
| Energy | $ | 478,469 |
| $ | 477,162 |
| $ | 955,631 |
| | $ | 515,388 |
| $ | 416,892 |
| $ | 932,280 |
| $ | 481,021 |
| $ | 440,261 |
| $ | 1,853,562 |
|
| | | | | | | | | | | |
| Engineered Systems | | | | | | | | | | |
| Printing & Identification | 282,867 |
| 282,326 |
| 565,193 |
| | 237,291 |
| 259,380 |
| 496,671 |
| 256,210 |
| 270,392 |
| 1,023,273 |
|
| Industrials | 427,557 |
| 409,815 |
| 837,372 |
| | 405,555 |
| 396,886 |
| 802,441 |
| 344,764 |
| 371,797 |
| 1,519,002 |
|
| Eliminations | (17 | ) | (17 | ) | (34 | ) | | (82 | ) | (129 | ) | (211 | ) | (5 | ) | 279 |
| 63 |
|
| | 710,407 |
| 692,124 |
| 1,402,531 |
| | 642,764 |
| 656,137 |
| 1,298,901 |
| 600,969 |
| 642,468 |
| 2,542,338 |
|
| | | | | | | | | | | |
| Fluids | 362,943 |
| 375,009 |
| 737,952 |
| | 303,609 |
| 298,817 |
| 602,426 |
| 307,729 |
| 351,767 |
| 1,261,922 |
|
| | | | | | | | | | | |
| Refrigeration & Food Equipment | 493,731 |
| 542,810 |
| 1,036,541 |
| | 482,742 |
| 515,320 |
| 998,062 |
| 433,426 |
| 450,850 |
| 1,882,338 |
|
| | | | | | | | | | | |
| Intra-segment eliminations | (506 | ) | (1,090 | ) | (1,596 | ) | | (560 | ) | (708 | ) | (1,268 | ) | (416 | ) | 734 |
| (950 | ) |
| | | | | | | | | | | |
| Total consolidated bookings | $ | 2,045,044 |
| $ | 2,086,015 |
| $ | 4,131,059 |
| | $ | 1,943,943 |
| $ | 1,886,458 |
| $ | 3,830,401 |
| $ | 1,822,729 |
| $ | 1,886,080 |
| $ | 7,539,210 |
|
| | | | | | | | | | | |
| BACKLOG | | | | | | | | | | |
| Energy | $ | 210,846 |
| $ | 206,415 |
| | | $ | 274,733 |
| $ | 218,764 |
| | $ | 233,820 |
| $ | 206,790 |
| |
| | | | | | | | | | | |
| Engineered Systems | | | | | | | | | | |
| Printing & Identification | 136,309 |
| 135,872 |
| | | 95,353 |
| 103,864 |
| | 105,699 |
| 100,032 |
| |
| Industrials | 414,979 |
| 413,119 |
| | | 415,478 |
| 421,834 |
| | 379,457 |
| 374,008 |
| |
| | 551,288 |
| 548,991 |
| | | 510,831 |
| 525,697 |
| | 485,155 |
| 474,040 |
| |
| | | | | | | | | | | |
| Fluids | 328,617 |
| 348,508 |
| | | 222,255 |
| 228,212 |
| | 228,880 |
| 310,330 |
| |
| | | | | | | | | | | |
| Refrigeration & Food Equipment | 431,298 |
| 450,065 |
| | | 417,246 |
| 412,366 |
| | 324,042 |
| 347,004 |
| |
| | | | | | | | | | | |
| Intra-segment eliminations | (374 | ) | (212 | ) | | | (385 | ) | (526 | ) | | (387 | ) | (592 | ) | |
| | | | | | | | | | | |
| Total consolidated backlog | $ | 1,521,675 |
| $ | 1,553,767 |
| | | $ | 1,424,680 |
| $ | 1,384,513 |
| | $ | 1,271,510 |
| $ | 1,337,572 |
| |
DOVER CORPORATION
QUARTERLY EARNINGS PER SHARE
