Press Release
<< Back
Dover Reports First Quarter 2018 Results and Provides 2018 Guidance
First Quarter 2018 Financial Results (including
For the first quarter ended March 31, 2018, Dover's revenue was
For the first quarter ended March 31, 2018, EPS included
A reconciliation between GAAP and adjusted measures is included as an exhibit herein.
Full Year 2018 Guidance (excluding
Beginning with this earnings release, Dover is providing full year EPS and revenue guidance on a pro forma continuing operations basis, which excludes the 2018 operating results of
Dover's updated pro forma 2018 guidance for adjusted EPS from continuing operations excludes acquisition-related amortization costs of
A reconciliation between Dover's prior EPS guidance and its updated pro forma EPS guidance, which excludes
Apergy Separation Update:
As previously announced on
The distribution is expected to be made at
Management Commentary:
Dover's President and Chief Executive Officer,
"Separately, pro forma bookings on a continuing operations basis were strong in Engineered Systems and Fluids, resulting in a solid total company book-to-bill of 1.12, which positions us well as we continue through the second quarter.
"We recently made two important announcements. First, we announced the appointment of
Conference Call Information:
Dover will host a webcast and conference call to discuss its first quarter 2018 results and 2018 guidance at
About Dover:
Dover is a diversified global manufacturer with annual revenue of approximately
Forward-Looking Statements:
This press release contains "forward-looking" statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements in this document other than statements of historical fact are statements that are, or could be deemed, "forward-looking" statements. Some of these statements may be indicated by words such as "may", "anticipate", "expect", believe", "intend", "guidance", "estimates", "suggest", "will", "plan", "should", "would", "could", "forecast" and other words and terms that use the future tense or have a similar meaning. Forward-looking statements are based on current expectations and are subject to numerous important risks, uncertainties, assumptions and other factors, some of which are beyond the Company's control. Factors that could cause actual results to differ materially from current expectations include, among other things, general economic conditions and conditions in the particular markets in which we operate, changes in customer demand and capital spending, competitive factors and pricing pressures, our ability to develop and launch new products in a cost-effective manner, our ability to identify and complete acquisitions and integrate and realize synergies from newly acquired businesses, our execution of the
INVESTOR SUPPLEMENT - FIRST QUARTER 2018 |
|||||||
DOVER CORPORATION |
|||||||
CONSOLIDATED STATEMENTS OF EARNINGS |
|||||||
(unaudited)(in thousands, except per share data) |
|||||||
Three Months Ended March 31, |
|||||||
2018 |
2017 |
||||||
Revenue |
$ |
1,921,579 |
$ |
1,813,372 |
|||
Cost of goods and services |
1,212,638 |
1,152,198 |
|||||
Gross profit |
708,941 |
661,174 |
|||||
