Press Release
<< Back
Dover Reports Fourth Quarter And Full Year 2015 Results And Reaffirms 2016 EPS Guidance
Revenue for the year ended December 31, 2015 was $7.0 billion, a decrease of 10% over the prior year, reflecting an organic revenue decline of 10% and an unfavorable impact from foreign exchange of 4%, offset by 4% growth from acquisitions. Earnings from continuing operations for the year ended December 31, 2015 were $595.9 million, a decrease of 23% as compared to
"During 2015, we increased our efforts around operating efficiencies through our Dover Excellence program. One key element of this program focuses on free cash flow generation, which increased to
"Regarding 2016, we are reaffirming EPS to be in the range of
Net earnings for the fourth quarter ended December 31, 2015, were
Net earnings for the year ended December 31, 2015, were
About
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, foreign exchange, changes in operations, acquisitions, industries in which
INVESTOR SUPPLEMENT - FOURTH QUARTER AND FULL YEAR 2015 |
|||||||||||||||
DOVER CORPORATION |
|||||||||||||||
CONSOLIDATED STATEMENTS OF EARNINGS |
|||||||||||||||
(unaudited)(in thousands, except per share data) |
|||||||||||||||
Three Months Ended December 31, |
Years Ended December 31, |
||||||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||||||
Revenue |
$ |
1,694,600 |
$ |
1,977,947 |
$ |
6,956,311 |
$ |
7,752,728 |
|||||||
Cost of goods and services |
1,080,791 |
1,254,079 |
4,388,167 |
4,778,479 |
|||||||||||
Gross profit |
613,809 |
723,868 |
2,568,144 |
2,974,249 |
|||||||||||
Selling and administrative expenses |
414,365 |
460,377 |
1,647,382 |
1,758,765 |
|||||||||||
Operating earnings |
199,444 |
263,491 |
920,762 |
1,215,484 |
|||||||||||
Interest expense, net |
31,249 |
31,332 |
127,257 |
127,179 |
|||||||||||
Other (income) expense, net |
(1,295) |
1,172 |
(7,105) |
(5,902) |
|||||||||||
Earnings before provision for income taxes and |
169,490 |
230,987 |
800,610 |
1,094,207 |
|||||||||||
Provision for income taxes |
32,916 |
59,152 |
204,729 |
316,067 |
|||||||||||
Earnings from continuing operations |
136,574 |
171,835 |
595,881 |
778,140 |
|||||||||||
Earnings (loss) from discontinued operations, net |
5,251 |
(2,541) |
273,948 |
(2,905) |
|||||||||||
Net earnings |
$ |
141,825 |
$ |
169,294 |
$ |
869,829 |
$ |
775,235 |
|||||||
Basic earnings per common share: |
|||||||||||||||
Earnings from continuing operations |
$ |
0.88 |
$ |
1.04 |
$ |
3.78 |
$ |
4.67 |
|||||||
Earnings (loss) from discontinued operations, net |
0.03 |
(0.02) |
1.74 |
(0.02) |
|||||||||||
Net earnings |
0.92 |
1.03 |
5.52 |
4.65 |
|||||||||||
Weighted average shares outstanding |
154,986 |
164,589 |
157,619 |
166,692 |
|||||||||||
Diluted earnings per common share: |
|||||||||||||||
Earnings from continuing operations |
$ |
0.87 |
$ |
1.03 |
$ |
3.74 |
$ |
4.61 |
|||||||
Earnings (loss) from discontinued operations, net |
0.03 |
(0.02) |
1.72 |
(0.02) |
|||||||||||
Net earnings |
0.91 |
1.02 |
5.46 |
4.59 |
|||||||||||
Weighted average shares outstanding |