(unaudited)(in thousands, except per share data*)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2014 | | 2013 |
| | Q1 | Q2 | Q2 YTD | | Q1 | Q2 | Q2 YTD | Q3 | Q4 | FY 2013 |
| Basic earnings (loss) per common share: | | | | | | | |
| Continuing operations | $ | 1.04 |
| $ | 1.31 |
| $ | 2.34 |
| | $ | 0.96 |
| $ | 1.51 |
| $ | 2.47 |
| $ | 1.33 |
| $ | 1.07 |
| $ | 4.87 |
|
| Discontinued operations | (0.10 | ) | (0.02 | ) | (0.12 | ) | | 0.25 |
| 0.42 |
| 0.67 |
| 0.25 |
| 0.07 |
| 0.99 |
|
| Net earnings | 0.94 |
| 1.29 |
| 2.23 |
| | 1.21 |
| 1.93 |
| 3.13 |
| 1.58 |
| 1.14 |
| 5.86 |
|
| | | | | | | | | | | |
| Diluted earnings (loss) per common share: | | | | | | | |
| Continuing operations | $ | 1.02 |
| $ | 1.29 |
| $ | 2.31 |
| | $ | 0.95 |
| $ | 1.49 |
| $ | 2.44 |
| $ | 1.31 |
| $ | 1.06 |
| $ | 4.81 |
|
| Discontinued operations | (0.09 | ) | (0.02 | ) | (0.12 | ) | | 0.24 |
| 0.42 |
| 0.66 |
| 0.25 |
| 0.07 |
| 0.97 |
|
| Net earnings | 0.93 |
| 1.27 |
| 2.19 |
| | 1.20 |
| 1.91 |
| 3.10 |
| 1.56 |
| 1.13 |
| 5.78 |
|
| | | | | | | | | | | |
| Adjusted diluted earnings per common share (calculated below): |
| Continuing operations | $ | 1.01 |
| $ | 1.29 |
| $ | 2.30 |
| | $ | 0.93 |
| $ | 1.13 |
| $ | 2.06 |
| $ | 1.25 |
| $ | 1.02 |
| $ | 4.33 |
|
| | | | | | | | | | | |
| Net earnings (loss) and average shares used in calculated earnings (loss) per share amounts are as follows: |
| | | | | | | | | | | |
| Net earnings (loss): | | | | | | | | | | |
| Continuing operations | $ | 176,324 |
| $ | 217,443 |
| $ | 393,767 |
| | $ | 167,213 |
| $ | 258,058 |
| $ | 425,271 |
| $ | 226,235 |
| $ | 182,566 |
| $ | 834,072 |
|
| Discontinued operations | (16,186 | ) | (3,484 | ) | (19,670 | ) | | 42,790 |
| 71,991 |
| 114,781 |
| 42,879 |
| 11,397 |
| 169,057 |
|
| Net earnings | 160,138 |
| 213,959 |
| 374,097 |
| | 210,003 |
| 330,049 |
| 540,052 |
| 269,114 |
| 193,963 |
| 1,003,129 |
|
| | | | | | | | | | | |
| Average shares outstanding: | | | | | | | |
| Basic | 169,750 |
| 166,474 |
| 168,103 |
| | 173,448 |
| 171,111 |
| 172,273 |
| 170,544 |
| 170,027 |
| 171,271 |
|
| Diluted | 172,013 |
| 168,857 |
| 170,450 |
| | 175,567 |
| 173,097 |
| 174,325 |
| 172,734 |
| 172,265 |
| 173,547 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Note: | | | | | | | | | | |
| Earnings from continuing operations are adjusted by discrete tax items and other one-time gains to derive adjusted earnings from continuing operations and adjusted diluted earnings per common share as follows: |
| | | | | | | | | | | |
| | 2014 | | 2013 |