Selling, general, and administrative expenses |
514,149 |
486,260 |
|||||
Operating earnings |
194,792 |
174,914 |
|||||
Interest expense |
35,807 |
36,409 |
|||||
Interest income |
(2,058) |
(2,580) |
|||||
Gain on sale of businesses |
— |
(90,093) |
|||||
Other expense (income), net |
286 |
(794) |
|||||
Earnings before provision for income taxes |
160,757 |
231,972 |
|||||
Provision for income taxes |
29,322 |
59,725 |
|||||
Net earnings |
$ |
131,435 |
$ |
172,247 |
|||
Net earnings per share: |
|||||||
Basic |
$ |
0.85 |
$ |
1.11 |
|||
Diluted |
$ |
0.84 |
$ |
1.09 |
|||
Weighted average shares outstanding: |
|||||||
Basic |
154,520 |
155,540 |
|||||
Diluted |
157,090 |
157,399 |
|||||
Dividends paid per common share |
$ |
0.47 |
$ |
0.44 |
|||
DOVER CORPORATION |
||||||||||||||||||||
QUARTERLY SEGMENT INFORMATION |
||||||||||||||||||||
(unaudited)(in thousands) |
||||||||||||||||||||
2018 |
2017 |
|||||||||||||||||||
Q1 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2017 |
|||||||||||||||
REVENUE |
||||||||||||||||||||
Engineered Systems |
||||||||||||||||||||
Printing & Identification |
$ |
282,521 |
$ |
249,238 |
$ |
278,220 |
$ |
272,941 |
$ |
293,615 |
$ |
1,094,014 |
||||||||
Industrials |
364,263 |
358,397 |
377,210 |
372,891 |
373,776 |
1,482,274 |
||||||||||||||
646,784 |
607,635 |
655,430 |
645,832 |
667,391 |
2,576,288 |
|||||||||||||||
Fluids |
553,295 |
525,195 |
553,259 |
562,818 |
609,558 |
2,250,830 |
||||||||||||||
Refrigeration & Food Equipment |
338,235 |
356,834 |
426,304 |
438,788 |
377,179 |
1,599,105 |
||||||||||||||
Energy |
383,654 |
324,088 |
359,168 |
359,298 |
363,647 |
1,406,201 |
||||||||||||||
Intra-segment eliminations |
(389) |
(380) |
(810) |
(461) |
(337) |
(1,988) |
||||||||||||||
Total consolidated revenue |
$ |
1,921,579 |
$ |
1,813,372 |
$ |
1,993,351 |
$ |
2,006,275 |
$ |
2,017,438 |
$ |
7,830,436 |
||||||||
NET EARNINGS |
||||||||||||||||||||
Segment Earnings: |
||||||||||||||||||||
Engineered Systems |
$ |
97,864 |
$ |
174,398 |
$ |
106,820 |
$ |
98,348 |
$ |
210,864 |
$ |
590,430 |
||||||||
Fluids |
54,511 |
52,639 |
73,558 |
87,164 |
91,747 |
305,108 |
||||||||||||||
Refrigeration & Food Equipment |
29,182 |
33,562 |
65,829 |
65,413 |
29,018 |
193,822 |
||||||||||||||
Energy |
54,554 |
41,691 |
53,368 |
51,936 |
41,432 |
188,427 |
||||||||||||||
Total segments |
236,111 |
302,290 |
299,575 |
302,861 |
373,061 |
1,277,787 |
||||||||||||||
Corporate expense / other |
41,605 |
36,489 |
34,190 |
31,741 |
64,818 |
167,238 |
||||||||||||||
Interest expense |
35,807 |
36,409 |
36,932 |
35,453 |
36,414 |
145,208 |
||||||||||||||
Interest income |
(2,058) |
(2,580) |
(2,338) |
(1,761) |
(1,823) |
(8,502) |
||||||||||||||
Earnings before provision (benefit) for |
160,757 |
231,972 |
230,791 |
237,428 |
273,652 |
973,843 |
||||||||||||||
Provision (benefit) for income taxes |
29,322 |
59,725 |
66,733 |
58,516 |
(22,796) |
162,178 |
||||||||||||||
Net earnings |
$ |
131,435 |
$ |
172,247 |
$ |
164,058 |
$ |
178,912 |
$ |
296,448 |
$ |
811,665 |
||||||||
SEGMENT MARGIN |
||||||||||||||||||||
Engineered Systems |
15.1 |
% |
28.7 |
% |
16.3 |
% |
15.2 |
% |
31.6 |
% |
22.9 |
% |
||||||||
Fluids |
9.9 |
% |
10.0 |
