Dover Reports Fourth Quarter Organic Revenue Up 6.2%; Cost Saving Initiatives on Track to Deliver in 2019
- Reports fourth quarter and full year 2018 revenue of $1.8 billion and $7.0 billion, respectively, reflecting organic growth of 6.2% for the quarter and 3.7% for the year.
- Generates fourth quarter and full year 2018 diluted earnings per share from continuing operations on a GAAP basis of $1.07 and $3.89, respectively.
- Delivers fourth quarter and full year 2018 adjusted diluted earnings per share from continuing operations of $1.43 and $4.97, respectively, an increase of 25% for the quarter and 20% for the year.
- Provides 2019 guidance, reflecting 2% to 4% organic revenue growth and adjusted diluted earnings per share from continuing operations of $5.65 to $5.85.
DOWNERS GROVE, Ill., Jan. 29, 2019 /PRNewswire/ -- Dover (NYSE: DOV), a diversified global manufacturer, announced its financial results for the fourth quarter and full year ended December 31, 2018.
Fourth Quarter 2018 Financial Results:
For the fourth quarter ended December 31, 2018, Dover's revenue was $1.8 billion, which represents organic growth of 6.2%. Net earnings on a GAAP basis for the fourth quarter ended December 31, 2018, were $141.6 million, compared to net earnings of $296.4 million in the prior year period, including the results of discontinued operations.
Earnings from continuing operations were $158.0 million, a decrease of 45% as compared to $289.6 million for the prior year period, largely driven by a $110.0 million net benefit from a disposition (net of disposition costs) and a $54.9 million net benefit from the Tax Cuts and Jobs Act (the "Tax Reform Act"), both realized in the fourth quarter of 2017. Diluted earnings per share from continuing operations ("EPS") on a GAAP basis for the fourth quarter ended December 31, 2018, was $1.07, compared to $1.83 for the fourth quarter in the prior year.
For the fourth quarter ended December 31, 2018, earnings from continuing operations included acquisition-related amortization costs of $26.3 million and rightsizing and other costs of $29.6 million, representing $0.18 of EPS and $0.20 of EPS, respectively. In addition, the fourth quarter included a $2.8 million tax benefit ($0.02 of EPS) related to additional Tax Reform Act regulatory guidance covered by SAB 118. Excluding these items, adjusted earnings from continuing operations for the fourth quarter ended December 31, 2018, were $211.0 million (+17% over the comparable period in 2017), and adjusted EPS was $1.43 (+25% over the comparable period in 2017).
The adjusted EPS in the quarter was positively impacted by $0.08 due to a lower annualized effective tax rate ("ETR") and discrete tax items.
Full Year 2018 Financial Results:
For the full year ended December 31, 2018, Dover's revenue was $7.0 billion, driven by organic growth of 3.7%. Net earnings on a GAAP basis for the full year ended December 31, 2018, were $570.3 million, compared to net earnings of $811.7 million in the prior year. Full year 2018 results include a loss from discontinued operations of $20.9 million and the full year 2017 results include earnings from discontinued operations of $65.0 million attributable to Apergy Corporation, which was spun off in the second quarter of 2018.
Earnings from continuing operations were $591.1 million, a decrease of 21% compared to $746.7 million for the prior year, largely driven by net benefits from dispositions and a net benefit from the Tax Reform Act realized in 2017. Diluted EPS on a GAAP basis for the full year ended December 31, 2018, was $3.89, compared to $4.73 in the prior year.
For the full year ended December 31, 2018, earnings from continuing operations included acquisition-related amortization costs of $109.3 million and rightsizing and other costs of $58.3 million, representing $0.72 of EPS and $0.38 of EPS, respectively. In addition, the year included a $2.8 million benefit ($0.02 of EPS) related to additional Tax Reform Act regulatory guidance covered by SAB 118. Excluding these items, adjusted earnings from continuing operations for the full year ended December 31, 2018, were $755.9 million (+15% over full year 2017), and adjusted EPS was $4.97 (+20% over full year 2017).
Free cash flow for the year was $618.2 million, representing 8.8% cash conversion of revenue. Excluding $52.0 million of cash costs from restructuring initiatives, cash conversion was 9.6% of revenue. Capital expenditures from continuing operations for 2018 were $171.0 million, an increase of 1% compared to $170.1 million for the prior year.
The ETR for full year 2018 was 21.4% when normalized for discrete tax benefits, excluding additional Tax Reform Act regulatory guidance covered by SAB 118. The estimate for 2019 ETR is between 21%-23%.
A reconciliation between GAAP and adjusted earnings and EPS from continuing operations for the fourth quarter and full year ended December 31, 2018 is included as an exhibit herein.
Full Year 2019 Guidance:
In 2019, Dover expects to generate adjusted EPS in the range of $5.65 to $5.85. This guidance is based on full year revenue growth of 2% to 3%, comprised of 2% to 4% organic growth and a 1% impact from completed acquisitions, partially offset by an estimated 2% unfavorable impact from foreign currency exchange. 2019 guidance does not include restructuring charges, including charges expected to be incurred as part of Dover's footprint consolidation initiatives.
A full reconciliation between forecasted GAAP and forecasted adjusted measures is included as an exhibit herein.