156,254 |
166,467 |
159,172 |
168,842 |
|||||||||||
Dividends paid per common share |
$ |
0.42 |
$ |
0.40 |
$ |
1.64 |
$ |
1.55 |
|||||||
DOVER CORPORATION |
|||||||||||||||||||||||||||||||
QUARTERLY SEGMENT INFORMATION |
|||||||||||||||||||||||||||||||
(unaudited)(in thousands) |
|||||||||||||||||||||||||||||||
2015 |
2014 |
||||||||||||||||||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 |
FY 2015 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2014 |
||||||||||||||||||||||
REVENUE |
|||||||||||||||||||||||||||||||
Energy |
$ |
430,423 |
$ |
366,044 |
$ |
363,872 |
$ |
323,341 |
$ |
1,483,680 |
$ |
478,773 |
$ |
481,016 |
$ |
507,334 |
$ |
550,116 |
$ |
2,017,239 |
|||||||||||
Engineered Systems |
|||||||||||||||||||||||||||||||
Printing & Identification |
230,181 |
229,934 |
227,992 |
255,563 |
943,670 |
231,679 |
252,354 |
257,282 |
247,569 |
988,884 |
|||||||||||||||||||||
Industrials |
343,015 |
363,157 |
351,404 |
341,667 |
1,399,243 |
335,995 |
361,467 |
355,019 |
344,600 |
1,397,081 |
|||||||||||||||||||||
573,196 |
593,091 |
579,396 |
597,230 |
2,342,913 |
567,674 |
613,821 |
612,301 |
592,169 |
2,385,965 |
||||||||||||||||||||||
Fluids |
340,236 |
351,511 |
352,018 |
355,508 |
1,399,273 |
345,009 |
346,275 |
361,797 |
377,485 |
1,430,566 |
|||||||||||||||||||||
Refrigeration & Food Equipment |
372,097 |
448,115 |
492,460 |
418,758 |
1,731,430 |
411,493 |
522,357 |
528,807 |
458,532 |
1,921,189 |
|||||||||||||||||||||
Intra-segment eliminations |
(451) |
(133) |
(164) |
(237) |
(985) |
(379) |
(833) |
(664) |
(355) |
(2,231) |
|||||||||||||||||||||
Total consolidated revenue |
$ |
1,715,501 |
$ |
1,758,628 |
$ |
1,787,582 |
$ |
1,694,600 |
$ |
6,956,311 |
$ |
1,802,570 |
$ |
1,962,636 |
$ |
2,009,575 |
$ |
1,977,947 |
$ |
7,752,728 |
|||||||||||
NET EARNINGS |
|||||||||||||||||||||||||||||||
Segment Earnings: |
|||||||||||||||||||||||||||||||
Energy |
$ |
52,305 |
$ |
40,909 |
$ |
48,726 |
$ |
31,250 |
$ |
173,190 |
$ |
118,968 |
$ |
114,991 |
$ |
122,738 |
$ |
105,118 |
$ |
461,815 |
|||||||||||
Engineered Systems |
88,149 |
96,702 |
102,866 |
89,244 |
376,961 |
83,227 |
101,766 |
108,800 |
93,205 |
386,998 |
|||||||||||||||||||||
Fluids |
54,634 |
70,168 |
74,911 |
62,404 |
262,117 |
57,942 |
63,112 |
67,559 |
63,026 |
251,639 |
|||||||||||||||||||||
Refrigeration & Food Equipment |
36,150 |
65,732 |
76,665 |
42,752 |
221,299 |
44,862 |
84,926 |
78,012 |
30,934 |
238,734 |
|||||||||||||||||||||
Total Segments |
231,238 |
273,511 |
303,168 |
225,650 |
1,033,567 |
304,999 |
364,795 |
377,109 |
292,283 |
1,339,186 |
|||||||||||||||||||||
Corporate expense / other |
34,526 |
20,382 |
25,881 |
24,911 |
105,700 |
30,734 |
29,287 |
27,815 |
29,964 |
117,800 |
|||||||||||||||||||||
Net interest expense |
32,037 |
31,988 |
31,983 |
31,249 |
127,257 |
32,655 |
31,961 |
31,231 |
31,332 |
127,179 |
|||||||||||||||||||||
Earnings from continuing |
164,675 |
221,141 |
245,304 |
169,490 |
800,610 |
241,610 |
303,547 |
318,063 |
230,987 |
1,094,207 |
|||||||||||||||||||||
Provision for income taxes |