% |
13.3 |
% |
15.5 |
% |
15.1 |
% |
13.6 |
% |
||||||||
Refrigeration & Food Equipment |
8.6 |
% |
9.4 |
% |
15.4 |
% |
14.9 |
% |
7.7 |
% |
12.1 |
% |
||||||||
Energy |
14.2 |
% |
12.9 |
% |
14.9 |
% |
14.5 |
% |
11.4 |
% |
13.4 |
% |
||||||||
Total segment operating margin |
12.3 |
% |
16.7 |
% |
15.0 |
% |
15.1 |
% |
18.5 |
% |
16.3 |
% |
||||||||
DEPRECIATION AND AMORTIZATION EXPENSE |
||||||||||||||||||||
Engineered Systems |
$ |
18,278 |
$ |
19,575 |
$ |
20,259 |
$ |
22,104 |
$ |
19,481 |
$ |
81,419 |
||||||||
Fluids |
30,912 |
28,503 |
29,473 |
30,252 |
31,892 |
120,120 |
||||||||||||||
Refrigeration & Food Equipment |
13,579 |
15,035 |
14,522 |
14,093 |
13,557 |
57,207 |
||||||||||||||
Energy |
34,005 |
31,365 |
32,000 |
33,421 |
34,210 |
130,996 |
||||||||||||||
Corporate |
1,249 |
1,120 |
1,164 |
994 |
1,220 |
4,498 |
||||||||||||||
Total depreciation and amortization expense |
$ |
98,023 |
$ |
95,598 |
$ |
97,418 |
$ |
100,864 |
$ |
100,360 |
$ |
394,240 |
||||||||
DOVER CORPORATION |
||||||||||||||||||||
QUARTERLY SEGMENT INFORMATION |
||||||||||||||||||||
(continued) |
||||||||||||||||||||
(unaudited)(in thousands) |
||||||||||||||||||||
2018 |
2017 |
|||||||||||||||||||
Q1 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2017 |
|||||||||||||||
BOOKINGS |
||||||||||||||||||||
Engineered Systems |
||||||||||||||||||||
Printing & Identification |
$ |
284,437 |
$ |
256,665 |
$ |
282,157 |
$ |
268,700 |
$ |
306,818 |
$ |
1,114,340 |
||||||||
Industrials |
435,137 |
419,455 |
367,352 |
366,430 |
374,280 |
1,527,517 |
||||||||||||||
719,574 |
676,120 |
649,509 |
635,130 |
681,098 |
2,641,857 |
|||||||||||||||
Fluids |
625,469 |
565,987 |
554,656 |
576,538 |
613,804 |
2,310,985 |
||||||||||||||
Refrigeration & Food Equipment |
372,701 |
438,576 |
466,276 |
357,855 |
319,899 |
1,582,606 |
||||||||||||||
Energy |
395,787 |
348,317 |
352,617 |
368,377 |
354,833 |
1,424,144 |
||||||||||||||
Intra-segment eliminations |
(609) |
(1,149) |
(529) |
(468) |
(542) |
(2,688) |
||||||||||||||
Total consolidated bookings |
$ |
2,112,922 |
$ |
2,027,851 |
$ |
2,022,529 |
$ |
1,937,432 |
$ |
1,969,092 |
$ |
7,956,904 |
||||||||
BACKLOG |
||||||||||||||||||||
Engineered Systems |
||||||||||||||||||||
Printing & Identification |
$ |
135,915 |
$ |
109,347 |
$ |
115,763 |
$ |
116,359 |
$ |
129,752 |
||||||||||
Industrials |
350,808 |
310,008 |
301,474 |
297,860 |
310,463 |
|||||||||||||||
486,723 |
419,355 |
417,237 |
414,219 |
440,215 |
||||||||||||||||
Fluids |
480,967 |
371,717 |
378,774 |
398,827 |
399,742 |
|||||||||||||||
Refrigeration & Food Equipment |
283,250 |
341,530 |
382,598 |
302,574 |
244,972 |
|||||||||||||||
Energy |
161,942 |
156,255 |
147,568 |
158,645 |
149,579 |
|||||||||||||||
Intra-segment eliminations |
(534) |
(729) |
(378) |
(383) |
(571) |
|||||||||||||||
Total consolidated backlog |
$ |
1,412,348 |
$ |
1,288,128 |
$ |
1,325,799 |
$ |
1,273,882 |
$ |
1,233,937 |
DOVER CORPORATION |
|||||||||||||||||||||||||
QUARTERLY EARNINGS PER SHARE |
|||||||||||||||||||||||||
(unaudited)(in thousands, except per share data*) |
|||||||||||||||||||||||||
Earnings Per Share |
|||||||||||||||||||||||||
2018 |
2017 |