Completion of Belanger Acquisition:
On January 25, 2019, Dover announced the completion of its acquisition of the Belanger, Inc. business, a leading full-line car wash equipment manufacturer. With 2018 sales of approximately $55 million, Belanger employs more than 150 people and is headquartered in Northville, Michigan. Belanger now joins OPW within Dover's Fluids segment, and together with PDQ Vehicle Wash Systems, the combined offering will provide customers with a full set of vehicle wash solutions. Dover expects the acquisition to be accretive to margins and adjusted EPS in 2019 and to achieve double-digit return on capital in three years, consistent with Dover's capital deployment criteria.
Management Commentary:
Dover's President and Chief Executive Officer, Richard J. Tobin, said, "Dover's solid results for the quarter and the year reflect broad-based demand strength in Engineered Systems and Fluids, which posted 2018 annual organic growth of 5.8% and 8.7%, respectively, and more than offset weak demand in Refrigeration & Food Equipment. Our $7.0 billion of revenue for the year reflects an organic growth rate of 3.7%, while adjusted net earnings and adjusted EPS improved 15% and 20%, respectively.
"Dover enters 2019 with solid momentum as represented by our Q4 organic growth rate, solid order backlogs across most of our portfolio, and margin expansion being driven by volume and cost initiatives. Our productivity and footprint initiatives are underway with several in the execution phase, and we have begun to reinvest a portion of our savings from rightsizing initiatives into our digital capabilities and customer-facing platforms.
"We believe we are well-positioned to deliver top-line growth and strong double-digit EPS accretion in 2019. Our guidance reflects a constructive demand environment, continued focus on our margin improvement and rightsizing programs, as well as disciplined deployment of capital, underscored by our recent acquisition of Belanger."
Conference Call Information:
Dover will host a webcast and conference call to discuss its fourth quarter and full year 2018 results and 2019 guidance at 10:00 A.M. Eastern Time (9:00 A.M. Central Time) on Tuesday, January 29, 2019. The webcast can be accessed on the Dover website at dovercorporation.com. The conference call will also be made available for replay on the website. Additional information on Dover's fourth quarter and full year results and its operating segments can be found on the Company's website.
About Dover:
Dover is a diversified global manufacturer with annual revenue of approximately $7 billion. We deliver innovative equipment and components, specialty systems, consumable supplies, software and digital solutions, and support services through three operating segments: 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 over 60 years, our team of 24,000 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 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. All statements in this document other than statements of historical fact are statements that are, or could be deemed, "forward-looking" statements. Forward-looking statements 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, and our ability to realize synergies from newly acquired businesses. For details on the risks and uncertainties that could cause our results to differ materially from the forward-looking statements contained herein, we refer you to the documents we file with the Securities and Exchange Commission, including our Annual Report on Form 10-K/A for the year ended December 31, 2017, and our Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. These documents are available from the Securities and Exchange Commission, and on our website, dovercorporation.com. The Company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future events or otherwise.
INVESTOR SUPPLEMENT - FOURTH QUARTER AND FULL YEAR 2018
DOVER CORPORATION |
|||||||||||
CONSOLIDATED STATEMENTS OF EARNINGS |
|||||||||||
(unaudited)(in thousands, except per share data) |
|||||||||||
Three Months Ended |
Years Ended December 31, |
||||||||||
2018 |
2017 |
2018 |
2017 |
||||||||
Revenue |
$ |
1,808,950 |
$ |
1,752,530 |
$ |
6,992,118 |
$ |
6,820,886 |
|||
Cost of goods and services |
1,163,979 |
1,102,637 |
4,432,562 |
4,291,839 |
|||||||
Gross profit |
644,971 |
649,893 |
2,559,556 |
2,529,047 |
|||||||
Selling, general, and administrative expenses |