| | Q1 | Q2 | Q2 YTD | | Q1 | Q2 | Q2 YTD | Q3 | Q4 | FY 2013 |
| Adjusted earnings from continuing operations: | | | | | | | |
| Earnings from continuing operations | $ | 176,324 |
| $ | 217,443 |
| $ | 393,767 |
| | $ | 167,213 |
| $ | 258,058 |
| $ | 425,271 |
| $ | 226,235 |
| $ | 182,566 |
| $ | 834,072 |
|
| Gains (losses) from discrete and other tax items | 2,541 |
| (636 | ) | 1,905 |
| | 4,343 |
| 61,477 |
| 65,820 |
| 7,751 |
| 6,084 |
| 79,655 |
|
| Other one-time gains, net of tax | — |
| — |
| — |
| | — |
| — |
| | 2,866 |
| — |
| 2,866 |
|
| Adjusted earnings from continuing operations | $ | 173,783 |
| $ | 218,079 |
| $ | 391,862 |
| | $ | 162,870 |
| $ | 196,581 |
| $ | 359,451 |
| $ | 215,618 |
| $ | 176,482 |
| $ | 751,551 |
|
| | | | | | | | | | | |
| Adjusted diluted earnings per common share: | | | | | | | |
| Earnings from continuing operations | $ | 1.02 |
| $ | 1.29 |
| $ | 2.31 |
| | $ | 0.95 |
| $ | 1.49 |
| $ | 2.44 |
| $ | 1.31 |
| $ | 1.06 |
| $ | 4.81 |
|
| Gains from discrete and other tax items | 0.01 |
| — |
| 0.01 |
| | 0.02 |
| 0.36 |
| 0.38 |
| 0.04 |
| 0.04 |
| 0.46 |
|
| Other one-time gains, net of tax | — |
| — |
| — |
| | — |
| — |
| — |
| 0.02 |
| — |
| 0.02 |
|
| Adjusted earnings from continuing operations | $ | 1.01 |
| $ | 1.29 |
| $ | 2.30 |
| | $ | 0.93 |
| $ | 1.13 |
| $ | 2.06 |
| $ | 1.25 |
| $ | 1.02 |
| $ | 4.33 |
|
| | | | | | | | | | | |
| * Per share data may not add due to rounding. | | | | | | | |
DOVER CORPORATION
QUARTERLY FREE CASH FLOW
(unaudited)(in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2014 | | 2013 |
| | Q1 | Q2 | Q2 YTD | | Q1 | Q2 | Q2 YTD | Q3 | Q4 | FY 2013 |
| Cash flow from operating activities | $ | 39,778 |
| $ | 197,696 |
| $ | 237,474 |
| | $ | 57,713 |
| $ | 249,388 |
| $ | 307,101 |
| $ | 281,336 |
| $ | 424,713 |
| $ | 1,013,150 |
|
| Less: Additions to property, plant and equipment | (33,402 | ) | (43,924 | ) | (77,326 | ) | | (26,326 | ) | (32,017 | ) | (58,343 | ) | (39,644 | ) | (47,579 | ) | (145,566 | ) |
| Free cash flow | $ | 6,376 |
| $ | 153,772 |
| $ | 160,148 |
| | $ | 31,387 |
| $ | 217,371 |
| $ | 248,758 |
| $ | 241,692 |
| $ | 377,134 |
| $ | 867,584 |
|
| | | | | | | | | | | |
| Free cash flow as a percentage of earnings from continuing operations | 3.6 | % | 70.7 | % | 40.7 | % | | 18.8 | % | 84.2 | % | 58.5 | % | 106.8 | % | 206.6 | % | 104.0 | % |
| | | | | | | | | | | |
| Free cash flow as a percentage of revenue | 0.3 | % | 7.5 | % | 4.1 | % | | 1.8 | % | 11.2 | % | 6.7 | % | 12.5 | % | 20.1 | % | 11.5 | % |