||||||||||||||||||||||||
Q1 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2017 |
||||||||||||||||||||
Net earnings per share: |
|||||||||||||||||||||||||
Basic |
$ |
0.85 |
$ |
1.11 |
$ |
1.05 |
$ |
1.15 |
$ |
1.90 |
$ |
5.21 |
|||||||||||||
Diluted |
$ |
0.84 |
$ |
1.09 |
$ |
1.04 |
$ |
1.14 |
$ |
1.88 |
$ |
5.15 |
|||||||||||||
Net earnings and weighted average shares used in calculated earnings per share amounts are as follows: |
|||||||||||||||||||||||||
Net earnings |
$ |
131,435 |
$ |
172,247 |
$ |
164,058 |
$ |
178,912 |
$ |
296,448 |
$ |
811,665 |
|||||||||||||
Weighted average shares outstanding: |
|||||||||||||||||||||||||
Basic |
154,520 |
155,540 |
155,703 |
155,757 |
155,734 |
155,685 |
|||||||||||||||||||
Diluted |
157,090 |
157,399 |
157,513 |
157,555 |
158,013 |
157,744 |
|||||||||||||||||||
* Per share data may be impacted by rounding. |
|||||||||||||||||||||||||
Non-GAAP Reconciliations |
||||||||||||||||||||
Adjusted Earnings Per Share (Non-GAAP) |
||||||||||||||||||||
Net earnings are adjusted by the effect of acquisition-related amortization, the Tax Cuts and Jobs Act, gains on disposition of businesses, disposition costs, Apergy separation costs, rightsizing and other costs and a product recall reserve charge and reversal to derive adjusted net earnings and adjusted diluted earnings per common share as follows: |
||||||||||||||||||||
2018 |
2017 |
|||||||||||||||||||
Q1 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2017 |
|||||||||||||||
Adjusted net earnings: |
||||||||||||||||||||
Net earnings |
$ |
131,435 |
$ |
172,247 |
$ |
164,058 |
$ |
178,912 |
$ |
296,448 |
$ |
811,665 |
||||||||
Acquisition-related amortization, pre-tax 1 |
50,624 |
52,203 |
50,833 |
50,524 |
50,630 |
204,190 |
||||||||||||||
Acquisition-related amortization, tax impact 2 |
(12,642) |
(17,554) |
(16,807) |
(16,885) |
(16,797) |
(68,043) |
||||||||||||||
Tax Cuts and Jobs Act 3 |
— |
— |
— |
— |
(50,859) |
(50,859) |
||||||||||||||
Gain on dispositions, pre-tax 4 |
— |
(88,402) |
— |
— |
(116,932) |
(205,334) |
||||||||||||||
Gain on dispositions, tax impact 2 |
— |
26,682 |
— |
— |
6,071 |
32,753 |
||||||||||||||
Disposition costs, pre-tax 5 |
— |
— |
— |
3,314 |
1,931 |
5,245 |
||||||||||||||
Disposition costs, tax impact 2 |
— |
— |
— |
(964) |
(1,051) |
(2,015) |
||||||||||||||
Apergy separation costs, pre-tax |
11,746 |
— |
— |
1,718 |
13,552 |
15,270 |
||||||||||||||
Apergy separation costs, tax impact 2 |
(2,142) |
— |
— |
(500) |
(5,025) |
(5,525) |
||||||||||||||
Rightsizing and other costs, pre-tax 6 |
4,371 |
— |
— |
— |
56,278 |
56,278 |
||||||||||||||
Rightsizing and other costs, tax impact 2 |
(797) |
— |
— |
— |
(17,149) |
(17,149) |
||||||||||||||
Product recall reversal, pre-tax |
— |
— |
— |
— |
(7,200) |
(7,200) |
||||||||||||||
Product recall reversal, tax impact 2 |
— |
— |
— |
— |
2,614 |
2,614 |
||||||||||||||
Adjusted net earnings |
$ |
182,595 |
$ |
145,176 |
$ |
198,084 |
$ |
216,119 |
$ |
212,511 |
$ |
771,890 |
||||||||
Adjusted diluted earnings per common share*: |
||||||||||||||||||||
Diluted earnings per share |
$ |
0.84 |
$ |
1.09 |
$ |
1.04 |
$ |
1.14 |
$ |
1.88 |
$ |
5.15 |
||||||||
