Dover Reports Third Quarter 2020 Results; Raises Full Year EPS Guidance

DOWNERS GROVE, Ill., Oct. 20, 2020 /PRNewswire/ -- Dover DOV, a diversified global manufacturer, announced its financial results for the third quarter ended September 30, 2020.





Three Months Ended

September 30,



Nine Months Ended

September 30,

($ in millions, except per share data)



2020



2019



%

Change



2020



2019



%

Change

U.S. GAAP

Revenue



$

1,748





$

1,825





(4)

%



$

4,903





$

5,361





(9)

%

Net earnings 1



200





206





(3)

%



501





510





(2)

%

Diluted EPS 



1.38





1.40





(1)

%



3.45





3.47





(1)

%



























Non-GAAP

Organic revenue change











(5)

%











(8)

%

Adjusted net earnings 2



232





235





(1)

%



599





646





(7)

%

Adjusted diluted EPS



1.60





1.60





%



4.12





4.40





(6)

%



1 Q3 2020 and 2019 net earnings include rightsizing and other costs of $4.5 million and $3.0 million, respectively. Q3 2020 also includes an additional $0.4 million expense related to the sale of Chino completed earlier in the year. Year-to-date 2020 and 2019 net earnings include rightsizing and other costs of $24.1 million and $11.2 million, respectively. Year-to-date 2020 also includes a $3.9 million non-cash gain on the sale of Chino, and year-to-date 2019 includes a $46.9 million non-cash loss on assets held for sale related to Finder.



2 Q3 2020 and 2019 adjusted net earnings exclude after tax acquisition-related amortization costs of $26.5 million and $25.6 million, respectively, and rightsizing and other costs of $4.5 million and $3.0 million, respectively. Q3 2020 also excludes an additional $0.4 million expense related to the sale of Chino completed earlier in the year. Year-to-date 2020 and 2019 adjusted net earnings exclude acquisition-related amortization costs of $77.8 million and $78.5 million, respectively, and rightsizing and other costs of $24.1 million and $11.2 million, respectively. Year-to-date 2020 also excludes a $3.9 million non-cash gain on the sale of Chino, and year-to-date 2019 excludes a $46.9 million non-cash loss on assets held for sale related to Finder.

For the quarter ended September 30, 2020, Dover generated revenue of $1.7 billion, a decline of 4% (-5% organic) compared to the third quarter of the prior year. GAAP net earnings of $200 million decreased 3%, and GAAP diluted EPS of $1.38 was down 1%. On an adjusted basis, net earnings of $232 million declined 1%, and adjusted diluted EPS of $1.60 was flat versus the comparable quarter of the prior year.

For the nine months ended September 30, 2020, Dover generated revenue of $4.9 billion, a decline of 9% (-8% organic) compared to the first nine months of the prior year. GAAP net earnings of $501 million decreased 2%, and GAAP diluted EPS of $3.45 declined 1% year-over-year. On an adjusted basis, net earnings of $599 million declined 7%, and adjusted diluted EPS of $4.12 was down 6% versus the comparable period of the prior year.

A full reconciliation between GAAP and adjusted measures and definitions of non-GAAP and other performance measures are included as an exhibit herein.

MANAGEMENT COMMENTARY:

Dover's President and Chief Executive Officer, Richard J. Tobin, said, "Our third quarter results reflect the continued recovery in most of the markets we serve, as well as strong execution by our teams around the world. Operationally, we executed well in the quarter, which allowed us to respond effectively to the improved demand environment, deliver on the backlogs in our long-cycle businesses and positively impact the results for the quarter.

"The trajectory of new orders continued to improve through the third quarter resulting in approximately flat bookings compared to the same quarter last year. We saw activity improve with positive comparable year-over-year organic bookings across multiple markets, most notably marking & coding, automotive aftermarket, food retail, heat exchangers, biopharma, can making, plastics & processing and aerospace & defense. Digital textile printing, compression components and aftermarket, commercial foodservice and waste hauling remained impacted by pandemic-induced disruptions in their respective end-markets.