47,485 |
65,507 |
58,821 |
32,916 |
204,729 |
71,569 |
92,966 |
92,380 |
59,152 |
316,067 |
|||||||||||||||||||||
Earnings from continuing operations |
117,190 |
155,634 |
186,483 |
136,574 |
595,881 |
170,041 |
210,581 |
225,683 |
171,835 |
778,140 |
|||||||||||||||||||||
Earnings (loss) from |
92,320 |
176,762 |
(385) |
5,251 |
273,948 |
(9,903) |
3,378 |
6,161 |
(2,541) |
(2,905) |
|||||||||||||||||||||
Net earnings |
$ |
209,510 |
$ |
332,396 |
$ |
186,098 |
$ |
141,825 |
$ |
869,829 |
$ |
160,138 |
$ |
213,959 |
$ |
231,844 |
$ |
169,294 |
$ |
775,235 |
|||||||||||
SEGMENT OPERATING MARGIN |
|||||||||||||||||||||||||||||||
Energy |
12.2 |
% |
11.2 |
% |
13.4 |
% |
9.7 |
% |
11.7 |
% |
24.8 |
% |
23.9 |
% |
24.2 |
% |
19.1 |
% |
22.9 |
% |
|||||||||||
Engineered Systems |
15.4 |
% |
16.3 |
% |
17.8 |
% |
14.9 |
% |
16.1 |
% |
14.7 |
% |
16.6 |
% |
17.8 |
% |
15.7 |
% |
16.2 |
% |
|||||||||||
Fluids |
16.1 |
% |
20.0 |
% |
21.3 |
% |
17.6 |
% |
18.7 |
% |
16.8 |
% |
18.2 |
% |
18.7 |
% |
16.7 |
% |
17.6 |
% |
|||||||||||
Refrigeration & Food Equipment |
9.7 |
% |
14.7 |
% |
15.6 |
% |
10.2 |
% |
12.8 |
% |
10.9 |
% |
16.3 |
% |
14.8 |
% |
6.7 |
% |
12.4 |
% |
|||||||||||
Total Segment |
13.5 |
% |
15.6 |
% |
17.0 |
% |
13.3 |
% |
14.9 |
% |
16.9 |
% |
18.6 |
% |
18.8 |
% |
14.8 |
% |
17.3 |
% |
|||||||||||
DEPRECIATION AND AMORTIZATION EXPENSE |
|||||||||||||||||||||||||||||||
Energy |
$ |
34,427 |
$ |
32,740 |
$ |
31,858 |
$ |
42,754 |
$ |
141,779 |
$ |
25,575 |
$ |
25,807 |
$ |
27,145 |
$ |
33,429 |
$ |
111,956 |
|||||||||||
Engineered Systems |
14,526 |
14,392 |
14,503 |
16,493 |
59,914 |
15,850 |
15,982 |
15,334 |
14,780 |
61,946 |
|||||||||||||||||||||
Fluids |
13,848 |
13,648 |
13,367 |
15,215 |
56,078 |
16,366 |
15,308 |
14,019 |
15,210 |
60,903 |
|||||||||||||||||||||
Refrigeration & Food Equipment |
16,458 |
16,406 |
16,609 |
16,601 |
66,074 |
17,212 |
17,451 |
17,073 |
16,965 |
68,701 |
|||||||||||||||||||||
Corporate |
923 |
841 |
837 |
643 |
3,244 |
870 |
1,000 |
910 |
902 |
3,682 |
|||||||||||||||||||||
$ |
80,182 |
$ |
78,027 |
$ |
77,174 |
$ |
91,706 |
$ |
327,089 |
$ |
75,873 |
$ |
75,548 |
$ |
74,481 |
$ |
81,286 |
$ |
307,188 |
||||||||||||
DOVER CORPORATION |
|||||||||||||||||||||||||||||||
QUARTERLY SEGMENT INFORMATION |
|||||||||||||||||||||||||||||||
(continued) |
|||||||||||||||||||||||||||||||
(unaudited)(in thousands) |
|||||||||||||||||||||||||||||||
2015 |
2014 |
||||||||||||||||||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 |
FY 2015 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2014 |
||||||||||||||||||||||
BOOKINGS |
|||||||||||||||||||||||||||||||
Energy |
$ |
416,628 |
$ |
345,079 |
$ |
351,557 |
$ |
315,996 |
$ |
1,429,260 |
$ |
478,469 |
$ |
477,162 |
$ |
526,134 |
$ |
534,646 |
$ |
2,016,411 |
|||||||||||
Engineered Systems |
|||||||||||||||||||||||||||||||
Printing & Identification |
235,617 |
224,203 |
226,756 |
250,639 |
937,215 |
250,416 |
245,429 |
249,288 |
248,071 |
993,204 |
|||||||||||||||||||||
Industrials |
337,070 |
336,173 |
338,744 |