426,198 |
465,134 |
1,716,444 |
1,722,161 |
|||||||
Operating earnings |
218,773 |
184,759 |
843,112 |
806,886 |
|||||||
Interest expense |
32,015 |
36,363 |
130,972 |
144,948 |
|||||||
Interest income |
(2,201) |
(1,822) |
(8,881) |
(8,491) |
|||||||
Gain on sale of businesses |
— |
(113,042) |
— |
(203,135) |
|||||||
Other expense (income), net |
2,284 |
(844) |
(4,357) |
(2,251) |
|||||||
Earnings before provision for income taxes |
186,675 |
264,104 |
725,378 |
875,815 |
|||||||
Provision (benefit) for income taxes |
28,700 |
(25,541) |
134,233 |
129,152 |
|||||||
Earnings from continuing operations |
157,975 |
289,645 |
591,145 |
746,663 |
|||||||
(Loss) earnings from discontinued operations, net |
(16,406) |
6,803 |
(20,878) |
65,002 |
|||||||
Net earnings |
$ |
141,569 |
$ |
296,448 |
$ |
570,267 |
$ |
811,665 |
|||
Basic earnings per share*: |
|||||||||||
Earnings from continuing operations |
$ |
1.08 |
$ |
1.86 |
$ |
3.94 |
$ |
4.80 |
|||
(Loss) earnings from discontinued operations, net |
(0.11) |
0.04 |
(0.14) |
0.42 |
|||||||
Net earnings |
$ |
0.97 |
$ |
1.90 |
$ |
3.80 |
$ |
5.21 |
|||
Weighted average shares outstanding |
146,007 |
155,734 |
149,874 |
155,685 |
|||||||
Diluted earnings per common share*: |
|||||||||||
Earnings from continuing operations |
$ |
1.07 |
$ |
1.83 |
$ |
3.89 |
$ |
4.73 |
|||
(Loss) earnings from discontinued operations, net |
(0.11) |
0.04 |
(0.14) |
0.41 |
|||||||
Net earnings |
$ |
0.96 |
$ |
1.88 |
$ |
3.75 |
$ |
5.15 |
|||
Weighted average shares outstanding |
147,940 |
158,013 |
152,133 |
157,744 |
|||||||
Dividends paid per common share |
$ |
0.48 |
$ |
0.47 |
$ |
1.90 |
$ |
1.82 |
|||
* Per share data may be impacted by rounding. |
DOVER CORPORATION |
|||||||||||||||||||||||||||||||
QUARTERLY SEGMENT INFORMATION |
|||||||||||||||||||||||||||||||
(unaudited)(in thousands) |
|||||||||||||||||||||||||||||||
2018 |
2017 |
||||||||||||||||||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 |
FY 2018 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2017 |
||||||||||||||||||||||
REVENUE |
|||||||||||||||||||||||||||||||
Engineered Systems |
|||||||||||||||||||||||||||||||
Printing & Identification |
$ |
282,522 |
$ |
299,834 |
$ |
283,232 |
$ |
296,843 |
$ |
1,162,431 |
$ |
249,238 |
$ |
278,220 |
$ |
272,941 |
$ |
293,616 |
$ |
1,094,015 |
|||||||||||
Industrials |
389,104 |
403,155 |
388,302 |
399,956 |
1,580,517 |
379,634 |
400,065 |
398,058 |
396,212 |
1,573,969 |
|||||||||||||||||||||
671,626 |
702,989 |
671,534 |
696,799 |
2,742,948 |
628,872 |
678,285 |
670,999 |
689,828 |
2,667,984 |
||||||||||||||||||||||
Fluids |
628,098 |
693,666 |
690,065 |
785,509 |
2,797,338 |
597,645 |
633,252 |
638,068 |
686,100 |
2,555,065 |
|||||||||||||||||||||
Refrigeration & Food Equipment |
338,235 |
401,766 |
386,214 |
326,878 |
1,453,093 |
356,834 |
426,304 |
438,788 |
377,179 |
1,599,105 |
|||||||||||||||||||||
Intra-segment eliminations |
(288) |
(327) |
(410) |
(236) |
(1,261) |
(141) |
(470) |
(80) |
(577) |
(1,268) |
|||||||||||||||||||||
Total consolidated revenue |
$ |
1,637,671 |
$ |
1,798,094 |
$ |
1,747,403 |
$ |
1,808,950 |
$ |
6,992,118 |
$ |
1,583,210 |
$ |
1,737,371 |
$ |
1,747,775 |
$ |
1,752,530 |
$ |
6,820,886 |
|||||||||||
NET EARNINGS |
|||||||||||||||||||||||||||||||
Segment Earnings: |
|||||||||||||||||||||||||||||||
Engineered Systems |
$ |
102,066 |
$ |
126,649 |
$ |
108,714 |
$ |
113,841 |
$ |
451,270 |
$ |
177,207 |
$ |
110,103 |
$ |
102,767 |
$ |
214,407 |
$ |
604,484 |
|||||||||||
Fluids |
67,348 |
93,028 |
101,207 |
128,221 |
389,804 |
67,172 |
91,465 |
103,052 |
106,941 |
368,630 |
|||||||||||||||||||||
Refrigeration & Food Equipment |
29,182 |
51,372 |
42,434 |
13,131 |
136,119 |
33,562 |
65,829 |
65,413 |
29,018 |
193,822 |
|||||||||||||||||||||
Total segments |
198,596 |
271,049 |
252,355 |
255,193 |
977,193 |
277,941 |
267,397 |
271,232 |
350,366 |
1,166,936 |
|||||||||||||||||||||
Corporate expense / other |
30,763 |
30,050 |
30,207 |
38,704 |
129,724 |
37,282 |
34,818 |
30,843 |
51,721 |
154,664 |
|||||||||||||||||||||
Interest expense |
35,640 |
32,125 |
31,192 |
32,015 |
130,972 |
36,359 |
36,854 |
35,372 |
36,363 |
144,948 |
|||||||||||||||||||||
Interest income |
(2,057) |
(2,563) |
(2,060) |
(2,201) |
(8,881) |
(2,575) |
(2,335) |
(1,759) |
(1,822) |
(8,491) |
|||||||||||||||||||||
Earnings before provision for income |
134,250 |
211,437 |
193,016 |
186,675 |
725,378 |
206,875 |