"This year has undoubtedly been challenging, but it also has provided Dover an opportunity to demonstrate the strength of our diverse portfolio with balanced end market and geographic exposure. Our teams have adapted well to the challenging environment by focusing on what we can control as we serve our customers, maintain safe operating environments and reduce costs. We also continue to make significant strides on our process improvement and product simplification efforts, yielding robust margin performance despite demand softness.

"Looking forward, we recognize the uncertain macroeconomic environment but are cautiously optimistic about the balance of the year and the set-up for 2021. Our year-to-date performance positions us to absorb possible temporary disruptions, should those materialize in the fourth quarter. We are operating with a healthy order backlog and have levers in our possession for continued solid conversion margin performance. As a result of our operating results in Q3, we are raising our full year guidance for 2020."

FULL YEAR 2020 GUIDANCE UPDATE:

Full year 2020 GAAP EPS guidance was raised to $4.52 to $4.57 ($5.40 to $5.45 on an adjusted basis).

CONFERENCE CALL INFORMATION:

Dover will host a webcast and conference call to discuss its third quarter and year-to-date 2020 results as well as updated 2020 guidance at 9:00 A.M. Eastern Time (8:00 A.M. Central Time) on Tuesday, October 20, 2020. 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 third quarter results and its operating segments can be found on the Company's website.

ABOUT DOVER:

Dover is a diversified global manufacturer and solutions provider with annual revenue of approximately $7 billion. We deliver innovative equipment and components, consumable supplies, aftermarket parts, software and digital solutions, and support services through five operating segments: Engineered Products, Fueling Solutions, Imaging & Identification, Pumps & Process Solutions 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 over 23,000 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, the impacts of COVID-19, or other future pandemics, on the global economy and on our customers, suppliers, employees, business and cash flows, other 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 realize synergies from newly acquired businesses, and our ability to derive expected benefits from restructuring, productivity initiatives and other cost reduction actions. 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 for the year ended December 31, 2019, 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 - THIRD QUARTER 2020

 

DOVER CORPORATION

CONSOLIDATED STATEMENTS OF EARNINGS

(unaudited)(in thousands, except per share data)





Three Months Ended

September 30,



Nine Months Ended

September 30,



2020



2019



2020



2019

Revenue

$

1,748,256





$

1,825,345





$

4,903,370





$

5,360,808



Cost of goods and services

1,089,527





1,151,857





3,080,800





3,391,185



Gross profit

658,729





673,488





1,822,570





1,969,623



Selling, general, and administrative expenses

381,831





390,775





1,135,512





1,195,875



Loss on assets held for sale













46,946



Operating earnings

276,898





282,713





687,058





726,802



Interest expense

27,724





31,410





83,703





94,972



Interest income

(960)





(1,263)





(2,871)





(3,098)



Loss (gain) on sale of a business

557









(5,213)







Other income, net

(1,420)





(5,364)





(9,887)





(11,059)



Earnings before provision for income taxes

250,997





257,930





621,326





645,987



Provision for income taxes

50,697





51,924





119,981





136,191



Net earnings

$

200,300





$

206,006





$

501,345





$

509,796



















Net earnings per share:















Basic

$

1.39





$

1.42





$

3.48





$

3.51



Diluted

$

1.38





$

1.40





$

3.45





$

3.47



Weighted average shares outstanding:















Basic

144,032





145,372





144,082





145,276



Diluted

145,289





147,051





145,313





147,053



















Dividends paid per common share

$

0.50





$

0.49





$

1.48





$

1.45



















* Per share data may be impacted by rounding.

