357,451 |
1,369,438 |
370,949 |
363,773 |
342,687 |
374,438 |
1,451,847 |
|||||||||||||||||||||
572,687 |
560,376 |
565,500 |
608,090 |
2,306,653 |
621,365 |
609,202 |
591,975 |
622,509 |
2,445,051 |
||||||||||||||||||||||
Fluids |
339,310 |
333,695 |
357,032 |
321,154 |
1,351,191 |
362,943 |
375,009 |
350,853 |
345,553 |
1,434,358 |
|||||||||||||||||||||
Refrigeration & Food Equipment |
419,659 |
486,793 |
430,681 |
379,967 |
1,717,100 |
493,731 |
542,810 |
459,099 |
367,567 |
1,863,207 |
|||||||||||||||||||||
Intra-segment eliminations |
(628) |
(417) |
(385) |
(486) |
(1,916) |
(506) |
(1,089) |
(737) |
(644) |
(2,976) |
|||||||||||||||||||||
Total consolidated bookings |
$ |
1,747,656 |
$ |
1,725,526 |
$ |
1,704,385 |
$ |
1,624,721 |
$ |
6,802,288 |
$ |
1,956,002 |
$ |
2,003,094 |
$ |
1,927,324 |
$ |
1,869,631 |
$ |
7,756,051 |
|||||||||||
BACKLOG |
|||||||||||||||||||||||||||||||
Energy |
$ |
212,060 |
$ |
194,819 |
$ |
156,631 |
$ |
155,586 |
$ |
210,846 |
$ |
206,415 |
$ |
232,739 |
$ |
233,347 |
|||||||||||||||
Engineered Systems |
|||||||||||||||||||||||||||||||
Printing & Identification |
108,151 |
103,403 |
100,476 |
98,288 |
131,298 |
128,912 |
115,352 |
110,359 |
|||||||||||||||||||||||
Industrials |
276,598 |
248,592 |
236,298 |
250,725 |
266,517 |
268,680 |
254,612 |
282,598 |
|||||||||||||||||||||||
384,749 |
351,995 |
336,774 |
349,013 |
397,815 |
397,592 |
369,964 |
392,957 |
||||||||||||||||||||||||
Fluids |
259,504 |
240,389 |
236,608 |
243,459 |
328,617 |
348,508 |
323,424 |
277,834 |
|||||||||||||||||||||||
Refrigeration & Food Equipment |
337,084 |
373,193 |
307,351 |
247,352 |
431,298 |
450,065 |
376,141 |
282,507 |
|||||||||||||||||||||||
Intra-segment eliminations |
(595) |
(354) |
(598) |
(808) |
(374) |
(211) |
(302) |
(431) |
|||||||||||||||||||||||
Total consolidated backlog |
$ |
1,192,802 |
$ |
1,160,042 |
$ |
1,036,766 |
$ |
994,602 |
$ |
1,368,202 |
$ |
1,402,369 |
$ |
1,301,966 |
$ |
1,186,214 |
DOVER CORPORATION |
|||||||||||||||||||||||||||||||||
QUARTERLY EARNINGS PER SHARE |
|||||||||||||||||||||||||||||||||
(unaudited)(in thousands, except per share data*) |
|||||||||||||||||||||||||||||||||
2015 |
2014 |
||||||||||||||||||||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 |
FY 2015 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2014 |
||||||||||||||||||||||||
Basic earnings (loss) per common share: |
|||||||||||||||||||||||||||||||||
Continuing operations |
$ |
0.72 |
$ |
0.98 |
$ |
1.20 |
$ |
0.88 |
$ |
3.78 |
$ |
1.00 |
$ |
1.26 |
$ |
1.36 |
$ |
1.04 |
$ |
4.67 |
|||||||||||||
Discontinued operations |
0.57 |
1.11 |
— |
0.03 |
1.74 |
$ |
(0.06) |
$ |
0.02 |
$ |
0.04 |
$ |
(0.02) |
$ |
(0.02) |
||||||||||||||||||
Net earnings |
1.30 |
2.10 |
1.20 |
0.92 |
5.52 |
$ |
0.94 |
$ |
1.29 |
$ |
1.40 |
$ |
1.03 |
$ |
4.65 |
||||||||||||||||||
Diluted earnings (loss) per common share: |
|||||||||||||||||||||||||||||||||
Continuing operations |
$ |
0.72 |
$ |
0.97 |
$ |
1.19 |
$ |
0.87 |
$ |
3.74 |
$ |
0.99 |
$ |
1.25 |
$ |
1.34 |
$ |
1.03 |
$ |
4.61 |
|||||||||||||