198,060 |
206,776 |
264,104 |
875,815 |
|||||||||||||||||||||
Provision for income taxes |
24,841 |
44,981 |
35,711 |
28,700 |
134,233 |
51,787 |
55,585 |
47,321 |
(25,541) |
129,152 |
|||||||||||||||||||||
Earnings from continuing operations |
109,409 |
166,456 |
157,305 |
157,975 |
591,145 |
155,088 |
142,475 |
159,455 |
289,645 |
746,663 |
|||||||||||||||||||||
Earnings (loss) from discontinued |
22,025 |
(26,497) |
— |
(16,406) |
(20,878) |
17,159 |
21,583 |
19,457 |
6,803 |
65,002 |
|||||||||||||||||||||
Net earnings |
$ |
131,434 |
$ |
139,959 |
$ |
157,305 |
$ |
141,569 |
$ |
570,267 |
$ |
172,247 |
$ |
164,058 |
$ |
178,912 |
$ |
296,448 |
$ |
811,665 |
|||||||||||
SEGMENT MARGIN |
|||||||||||||||||||||||||||||||
Engineered Systems |
15.2% |
18.0% |
16.2% |
16.3% |
16.5% |
28.2% |
16.2% |
15.3% |
31.1% |
22.7% |
|||||||||||||||||||||
Fluids |
10.7% |
13.4% |
14.7% |
16.3% |
13.9% |
11.2% |
14.4% |
16.2% |
15.6% |
14.4% |
|||||||||||||||||||||
Refrigeration & Food Equipment |
8.6% |
12.8% |
11.0% |
4.0% |
9.4% |
9.4% |
15.4% |
14.9% |
7.7% |
12.1% |
|||||||||||||||||||||
Total segment operating margin |
12.1% |
15.1% |
14.4% |
14.1% |
14.0% |
17.6% |
15.4% |
15.5% |
20.0% |
17.1% |
|||||||||||||||||||||
DEPRECIATION AND AMORTIZATION EXPENSE |
|||||||||||||||||||||||||||||||
Engineered Systems |
$ |
19,239 |
$ |
19,203 |
$ |
18,204 |
$ |
19,233 |
$ |
75,879 |
$ |
20,598 |
$ |
21,272 |
$ |
23,150 |
$ |
20,427 |
$ |
85,447 |
|||||||||||
Fluids |
34,449 |
34,981 |
34,954 |
36,060 |
140,444 |
32,454 |
33,362 |
34,211 |
35,794 |
135,821 |
|||||||||||||||||||||
Refrigeration & Food Equipment |
13,579 |
13,524 |
13,533 |
19,841 |
60,477 |
15,035 |
14,522 |
14,093 |
13,557 |
57,207 |
|||||||||||||||||||||
Corporate |
1,358 |
1,595 |
1,399 |
1,428 |
5,780 |
1,133 |
1,252 |
1,079 |
1,339 |
4,803 |
|||||||||||||||||||||
Total depreciation and amortization |
$ |
68,625 |
$ |
69,303 |
$ |
68,090 |
$ |
76,562 |
$ |
282,580 |
$ |
69,220 |
$ |
70,408 |
$ |
72,533 |
$ |
71,117 |
$ |
283,278 |
DOVER CORPORATION |
|||||||||||||||||||||
QUARTERLY SEGMENT INFORMATION |
|||||||||||||||||||||
(continued) |
|||||||||||||||||||||
(unaudited)(in thousands) |
|||||||||||||||||||||
2018 |
2017 |
||||||||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 |
FY 2018 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2017 |
||||||||||||
BOOKINGS |
|||||||||||||||||||||
Engineered Systems |
|||||||||||||||||||||
Printing & Identification |
$ |
284,437 |
$ |
306,770 |
$ |
271,367 |
$ |
295,963 |
$ |
1,158,537 |
$ |
256,664 |
$ |
282,158 |
$ |
268,700 |
$ |
306,818 |
$ |
1,114,340 |
|
Industrials |
466,722 |
412,780 |
390,606 |
481,172 |
1,751,280 |
444,058 |
392,816 |
390,254 |
397,053 |
1,624,181 |
|||||||||||
751,159 |
719,550 |
661,973 |
777,135 |
2,909,817 |
700,722 |
674,974 |
658,954 |
703,871 |
2,738,521 |
||||||||||||
Fluids |
703,461 |
737,340 |
723,996 |
734,943 |
2,899,740 |
638,801 |
631,350 |
655,305 |
687,307 |
2,612,763 |
|||||||||||
Refrigeration & Food Equipment |
372,701 |
428,816 |
331,979 |
341,221 |
1,474,717 |
438,576 |
466,276 |
357,855 |
319,899 |
1,582,606 |
|||||||||||
Intra-segment eliminations |
(624) |
33 |
(549) |
(584) |
(1,724) |
(1,093) |
(397) |
(339) |
(502) |
(2,331) |
|||||||||||
Total consolidated bookings |
$ |
1,826,697 |
$ |
1,885,739 |
$ |
1,717,399 |
$ |
1,852,715 |
$ |
7,282,550 |
$ |
1,777,006 |
$ |
1,772,203 |
$ |
1,671,775 |
$ |
1,710,575 |
$ |
6,931,559 |
|
BACKLOG |
|||||||||||||||||||||
Engineered Systems |
|||||||||||||||||||||
Printing & Identification |
$ |
135,915 |
$ |
137,019 |
$ |
126,609 |
$ |
122,028 |
$ |
109,347 |
$ |
115,763 |
$ |
116,359 |
$ |
129,752 |
|||||
Industrials |
376,474 |
372,525 |
367,963 |
438,546 |
327,180 |
321,315 |
316,835 |
329,575 |
|||||||||||||
512,389 |
509,544 |
494,572 |
560,574 |
436,527 |
437,078 |
433,194 |
459,327 |
||||||||||||||
Fluids |
544,250 |
564,959 |
588,632 |
523,791 |
434,274 |
438,445 |
462,471 |
459,746 |
|||||||||||||
Refrigeration & Food Equipment |
283,250 |
309,440 |
255,783 |
268,991 |
341,530 |
382,598 |
302,574 |
244,972 |
|||||||||||||
Intra-segment eliminations |
(389) |
(134) |
(58) |
(185) |
(725) |
(268) |
(174) |
(371) |
|||||||||||||
Total consolidated backlog |
$ |
1,339,500 |
$ |
1,383,809 |
$ |
1,338,929 |
$ |
1,353,171 |
$ |
1,211,606 |
$ |
1,257,853 |
$ |
1,198,065 |
$ |
1,163,674 |
DOVER CORPORATION |
|||||||||||||||||||||
QUARTERLY EARNINGS PER SHARE |