Acquisition-related amortization, pre-tax 1 |
0.32 |
0.33 |
0.32 |
0.32 |
0.32 |
1.29 |
||||||||||||||
Acquisition-related amortization, tax impact 2 |
(0.08) |
(0.11) |
(0.11) |
(0.11) |
(0.11) |
(0.43) |
||||||||||||||
Tax Cuts and Jobs Act 3 |
— |
— |
— |
— |
(0.32) |
(0.32) |
||||||||||||||
Gain on dispositions, pre-tax 4 |
— |
(0.56) |
— |
— |
(0.74) |
(1.30) |
||||||||||||||
Gain on dispositions, tax impact 2 |
— |
0.17 |
— |
— |
0.04 |
0.21 |
||||||||||||||
Disposition costs, pre-tax 5 |
— |
— |
— |
0.02 |
0.01 |
0.03 |
||||||||||||||
Disposition costs, tax impact 2 |
— |
— |
— |
(0.01) |
(0.01) |
(0.02) |
||||||||||||||
Apergy separation costs, pre-tax |
0.07 |
— |
— |
0.01 |
0.09 |
0.10 |
||||||||||||||
Apergy separation costs, tax impact 2 |
(0.01) |
— |
— |
— |
(0.03) |
(0.03) |
||||||||||||||
Rightsizing and other costs, pre-tax 6 |
0.03 |
— |
— |
— |
0.36 |
0.36 |
||||||||||||||
Rightsizing and other costs, tax impact 2 |
(0.01) |
— |
— |
— |
(0.11) |
(0.11) |
||||||||||||||
Product recall reversal, pre-tax |
— |
— |
— |
— |
(0.05) |
(0.05) |
||||||||||||||
Product recall reversal, tax impact 2 |
— |
— |
— |
— |
0.02 |
0.02 |
||||||||||||||
Adjusted diluted earnings per share |
$ |
1.16 |
$ |
0.92 |
$ |
1.26 |
$ |
1.37 |
$ |
1.34 |
$ |
4.89 |
||||||||
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 Tax impact primarily related to the enactment of the Tax Cuts and Jobs Act. This benefit also includes decreases in statutory tax rates of foreign jurisdictions. |
||||||||||||||||||||
4 Includes gains from the sales of Performance Motorsports International and Warn Industries, Inc. in the first and fourth quarters of 2017, respectively. |
||||||||||||||||||||
5 Disposition costs include costs related to the fourth quarter sale of Warn Industries, Inc. |
||||||||||||||||||||
6 Rightsizing and other costs include actions taken on employee reductions, facility consolidations and site closures and product line divestitures and exits. |
||||||||||||||||||||
* Per share data and totals may be impacted by rounding. |
DOVER CORPORATION |
|||||||||||||||||||
ADDITIONAL INFORMATION |
|||||||||||||||||||
(unaudited)(in thousands) |
|||||||||||||||||||
Quarterly Cash Flow* |
|||||||||||||||||||
2018 |
2017 |
||||||||||||||||||
Q1 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2017 |
||||||||||||||
Net Cash Flows Provided By (Used In): |
|||||||||||||||||||
Operating activities |
$ |
35,195 |
$ |
78,926 |
$ |
159,289 |
$ |
273,370 |
$ |
324,497 |
$ |
836,082 |
|||||||
Investing activities |
(136,022) |
80,925 |
(54,549) |
(60,781) |
196,255 |
161,850 |
|||||||||||||
Financing activities |
(289,103) |
(93,293) |
(216,273) |
(197,634) |
(87,539) |
(594,739) |
Quarterly Adjusted Free Cash Flow (Non-GAAP)* |
|||||||||||||||||||
2018 |
2017 |
||||||||||||||||||
Q1 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2017 |
||||||||||||||
Cash flow from operating activities |
$ |
35,195 |
$ |
78,926 |
$ |
159,289 |
$ |
273,370 |
$ |
324,497 |
$ |
836,082 |
|||||||
Less: Capital expenditures |
(58,361) |
(43,114) |
(51,747) |
(64,908) |
(51,489) |
(211,258) |
|||||||||||||
Plus: Cash taxes paid for gains on |
— |
— |
42,955 |
5,651 |
20,434 |
69,040 |
