19 Appendix – 2013 Quarterly adjusted EPS from continuing operations (unaudited) (in thousands, except per share data) Q1 Q2 Q3 Q4 FY 2013 REVENUE: Energy 462,679 $ 465,906 $ 467,688 $ 457,580 $ 1,853,853 $ Engineered Systems 605,325 639,426 642,205 651,606 2,538,562 Fluids 273,638 310,137 309,241 343,822 1,236,838 Refrigeration & Food Equipment 422,468 517,574 521,322 426,476 1,887,840 Intra-segment eliminations (133) (632) (245) (430) (1,440) Total consolidated revenue 1,763,977 $ 1,932,411 $ 1,940,211 $ 1,879,054 $ 7,515,653 $ EARNINGS FROM CONTINUING OPERATIONS: Segment earnings: Energy 118,708 $ 109,662 $ 119,086 $ 112,193 $ 459,649 $ Engineered Systems 83,283 102,804 111,850 101,511 399,448 Fluids 47,601 58,768 63,056 55,098 224,523 Refrigeration & Food Equipment 52,110 82,177 86,446 46,574 267,307 Total segments 301,702 353,411 380,438 315,376 1,350,927 Corporate expense / other 33,632 34,860 32,532 28,752 129,776 Net interest expense 30,284 30,232 30,236 29,920 120,672 Earnings from continuing operations before provision for income taxes 237,786 288,319 317,670 256,704 1,100,479 Provision for income taxes 70,573 30,261 91,435 74,138 266,407 Earnings from continuing operations 167,213 $ 258,058 $ 226,235 $ 182,566 $ 834,072 $ BASIC EARNINGS PER COMMON SHARE: Earnings from continuing operations 0.96 $ 1.51 $ 1.33 $ 1.07 $ 4.87 $ Weighted average shares outstanding 173,448 171,111 170,544 170,027 171,271 DILUTED EARNINGS PER COMMON SHARE: Earnings from continuing operations 0.95 $ 1.49 $ 1.31 $ 1.06 $ 4.81 $ Weighted average shares outstanding 175,567 173,097 172,734 172,265 173,547 ADJUSTED EARNINGS FROM CONTINUING OPERATIONS: Earnings from continuing operations 167,213 $ 258,058 $ 226,235 $ 182,566 $ 834,072 $ Gains from discrete and other tax items 4,343 61,477 7,751 6,084 79,655 Other one-time gains, net of tax - - 2,866 - 2,866 Adjusted earnings from continuing operations 162,870 $ 196,581 $ 211,782 $ 180,318 $ 751,551 $ ADJUSTED DILUTED EARNINGS PER COMMON SHARE: Earnings from continuing operations 0.95 $ 1.49 $ 1.31 $ 1.06 $ 4.81 $ Gains from discrete and other tax items 0.02 0.36 0.04 0.04 0.46 Other one-time gains, net of tax - - 0.02 - 0.02 Adjusted earnings from continuing operations 0.93 $ 1.13 $ 1.25 $ 1.02 $ 4.33 $ 2013 |