|||||||||||||||||||||
(unaudited)(in thousands, except per share data*) |
|||||||||||||||||||||
Earnings Per Share |
|||||||||||||||||||||
2018 |
2017 |
||||||||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 |
FY 2018 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2017 |
||||||||||||
Basic earnings (loss) per common share: |
|||||||||||||||||||||
Continuing operations |
$ |
0.71 |
$ |
1.10 |
$ |
1.07 |
$ |
1.08 |
$ |
3.94 |
$ |
1.00 |
$ |
0.92 |
$ |
1.02 |
$ |
1.86 |
$ |
4.80 |
|
Discontinued operations |
0.14 |
(0.17) |
— |
(0.11) |
(0.14) |
0.11 |
0.14 |
0.12 |
0.04 |
0.42 |
|||||||||||
Net earnings |
$ |
0.85 |
$ |
0.92 |
$ |
1.07 |
$ |
0.97 |
$ |
3.80 |
$ |
1.11 |
$ |
1.05 |
$ |
1.15 |
$ |
1.90 |
$ |
5.21 |
|
Diluted earnings (loss) per common share: |
|||||||||||||||||||||
Continuing operations |
$ |
0.70 |
$ |
1.08 |
$ |
1.05 |
$ |
1.07 |
$ |
3.89 |
$ |
0.99 |
$ |
0.90 |
$ |
1.01 |
$ |
1.83 |
$ |
4.73 |
|
Discontinued operations |
0.14 |
(0.17) |
— |
(0.11) |
(0.14) |
0.11 |
0.14 |
0.12 |
0.04 |
0.41 |
|||||||||||
Net earnings |
$ |
0.84 |
$ |
0.91 |
$ |
1.05 |
$ |
0.96 |
$ |
3.75 |
$ |
1.09 |
$ |
1.04 |
$ |
1.14 |
$ |
1.88 |
$ |
5.15 |
|
Net earnings (loss) and weighted average shares used in calculated earnings per share amounts are as follows: |
|||||||||||||||||||||
Net earnings (loss): |
|||||||||||||||||||||
Continuing operations |
$ |
109,409 |
$ |
166,456 |
$ |
157,305 |
$ |
157,975 |
$ |
591,145 |
$ |
155,088 |
$ |
142,475 |
$ |
159,455 |
$ |
289,645 |
$ |
746,663 |
|
Discontinued operations |
22,025 |
(26,497) |
— |
(16,406) |
(20,878) |
17,159 |
21,583 |
19,457 |
6,803 |
65,002 |
|||||||||||
Net earnings |
$ |
131,434 |
$ |
139,959 |
$ |
157,305 |
$ |
141,569 |
$ |
570,267 |
$ |
172,247 |
$ |
164,058 |
$ |
178,912 |
$ |
296,448 |
$ |
811,665 |
|
Weighted average shares outstanding: |
|||||||||||||||||||||
Basic |
154,520 |
151,744 |
147,344 |
146,007 |
149,874 |
155,540 |
155,703 |
155,757 |
155,734 |
155,685 |
|||||||||||
Diluted |
157,090 |
153,938 |
149,457 |
147,940 |
152,133 |
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) |
|||||||||||||||||||||||||||||||
Earnings from continuing operations are adjusted by the effect of acquisition-related amortization, the Tax Cuts and Jobs Act, gains on disposition of |
|||||||||||||||||||||||||||||||
2018 |
2017 |
||||||||||||||||||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 |
FY 2018 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2017 |
||||||||||||||||||||||
Adjusted earnings: |
|||||||||||||||||||||||||||||||
Earnings from continuing operations |
$ |
109,409 |
$ |
166,456 |
$ |
157,305 |
$ |
157,975 |
$ |
591,145 |
$ |
155,088 |
$ |
142,475 |
$ |
159,455 |
$ |
289,645 |
$ |
746,663 |
|||||||||||
Acquisition-related amortization, pre-tax 1 |
38,150 |
38,072 |
34,997 |
35,078 |
146,297 |
38,996 |
37,620 |
37,553 |
37,108 |
151,277 |
|||||||||||||||||||||
Acquisition-related amortization, tax impact 2 |
(9,716) |
(9,683) |
(8,785) |
(8,817) |
(37,001) |
(12,777) |
(12,027) |
(12,171) |
(11,906) |
(48,881) |
|||||||||||||||||||||
Tax Cuts and Jobs Act 3 |
— |
— |
— |
(2,832) |
(2,832) |
— |
— |
— |
(54,908) |
(54,908) |
|||||||||||||||||||||
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) |
|||||||||||||||||||||
Rightsizing and other costs, pre-tax 6 |
4,371 |
6,808 |
24,201 |
37,448 |
72,828 |
— |
— |
— |
49,379 |
49,379 |
|||||||||||||||||||||
Rightsizing and other costs, tax impact 2 |
(797) |
(1,448) |
(4,477) |
(7,809) |
(14,531) |
— |
— |
— |
(14,746) |
(14,746) |
|||||||||||||||||||||
Product recall reversal, pre-tax |
— |
— |
— |
— |
— |
— |
— |
— |
(7,200) |
(7,200) |
|||||||||||||||||||||
Product recall reversal, tax impact 2 |
— |
— |
— |
— |
— |
— |
— |
— |
2,614 |
2,614 |
|||||||||||||||||||||
Adjusted earnings from continuing operations |
$ |
141,417 |
$ |
200,205 |
$ |
203,241 |
$ |
211,043 |
$ |
755,906 |
$ |
119,587 |
$ |
168,068 |
$ |
187,187 |
$ |
180,005 |
$ |
654,847 |
|||||||||||
Adjusted diluted earnings per common share*: |
|||||||||||||||||||||||||||||||
Diluted earnings per share from continuing operations |
$ |
0.70 |
$ |
1.08 |
$ |
1.05 |
$ |
1.07 |
$ |
3.89 |
$ |
0.99 |
$ |
0.90 |
$ |
1.01 |
$ |
1.83 |
$ |
4.73 |
|||||||||||
Acquisition-related amortization, pre-tax 1 |
0.24 |
0.25 |
0.23 |
0.24 |
0.96 |
0.25 |
0.24 |
0.24 |
0.23 |
0.96 |
|||||||||||||||||||||
Acquisition-related amortization, tax impact 2 |
(0.06) |
(0.06) |
(0.06) |
(0.06) |