Discontinued operations |
0.57 |
1.10 |
— |
0.03 |
1.72 |
$ |
(0.06) |
$ |
0.02 |
$ |
0.04 |
$ |
(0.02) |
$ |
(0.02) |
||||||||||||||||||
Net earnings |
1.28 |
2.07 |
1.19 |
0.91 |
5.46 |
$ |
0.93 |
$ |
1.27 |
$ |
1.38 |
$ |
1.02 |
$ |
4.59 |
||||||||||||||||||
Adjusted diluted earnings per common share (calculated below): |
|||||||||||||||||||||||||||||||||
Continuing operations |
$ |
0.72 |
$ |
0.97 |
$ |
1.14 |
$ |
0.81 |
$ |
3.63 |
$ |
0.97 |
$ |
1.25 |
$ |
1.31 |
$ |
1.01 |
$ |
4.54 |
|||||||||||||
Net earnings (loss) and average shares used in calculated earnings (loss) per share amounts are as follows: |
|||||||||||||||||||||||||||||||||
Net earnings (loss): |
|||||||||||||||||||||||||||||||||
Continuing operations |
$ |
117,190 |
$ |
155,634 |
$ |
186,483 |
$ |
136,574 |
$ |
595,881 |
$ |
170,041 |
$ |
210,581 |
$ |
225,683 |
$ |
171,835 |
$ |
778,140 |
|||||||||||||
Discontinued operations |
92,320 |
176,762 |
(385) |
5,251 |
273,948 |
(9,903) |
3,378 |
6,161 |
(2,541) |
(2,905) |
|||||||||||||||||||||||
Net earnings |
209,510 |
332,396 |
186,098 |
141,825 |
869,829 |
160,138 |
213,959 |
231,844 |
169,294 |
775,235 |
|||||||||||||||||||||||
Average shares outstanding: |
|||||||||||||||||||||||||||||||||
Basic |
161,650 |
158,640 |
155,300 |
154,986 |
157,619 |
169,750 |
166,474 |
166,021 |
164,589 |
166,692 |
|||||||||||||||||||||||
Diluted |
163,323 |
160,398 |
156,560 |
156,254 |
159,172 |
172,013 |
168,857 |
168,343 |
166,467 |
168,842 |
|||||||||||||||||||||||
Note: |
|||||||||||||||||||||||||||||||||
Earnings from continuing operations are adjusted by discrete tax items to derive adjusted earnings from continuing operations and adjusted diluted earnings per common share as follows: |
|||||||||||||||||||||||||||||||||
2015 |
2014 |
||||||||||||||||||||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 |
FY 2015 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2014 |
||||||||||||||||||||||||
Adjusted earnings from continuing operations: |
|||||||||||||||||||||||||||||||||
Earnings from continuing operations |
$ |
117,190 |
$ |
155,634 |
$ |
186,483 |
$ |
136,574 |
$ |
595,881 |
$ |
170,041 |
$ |
210,581 |
$ |
225,683 |
$ |
171,835 |
$ |
778,140 |
|||||||||||||
Gains (losses) from discrete and other tax items |
— |
— |
8,131 |
9,382 |
17,513 |
2,541 |
(635) |
5,524 |
3,860 |
11,290 |
|||||||||||||||||||||||
Adjusted earnings from continuing operations |
$ |
117,190 |
$ |
155,634 |
$ |
178,352 |
$ |
127,192 |
$ |
578,368 |
$ |
167,500 |
$ |
211,216 |
$ |
220,159 |
$ |
167,975 |
$ |
766,850 |
|||||||||||||
Adjusted diluted earnings per common share: |
|||||||||||||||||||||||||||||||||
Earnings from continuing operations |
$ |
0.72 |
$ |
0.97 |
$ |
1.19 |
$ |
0.87 |
$ |
3.74 |
$ |
0.99 |
$ |
1.25 |
$ |
1.34 |
$ |
1.03 |
$ |
4.61 |
|||||||||||||
Gains (losses) from discrete and other tax items |
— |
— |
0.05 |
0.06 |
0.11 |
0.01 |
— |
0.03 |
0.02 |
0.07 |
|||||||||||||||||||||||
Adjusted earnings from continuing operations |
$ |
0.72 |
$ |
0.97 |
$ |
1.14 |
$ |
0.81 |
$ |
3.63 |
$ |
0.97 |
$ |
1.25 |
$ |