 

 

DOVER CORPORATION

QUARTERLY SEGMENT INFORMATION

(unaudited)(in thousands)





2020



2019



Q1

Q2

Q3

Q3 YTD



Q1

Q2

Q3

Q3 YTD

Q4

FY 2019

REVENUE























Engineered Products

$

408,160



$

342,380



$

386,562



$

1,137,102





$

418,851



$

429,928



$

426,689



$

1,275,468



$

422,089



$

1,697,557



Fueling Solutions

359,982



326,495



380,511



1,066,988





373,050



390,586



411,769



1,175,405



444,772



1,620,177



Imaging &

Identification

256,765



227,977



265,690



750,432





268,354



266,588



275,109



810,051



274,420



1,084,471



Pumps & Process

Solutions

319,536



309,095



347,875



976,506





330,219



338,924



341,337



1,010,480



328,048



1,338,528



Refrigeration & Food

Equipment

311,913



293,527



368,395



973,835





334,643



385,474



370,335



1,090,452



306,165



1,396,617



Intra-segment

eliminations

(417)



(299)



(777)



(1,493)





(360)



(794)



106



(1,048)



95



(953)



Total consolidated

revenue

$

1,655,939



$

1,499,175



$1,748,256

$4,903,370



$

1,724,757



$

1,810,706



$

1,825,345



$

5,360,808



$

1,775,589



$

7,136,397



























NET EARNINGS























Segment Earnings:























Engineered Products

$

69,094



$

47,702



$

64,890



$

181,686





$

67,119



$

77,129



$

74,367



$

218,615



$

73,233



$

291,848



Fueling Solutions

53,498



47,214



66,601



167,313





37,230



52,637



68,069



157,936



73,937



231,873



Imaging &

Identification

51,482



38,046



51,928



141,456





55,955



54,641



61,655



172,251



57,233



229,484



Pumps & Process

Solutions 1

66,079



67,702



89,786



223,567





14,991



76,278



77,433



168,702



71,379



240,081



Refrigeration & Food

Equipment 2

23,529



11,459



40,159



75,147





24,807



44,375



35,211



104,393



14,439



118,832



Total segment

earnings (EBIT)

263,682



212,123



313,364



789,169





200,102



305,060



316,735



821,897



290,221



1,112,118



Corporate expense /

other3

24,097



27,311



35,603



87,011





30,866



24,512



28,658



84,036



63,781



147,817



Interest expense

27,268



28,711



27,724



83,703





31,808



31,754



31,410



94,972



30,846



125,818



Interest income

(1,183)



(728)



(960)



(2,871)





(890)



(945)



(1,263)



(3,098)



(1,428)



(4,526)