(0.24) |
(0.08) |
(0.08) |
(0.08) |
(0.08) |
(0.31) |
|||||||||||||||||||||
Tax Cuts and Jobs Act 3 |
— |
— |
— |
(0.02) |
(0.02) |
— |
— |
— |
(0.35) |
(0.35) |
|||||||||||||||||||||
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) |
|||||||||||||||||||||
Rightsizing and other costs, pre-tax 6 |
0.03 |
0.04 |
0.16 |
0.25 |
0.48 |
— |
— |
— |
0.31 |
0.31 |
|||||||||||||||||||||
Rightsizing and other costs, tax impact 2 |
(0.01) |
(0.01) |
(0.03) |
(0.05) |
(0.10) |
— |
— |
— |
(0.09) |
(0.09) |
|||||||||||||||||||||
Product recall reversal, pre-tax |
— |
— |
— |
— |
— |
— |
— |
— |
(0.05) |
(0.05) |
|||||||||||||||||||||
Product recall reversal, tax impact 2 |
— |
— |
— |
— |
— |
— |
— |
— |
0.02 |
0.02 |
|||||||||||||||||||||
Adjusted diluted earnings per share from continuing operations |
$ |
0.90 |
$ |
1.30 |
$ |
1.36 |
$ |
1.43 |
$ |
4.97 |
$ |
0.76 |
$ |
1.07 |
$ |
1.19 |
$ |
1.14 |
$ |
4.15 |
|||||||||||
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 2017 Tax impact primarily related to the enactment of the Tax Cuts and Jobs Act ("Tax Reform Act"). This benefit also includes decreases in statutory tax |
|||||||||||||||||||||||||||||||
4 Includes a 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 sale of Warn Industries, Inc. in the fourth quarter of 2017. |
|||||||||||||||||||||||||||||||
6 Rightsizing and other costs include actions taken on employee reductions, facility consolidations and site closures, product line exits and other associated |
|||||||||||||||||||||||||||||||
* Per share data and totals may be impacted by rounding. |
Non-GAAP Reconciliations (continued) |
||||
Adjusted Guidance Reconciliation |
||||
2018 Actual |
2019 Guidance |
|||
Adjusted net earnings per share*: |
||||
Net earnings (GAAP) |
$ |
3.89 |
$ 4.81 - 5.01 |
|
Acquisition-related amortization, net |
0.72 |
0.76 |
||
Tax Cuts and Jobs Act |
(0.02) |
— |
||
Rightsizing and other costs, net |
0.38 |
0.08 |
||
Adjusted net earnings (Non-GAAP) |
$ |
4.97 |
$ 5.65 - 5.85 |
|
* Per share data and totals may be impacted by rounding. |
DOVER CORPORATION |
|||||
CONSOLIDATED BALANCE SHEETS |
|||||
(unaudited)(in thousands) |
|||||
December 31, 2018 |
December 31, 2017 |
||||
Assets: |
|||||
Cash and cash equivalents |
$ |
396,221 |
$ |
753,964 |
|
Receivables, net of allowances |
1,231,859 |
1,183,514 |
|||
Inventories, net |
748,796 |
677,043 |
|||
Prepaid and other current assets |
126,878 |
175,626 |
|||
Property, plant and equipment, net |
806,497 |
787,940 |
|||
Goodwill |
3,677,328 |
3,686,372 |
|||
Intangible assets, net |
1,134,256 |
1,282,624 |
|||
Other assets and deferred charges |
243,936 |
245,723 |
|||
Assets of discontinued operations |
— |
1,865,553 |
|||
Total assets |
$ |
8,365,771 |
$ |
10,658,359 |
|
Liabilities and Stockholders' Equity: |
|||||
Notes payable and current maturities of long-term debt |
$ |
220,318 |
$ |
581,102 |
|
Payables and accrued expenses |
1,607,103 |
1,560,876 |
|||
Deferred taxes and other non-current liabilities |
826,024 |
882,246 |
|||
Long-term debt |
2,943,660 |
2,986,702 |
|||
Liabilities of discontinued operations |
— |
264,253 |
|||
Stockholders' equity |
2,768,666 |
4,383,180 |
|||
Total liabilities and stockholders' equity |
$ |
8,365,771 |
$ |
10,658,359 |
DOVER CORPORATION |
|||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS |
|||||
(unaudited)(in thousands) |
|||||
Years Ended December 31, |
|||||
2018 |
2017 |
||||
Operating activities: |
|||||
Net earnings |
$ |
570,267 |
$ |
811,665 |
|
Loss (earnings) from discontinued operations, net |
20,878 |
(65,002) |
|||
Depreciation and amortization |
282,580 |
283,278 |
|||
Stock-based compensation |
23,698 |
24,073 |
|||
Contributions to employee benefit plans |
(25,933) |
(18,588) |
|||
Gain on sale of businesses |
— |
(203,135) |
|||
Net change in assets and liabilities |
(82,297) |
(92,882) |
|||
Net cash provided by operating activities |
789,193 |
739,409 |
|||
Investing activities: |
|||||
Additions to property, plant and equipment |
(170,994) |
(170,068) |
|||
Acquisitions (net of cash and cash equivalents acquired) |
(68,556) |
(27,188) |
|||
Proceeds from the sale of property, plant and equipment |
5,908 |
11,774 |
|||
Proceeds from the sale of businesses |
3,937 |
372,666 |
|||
Other |
(15,775) |
21,151 |
|||
Net cash (used in) provided by investing activities |
(245,480) |
208,335 |
|||
Financing activities: |
|||||
Cash received from Apergy, net of cash distributed |