1.31 |
$ |
1.01 |
$ |
4.54 |
|||||||||||||
* Per share data may not add due to rounding. |
|||||||||||||||||||||||||||||||||
DOVER CORPORATION |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(In thousands, except share and per share amounts) |
|||||||
December 31, 2015 |
December 31, 2014 |
||||||
Assets: |
|||||||
Cash and cash equivalents |
$ |
362,185 |
$ |
681,581 |
|||
Receivables, net of allowances |
1,120,490 |
1,186,746 |
|||||
Inventories, net |
802,895 |
863,737 |
|||||
Other current assets |
135,209 |
101,905 |
|||||
Property, plant and equipment, net |
854,269 |
837,069 |
|||||
Goodwill |
3,737,389 |
3,491,557 |
|||||
Intangible assets, net |
1,413,223 |
1,369,520 |
|||||
Deferred taxes and other assets |
194,103 |
171,005 |
|||||
Assets of discontinued operations |
— |
327,171 |
|||||
Total assets |
$ |
8,619,763 |
$ |
9,030,291 |
|||
Liabilities and Stockholders' Equity: |
|||||||
Notes payable and current maturities of long-term debt |
$ |
151,122 |
$ |
777,956 |
|||
Payables and accrued expenses |
1,216,060 |
1,260,893 |
|||||
Deferred taxes and other non-current liabilities |
990,664 |
986,958 |
|||||
Long-term debt |
2,617,342 |
2,253,041 |
|||||
Liabilities of discontinued operations |
— |
50,718 |
|||||
Stockholders' equity |
3,644,575 |
3,700,725 |
|||||
Total liabilities and stockholders' equity |
$ |
8,619,763 |
$ |
9,030,291 |
DOVER CORPORATION |
|||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS |
|||||||
(unaudited)(in thousands) |
|||||||
Years Ended December 31, |
|||||||
2015 |
2014 |
||||||
Operating activities: |
|||||||
Net earnings |
$ |
869,829 |
$ |
775,235 |
|||
(Earnings) loss from discontinued operations, net |
(273,948) |
2,905 |
|||||
Depreciation and amortization |
327,089 |
307,188 |
|||||
Stock-based compensation |
30,697 |
31,628 |
|||||
Contributions to employee benefit plans |
(21,942) |
(24,232) |
|||||
Net change in assets and liabilities |
17,334 |
(142,560) |
|||||
Net cash provided by operating activities of continuing operations |
949,059 |
950,164 |
|||||
Investing activities: |
|||||||
Additions to property, plant and equipment |
(154,251) |
(166,033) |
|||||
Acquisitions (net of cash and cash equivalents acquired) |
(567,843) |
(802,254) |
|||||
Proceeds from the sale of property, plant and equipment |
14,604 |
14,373 |
|||||
Proceeds from the sale of businesses |
689,314 |
191,348 |
|||||
Settlement of net investment hedge |
(17,752) |
— |
|||||
Other |
1,350 |
(19,991) |
|||||
Net cash used in investing activities of continuing operations |
(34,578) |
(782,557) |
|||||
Financing activities: |
|||||||
Cash received from Knowles Corporation, net of cash distributed |
— |
359,955 |
|||||
Change in notes payable, net |
(327,000) |
251,500 |
|||||
Net increase in debt |
94,252 |
(6,566) |
|||||
Dividends to stockholders |
(257,969) |
(258,487) |
|||||
Purchase of common stock |
(600,164) |
(601,077) |
|||||
Net proceeds from exercise of share-based awards |
(1,005) |
(814) |
|||||
Net cash used in financing activities of continuing operations |