|||||||||||||
Plus: Cash paid for Apergy separation costs |
7,377 |
— |
— |
369 |
9,139 |
9,508 |
|||||||||||||
Plus: Cash paid for rightsizing actions |
13,233 |
— |
— |
— |
— |
— |
|||||||||||||
Adjusted free cash flow |
$ |
(2,556) |
$ |
35,812 |
$ |
150,497 |
$ |
214,482 |
$ |
302,581 |
$ |
703,372 |
|||||||
Adjusted free cash flow as a percentage of |
(0.1) |
% |
2.0 |
% |
7.5 |
% |
10.7 |
% |
15.0 |
% |
9.0 |
% |
|||||||
Adjusted free cash flow as a percentage of |
(1.4) |
% |
24.7 |
% |
76.0 |
% |
99.2 |
% |
142.4 |
% |
91.1 |
% |
|||||||
1 Federal and state tax payments related to the gains on the dispositions of Warn Industries Inc. and Performance Motorsports International in 2017 and Tipper Tie in 2016. |
|||||||||||||||||||
* On January 1, 2018, the Company adopted ASU 2016-15 Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. The Company retrospectively revised cash flows from operating activities and investing activities for all periods presented. There is no impact to adjusted free cash flow as a result of this guidance. |
Revenue Growth Factors |
||||||||||||||
Three Months Ended March 31, 2018 |
||||||||||||||
Engineered |
Fluids |
Refrigeration |
Energy |
Total |
||||||||||
Organic |
8% |
—% |
(7)% |
17% |
4% |
|||||||||
Acquisitions |
—% |
1% |
1% |
—% |
1% |
|||||||||
Dispositions |
(8)% |
—% |
(1)% |
—% |
(3)% |
|||||||||
Currency translation |
6% |
4% |
2% |
1% |
4% |
|||||||||
Total ** |
6% |
5% |
(5)% |
18% |
6% |
|||||||||
** Totals may be impacted by rounding. |
Non-GAAP Disclosures
In an effort to provide investors with additional information regarding our results as determined by GAAP, Management also discloses non-GAAP information that Management believes provides useful information to investors. Adjusted net earnings, adjusted diluted earnings per common share, adjusted free cash flow, and organic revenue growth are not financial measures under GAAP and should not be considered as a substitute for net earnings, diluted earnings per common share, cash flows from operating activities, or revenue as determined in accordance with GAAP, and they may not be comparable to similarly titled measures reported by other companies.
Adjusted net earnings represents net earnings adjusted for the effect of the acquisition-related amortization, Tax Cuts and Jobs Act, gains on disposition of businesses, disposition costs,
Adjusted free cash flow represents net cash provided by operating activities minus capital expenditures, plus the add back of cash taxes paid for gains on dispositions and cash paid for the
Management believes that reporting organic revenue growth, which excludes the impact of foreign currency exchange rates and the impact of acquisitions and dispositions, provides a useful comparison of our revenue performance and trends between periods.
View original content:http://www.prnewswire.com/news-releases/dover-reports-first-quarter-2018-results-and-provides-2018-guidance-300637925.html
SOURCE Dover
Investor Contact: Paul Goldberg, Vice President - Investor Relations, (630) 743-5180, peg@dovercorp.com; Media Contact: Adrian Sakowicz, Vice President - Communications, (630) 743-5039, asakowicz@dovercorp.com