689,643 |
— |
|||
Change in commercial paper and notes payable, net |
(10,722) |
(182,596) |
|||
Reduction of long-term debt |
(350,000) |
— |
|||
Dividends to stockholders |
(283,573) |
(283,959) |
|||
Purchase of common stock |
(894,977) |
(105,023) |
|||
Payments to settle employee tax obligations on exercise |
(46,257) |
(18,443) |
|||
Other |
(1,952) |
(2,912) |
|||
Net cash used in financing activities |
(897,838) |
(592,933) |
|||
Net cash (used in) provided by discontinued operations |
(14,263) |
48,533 |
|||
Effect of exchange rate changes on cash |
10,645 |
1,474 |
|||
Net (decrease) increase in cash and cash equivalents |
(357,743) |
404,818 |
|||
Cash and cash equivalents at beginning of period |
753,964 |
349,146 |
|||
Cash and cash equivalents at end of period |
$ |
396,221 |
$ |
753,964 |
ADDITIONAL INFORMATION
FOURTH QUARTER AND FULL YEAR 2018
(Amounts in thousands except share data and where otherwise indicated)
Acquisitions
The Company did not complete any acquisitions during the fourth quarter of 2018. For the full year 2018, the Company acquired two businesses in separate transactions for total consideration of $68.6 million, net of cash acquired. The businesses were acquired to complement and expand upon existing operations within the Fluids and Refrigeration & Food Equipment segments.
Discontinued and Disposed Businesses
The Company did not dispose of any significant businesses during the fourth quarter of 2018. For the full year 2018, the Company completed the separation of Apergy Corporation ("Apergy") from Dover through the pro rata distribution of 100% of the common stock of Apergy to Dover's shareholders. The historical results of Apergy, including the results of operations, cash flows, and related assets and liabilities, have been reclassified to discontinued operations for all periods presented.
Rightsizing and Other Costs
During the year ended December 31, 2018, the Company executed several programs in order to further optimize operations. Rightsizing programs in 2018 included 1) alignment of our cost structure in preparation for the Apergy separation, 2) broad-based selling, general and administrative expense reduction and 3) initiation of footprint consolidation actions. During the fourth quarter of 2018, the Company recorded rightsizing and other related costs of $37.4 million which is comprised of $22.1 million of restructuring costs and $15.3 million of other charges. During the full year 2018, the Company recorded rightsizing and other related costs of $72.8 million which is comprised of $56.1 million of restructuring costs and $16.7 million of other charges. These costs primarily relate to actions taken on employee reductions, facility consolidations and site closures, product line exits and other associated asset charges. During the fourth quarter and full year 2018, rightsizing and other charges were broad based across all segments as well as corporate, with costs incurred by segment as follows:
($ in millions) |
2018 |
||||
Q4 |
FY |
||||
Engineered Systems |
$ |
7.1 |
$ |
19.9 |
|
Fluids |
12.8 |
28.7 |
|||
Refrigeration & Food Equipment |
9.5 |
10.0 |
|||
Corporate |
8.0 |
14.2 |
|||
Total |
$ |
37.4 |
$ |
72.8 |
Tax Rate
The effective tax rate was a provision of 15.4% and a benefit of 9.7% for the fourth quarters of 2018 and 2017, respectively. On a full year basis, the effective tax rates for 2018 and 2017 were 18.5% and 14.7%, respectively. The tax rates were significantly impacted by the Tax Reform Act which decreased the U.S. statutory rate from 35% to 21% effective January 1, 2018. The 2018 US tax rate was impacted by the lower 21% rate, in addition to the tax deduction for share-based awards and other favorable discrete items. The 2017 tax rate was significantly impacted by revaluing the U.S. deferred income tax liabilities to 21%, offset by the U.S. tax charge for the deemed repatriation of foreign earnings.
Share Repurchases
During the year ended December 31, 2018, the Company purchased approximately 10.7 million shares of its common stock for a total cost of $895.0 million, or $83.35 per share. Together with other repurchases in December 2017 and over the course of 2018, the Company has completed the $1 billion of share repurchases announced in November 2017. As of December 31, 2018, 9,703,666 shares remain authorized for repurchase under the February 2018 share repurchase authorization.