(1,091,886) |
(255,489) |
|||||
Net cash (used in) provided by discontinued operations |
(115,930) |
6,007 |
|||||
Effect of exchange rate changes on cash |
(26,061) |
(40,426) |
|||||
Net decrease in cash and cash equivalents |
(319,396) |
(122,301) |
|||||
Cash and cash equivalents at beginning of period |
681,581 |
803,882 |
|||||
Cash and cash equivalents at end of period |
$ |
362,185 |
$ |
681,581 |
DOVER CORPORATION |
|||||||||||||||||||||||||||||||
QUARTERLY FREE CASH FLOW |
|||||||||||||||||||||||||||||||
(unaudited)(in thousands) |
|||||||||||||||||||||||||||||||
2015 |
2014 |
||||||||||||||||||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 |
FY 2015 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2014 |
||||||||||||||||||||||
Cash flow from operating activities |
$ |
131,332 |
$ |
218,911 |
$ |
282,213 |
$ |
316,603 |
$ |
949,059 |
$ |
28,361 |
$ |
185,013 |
$ |
292,012 |
$ |
444,778 |
$ |
950,164 |
|||||||||||
Less: Additions to property, plant and equipment |
(27,956) |
(43,807) |
(39,516) |
(42,972) |
(154,251) |
(32,695) |
(42,550) |
(33,532) |
(57,256) |
(166,033) |
|||||||||||||||||||||
Free cash flow |
$ |
103,376 |
$ |
175,104 |
$ |
242,697 |
$ |
273,631 |
$ |
794,808 |
$ |
(4,334) |
$ |
142,463 |
$ |
258,480 |
$ |
387,522 |
$ |
784,131 |
|||||||||||
Free cash flow as a percentage of earnings from continuing operations |
88.2 |
% |
112.5 |
% |
130.1 |
% |
200.4 |
% |
133.4 |
% |
(2.5)% |
67.7 |
% |
114.5 |
% |
225.5 |
% |
100.8 |
% |
||||||||||||
Free cash flow as a percentage of revenue |
6.0 |
% |
10.0 |
% |
13.6 |
% |
16.1 |
% |
11.4 |
% |
(0.2)% |
7.3 |
% |
12.9 |
% |
19.6 |
% |
10.1 |
% |
ADDITIONAL INFORMATION
FOURTH QUARTER AND FULL YEAR 2015
Acquisitions
During the fourth quarter of 2015, the Company completed three acquisitions across the Fluids segment and the Printing & Identification platform of the Engineered Systems segment. For the full year 2015,
Discontinued Operations
For the fourth quarter of 2015, the Company recognized a gain from discontinued operations of $5.3 million, or $0.03 EPS. On a full-year basis, the Company generated net earnings of
Restructuring and Other Costs
During the quarter, the Company took actions to adjust our costs and streamline our businesses, resulting in
Tax Rate
The effective tax rate on continuing operations was 19.4% and 25.6% for the fourth quarters of 2015 and 2014, respectively. On a full year basis, the effective tax rates on continuing operations for 2015 and 2014 were 25.6% and 28.9%, respectively. The 2015 and 2014 rates were favorably impacted by discrete and other items, as shown in the reconciliation for quarterly earnings per share included herein. After adjusting for discrete and other items, the fourth quarter effective tax rates were 25.0% and 27.3% for 2015 and 2014, respectively, and the full year rates were 27.8% and 29.9% for 2015 and 2014, respectively. The reduction in the effective tax rate year over year is principally due to a change in the geographic mix of earnings as well as restructuring of foreign operations.