Earnings before

provision for income

taxes

213,500



156,829



250,997



621,326





138,318



249,739



257,930



645,987



197,022



843,009



Provision for income

taxes

37,221



32,063



50,697



119,981





32,613



51,654



51,924



136,191



28,900



165,091



Net earnings

$

176,279



$

124,766



$

200,300



$

501,345





$

105,705



$

198,085



$

206,006



$

509,796



$

168,122



$

677,918



























SEGMENT MARGIN



















Engineered Products

16.9 %



13.9 %



16.8 %



16.0 %





16.0 %



17.9 %



17.4 %



17.1 %



17.4 %



17.2 %



Fueling Solutions

14.9 %



14.5 %



17.5 %



15.7 %





10.0 %



13.5 %



16.5 %



13.4 %



16.6 %



14.3 %



Imaging &

Identification

20.1 %



16.7 %



19.5 %



18.8 %





20.9 %



20.5 %



22.4 %



21.3 %



20.9 %



21.2 %



Pumps & Process

Solutions 1

20.7 %



21.9 %



25.8 %



22.9 %





4.5 %



22.5 %



22.7 %



16.7 %



21.8 %



17.9 %



Refrigeration & Food

Equipment 2

7.5 %



3.9 %



10.9 %



7.7 %





7.4 %



11.5 %



9.5 %



9.6 %



4.7 %



8.5 %



Total segment

operating margin

15.9 %



14.1 %



17.9 %



16.1 %





11.6 %



16.8 %



17.4 %



15.3 %



16.3 %



15.6 %



























DEPRECIATION AND AMORTIZATION EXPENSE

Engineered Products

$

10,122



$

9,722



$

10,717



$

30,561





$

10,359



$

10,452



$

10,095



$

30,906



$

10,126



$

41,032



Fueling Solutions

18,339



17,968



18,014



54,321





17,879



18,945



18,744



55,568



19,477



75,045



Imaging &

Identification

8,769



9,224



9,809



27,802





7,435



7,413



7,360



22,208



8,322



30,530



Pumps & Process

Solutions

18,336



17,572



17,206



53,114





17,548



16,201



16,018



49,767



17,817



67,584



Refrigeration & Food

Equipment

11,548



11,421



12,081



35,050





13,011



12,777



13,047



38,835



12,525



51,360



Corporate

1,638



1,696



1,662



4,996





1,506



1,981



1,523



5,010



1,726



6,736



Total depreciation

and amortization

expense

$

68,752



$

67,603



$

69,489



$

205,844





$

67,738



$

67,769



$

66,787



$

202,294



$

69,993



$

272,287



























1 Q1 and FY 2019 include a $46,946 loss on assets held for sale for Finder Pompe S.r.l.

2 Q1, Q2, Q3, and Q3 YTD 2020 includes a $6,551 gain, a $781 expense, a $557 expense and a $5,213 net gain on the sale of the Chino, California branch of The AMS Group ("AMS Chino"), respectively. Q2 and Q3 YTD 2020 also include a $3,640 write-off of assets.

3 Q4 and FY 2019 include a $23,543 loss on early extinguishment of debt.

 

 

OVER CORPORATION

QUARTERLY EARNINGS PER SHARE

(unaudited)(in thousands, except per share data*)



Earnings Per Share

























2020



2019



Q1

Q2

Q3

Q3 YTD



Q1

Q2

Q3

Q3 YTD

Q4

FY 2019

Net earnings per share:























Basic

$

1.22



$

0.87



$

1.39



$

3.48





$

0.73



$

1.36



$

1.42



$

3.51



$

1.16



$

4.67



Diluted

$

1.21



$

0.86



$

1.38



$

3.45





$

0.72



$

1.35



$

1.40



$

3.47



$

1.15



$

4.61



























Net earnings and weighted average shares used in calculated earnings per share amounts are as follows:

Net earnings

$

176,279



$

124,766



$

200,300



$

501,345





$

105,705



$

198,085



$

206,006



$

509,796



$

168,122



$

677,918



























Weighted average shares outstanding:



















Basic

144,259



143,955



144,032



144,082





145,087



145,366



145,372



145,276



144,966



145,198



Diluted

145,782



144,995



145,289



145,313





146,911



147,179



147,051



147,053



146,790



146,992



























* Per share data may be impacted by rounding.





 

 

DOVER CORPORATION

QUARTERLY ADJUSTED EARNINGS AND ADJUSTED EARNINGS PER SHARE (NON-GAAP)

(unaudited)(in thousands, except per share data*)



Non-GAAP Reconciliations





2020



2019



Q1

Q2

Q3

Q3 YTD



Q1

Q2

Q3

Q3 YTD

Q4

FY 2019

Adjusted net earnings:























Net earnings

$

176,279



$

124,766



$

200,300



$

501,345





$

105,705



$

198,085



$

206,006



$

509,796



$

168,122



$

677,918



Acquisition-related amortization, pre-

tax 1

34,062



34,101



35,325



103,488





35,635



34,997



34,244



104,876



33,460



138,336



Acquisition-related amortization, tax

impact 2

(8,411)



(8,451)



(8,810)



(25,672)





(8,964)



(8,777)



(8,624)



(26,365)



(8,403)



(34,768)