Capitalization
The following table provides a reconciliation of total debt and net debt to net capitalization to the most directly comparable GAAP measures:
Net Debt to Net Capitalization Ratio (Non-GAAP) |
December 31, 2018 |
December 31, 2017 |
||||||
Current maturities of long-term debt |
$ |
— |
$ |
350,402 |
||||
Commercial paper |
220,318 |
230,700 |
||||||
Notes payable and current maturities of long-term debt |
220,318 |
581,102 |
||||||
Long-term debt |
2,943,660 |
2,986,702 |
||||||
Total debt |
3,163,978 |
3,567,804 |
||||||
Less: Cash and cash equivalents |
(396,221) |
(753,964) |
||||||
Net debt |
2,767,757 |
2,813,840 |
||||||
Add: Stockholders' equity |
2,768,666 |
4,383,180 |
||||||
Net capitalization |
$ |
5,536,423 |
$ |
7,197,020 |
||||
Net debt to net capitalization |
50.0% |
39.1% |
Quarterly Cash Flow
2018 |
2017 |
||||||||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 |
FY 2018 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2017 |
||||||||||||
Net Cash Flows |
|||||||||||||||||||||
Operating activities |
$ |
15,535 |
$ |
159,205 |
$ |
243,944 |
$ |
370,509 |
$ |
789,193 |
$ |
45,726 |
$ |
152,506 |
$ |
255,765 |
$ |
285,412 |
$ |
739,409 |
|
Investing activities |
(122,597) |
(51,606) |
(35,922) |
(35,355) |
(245,480) |
86,429 |
(46,460) |
(47,584) |
215,950 |
208,335 |
|||||||||||
Financing activities |
(289,103) |
(227,734) |
(232,476) |
(148,525) |
(897,838) |
(93,293) |
(216,273) |
(197,635) |
(85,732) |
(592,933) |
Quarterly Free Cash Flow (Non-GAAP)
2018 |
2017 |
||||||||||||||||||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 |
FY 2018 |
Q1 |
Q2 |
Q3 |
Q4 |
FY 2017 |
||||||||||||||||||||||
Cash flow from operating activities |
$ |
15,535 |
$ |
159,205 |
$ |
243,944 |
$ |
370,509 |
$ |
789,193 |
$ |
45,726 |
$ |
152,506 |
$ |
255,765 |
$ |
285,412 |
$ |
739,409 |
|||||||||||
Less: Capital expenditures |
(44,678) |
(51,686) |
(38,192) |
(36,438) |
(170,994) |
(36,931) |
(42,035) |
(51,396) |
(39,706) |
(170,068) |
|||||||||||||||||||||
Free cash flow * |
$ |
(29,143) |
$ |
107,519 |
$ |
205,752 |
$ |
334,071 |
$ |
618,199 |
$ |
8,795 |
$ |
110,471 |
$ |
204,369 |
$ |
245,706 |
$ |
569,341 |
|||||||||||
Free cash flow as a |
(1.8)% |
6.0% |
11.8% |
18.5% |
8.8% |
0.6% |
6.4% |
11.7% |
14.0% |
8.3% |
|||||||||||||||||||||
* FY 2018 and 2017 free cash flow includes cash payments related to restructuring initiatives of $52.0 million and $22.6 million, respectively. |
Revenue Growth Factors
2018 |
||||||||||||||
Q1 |
Q2 |
Q3 |
Q4 |
Full Year |
||||||||||
Organic |
1.7% |
3.5% |
3.1% |
6.2% |
3.7% |
|||||||||
Acquisitions |
0.6% |
0.4% |
0.3% |
0.6% |
0.5% |
|||||||||
Dispositions |
(3.1)% |
(2.6)% |
(2.8)% |
(1.5)% |
(2.5)% |
|||||||||
Currency translation |
4.2% |
2.2% |
(0.6)% |
(2.1)% |
0.8% |
|||||||||
3.4% |
3.5% |
—% |
3.2% |
2.5% |
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, net debt, net capitalization, net debt to net capitalization ratio, 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, debt or equity, 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 earnings from continuing operations represents earnings from continuing operations adjusted for the effect of acquisition-related amortization, the Tax Cuts and Jobs Act, gains on disposition of businesses, disposition costs, rightsizing and other costs and a product recall reserve reversal. We exclude after-tax acquisition-related amortization because the amount and timing of such charges are significantly impacted by the timing, size, number and nature of the acquisitions the Company consummates. We exclude the other items because they occur for reasons that may be unrelated to the Company's commercial performance during the period and/or Management believes they are not indicative of the Company's ongoing operating costs or gains in a given period. Management believes this information is useful to investors to better understand the Company's ongoing profitability as it will better reflect the Company's core operating results, offer more transparency and facilitate easier comparability to prior and future periods and to its peers. Adjusted diluted earnings per common share represents adjusted net earnings divided by average diluted shares.
Net debt represents total debt minus cash and cash equivalents. Net capitalization represents net debt plus stockholders' equity. Management believes the net debt to net capitalization ratio is useful to assess our overall financial leverage and capacity.
Free cash flow represents net cash provided by operating activities minus capital expenditures. Management believes that free cash flow is an important measure of operating performance because it provides management and investors a measurement of cash generated from operations that is available for mandatory payment obligations and investment opportunities, such as funding acquisitions, paying dividends, repaying debt and repurchasing our common stock.
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.
SOURCE Dover
Share this article