Free Cash Flow
The following table is a reconciliation of free cash flow (a non-GAAP measure) from cash flow provided by operating activities:
Three Months Ended |
Years Ended December 31, |
||||||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||||||
Free Cash Flow (dollars in thousands) |
|||||||||||||||
Cash flow provided by operating activities |
$ |
316,603 |
444,778 |
$ |
949,059 |
$ |
950,164 |
||||||||
Less: Capital expenditures |
(42,972) |
(57,256) |
(154,251) |
(166,033) |
|||||||||||
Free cash flow |
$ |
273,631 |
$ |
387,522 |
$ |
794,808 |
$ |
784,131 |
|||||||
Free cash flow as a percentage of revenue |
16.1 |
% |
19.6 |
% |
11.4 |
% |
10.1 |
% |
|||||||
Free cash flow as a percentage of earnings from continuing operations |
133.4 |
% |
100.8 |
% |
|||||||||||
The fourth quarter 2015 decrease in free cash flow reflects lower earnings relative to the prior year driven by lower volume and product mix.
Revenue Growth Factors
2015 |
|||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 |
Full Year |
|||||||||||
Organic |
(6)% |
(10)% |
(10)% |
(12)% |
(10)% |
||||||||||
Acquisitions |
5% |
4% |
3% |
2% |
4% |
||||||||||
Currency translation |
(4)% |
(4)% |
(4)% |
(4)% |
(4)% |
||||||||||
(5)% |
(10)% |
(11)% |
(14)% |
(1) |
(10)% |
(1) |
|||||||||
(1) Includes a decline in revenue in Q4 within the Refrigeration & Food Equipment segment due to the divestiture of a product line. |
Share Repurchases
In
Capitalization
The following table provides a summary reconciliation of total debt and net debt to net capitalization to the most directly comparable GAAP measures:
Net Debt to Net Capitalization Ratio (in thousands) |
December 31, 2015 |
December 31, 2014 |
||||||
Current maturities of long-term debt |
$ |
122 |
$ |
299,956 |
||||
Commercial paper |
151,000 |
478,000 |
||||||
Long-term debt |
2,617,342 |
2,253,041 |
||||||
Total debt |
2,768,464 |
3,030,997 |
||||||
Less: Cash and cash equivalents |
(362,185) |
(681,581) |
||||||
Net debt |
2,406,279 |
2,349,416 |
||||||
Add: Stockholders' equity |
3,644,575 |
3,700,725 |
||||||
Net capitalization |
$ |
6,050,854 |
$ |
6,050,141 |
||||
Net debt to net capitalization |
39.8 |
% |
38.8 |
% |
Non-GAAP Information:
These Investor Supplement tables contain non-GAAP measures of adjusted earnings from continuing operations used in calculating adjusted diluted earnings per common share, as management believes this information is useful to investors to better understand the company's ongoing profitability and facilitates easier comparisons of the company's profitability to prior and future periods and to its peers. The company has also disclosed herein a number of non-GAAP measures related to free cash flow and the ratio of net debt to net capitalization. Management believes these metrics are important measures of the company's operating performance and liquidity. Free cash flow information provides both management and investors a measurement of cash generated from operations that is available to fund acquisitions, pay dividends, repay debt and repurchase common stock, while the net debt to net capitalization ratio is helpful in evaluating the company's capital structure and the amount of leverage employed.
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/dover-reports-fourth-quarter-and-full-year-2015-results-and-reaffirms-2016-eps-guidance-300209628.html
SOURCE
Investor: Paul Goldberg, Vice President - Investor Relations, (212) 922-1640, peg@dovercorp.com; Media: Adrian Sakowicz, Vice President - Communications, (630) 743-5039, asakowicz@dovercorp.com