Rightsizing and other costs, pre-tax 3

7,859



16,840



5,848



30,547





3,963



6,457



3,807



14,227



17,926



32,153



Rightsizing and other costs, tax

impact 2

(1,605)



(3,452)



(1,343)



(6,400)





(861)



(1,377)



(806)



(3,044)



(3,745)



(6,789)



Loss on extinguishment of debt, pre-

tax 4



















23,543



23,543



Loss on extinguishment of debt, tax

impact 2



















(5,163)



(5,163)



Loss on assets held for sale 5











46,946







46,946





46,946



(Gain) loss on disposition, pre-tax 6

(6,551)



781



557



(5,213)

















(Gain) loss on disposition, tax-impact 2

1,592



(190)



(135)



1,267

















Adjusted net earnings

$

203,225



$

164,395



$

231,742



$

599,362





$

182,424



$

229,385



$

234,627



$

646,436



$

225,740



$

872,176



























Adjusted diluted net earnings per share:



















Diluted net earnings per share

$

1.21



$

0.86



$

1.38



$

3.45





$

0.72



$

1.35



$

1.40



$

3.47



$

1.15



$

4.61



Acquisition-related amortization, pre-

tax 1

0.23



0.24



0.24



0.71





0.24



0.24



0.23



0.71



0.23



0.94



Acquisition-related amortization, tax

impact 2

(0.06)



(0.06)



(0.06)



(0.18)





(0.06)



(0.06)



(0.06)



(0.18)



(0.06)



(0.24)



Rightsizing and other costs, pre-tax 3

0.05



0.12



0.04



0.21





0.03



0.04



0.03



0.10



0.12



0.22



Rightsizing and other costs, tax

impact 2

(0.01)



(0.02)



(0.01)



(0.04)





(0.01)



(0.01)



(0.01)



(0.02)



(0.03)



(0.06)



Loss on extinguishment of debt, pre-

tax 4



















0.16



0.16



Loss on extinguishment of debt, tax

impact 2



















(0.04)



(0.04)



Loss on assets held for sale 5











0.32







0.32





0.32



(Gain) loss on disposition, pre-tax 6

(0.04)







(0.04)

















(Gain) loss on disposition, tax-impact 2

0.01







0.01

















Adjusted diluted net earnings per

share

$

1.39



$

1.13



$

1.60



$

4.12





$

1.24



$

1.56



$

1.60



$

4.40



$

1.54



$

5.93



























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 Rightsizing and other costs include actions taken on employee reductions, facility consolidations and site closures, product line exits and other asset charges.

4 Represents a loss on early extinguishment of €300,000 2.125% notes due 2020 and $450,000 4.30% notes due 2021.

5 Represents a loss on assets held for sale of Finder Pompe S.r.l. ("Finder"). Under local law, no tax benefit is realized from the loss on the sale of a wholly-owned business.

6 Represents a (gain) loss on the disposition of AMS Chino within the Refrigeration & Food Equipment segment, including working capital adjustments.

























* Per share data and totals may be impacted by rounding.

 

 

DOVER CORPORATION

QUARTERLY SEGMENT ADJUSTED EBIT AND ADJUSTED EBITDA (NON-GAAP)

(unaudited)(in thousands)

Non-GAAP Reconciliations



2020



2019



Q1

Q2

Q3

Q3 YTD



Q1

Q2

Q3

Q3 YTD

Q4

FY 2019

ADJUSTED SEGMENT EBIT AND ADJUSTED EBITDA















Engineered Products:























Segment earnings (EBIT)

$

69,094



$

47,702



$

64,890



$

181,686





$

67,119



$

77,129



$

74,367



$

218,615



$

73,233



$

291,848



Rightsizing and other costs

361



4,169



2,375



6,905





80



1,125



590



1,795



1,355



3,150



Adjusted EBIT - Segment

69,455



51,871



67,265



188,591





67,199



78,254



74,957



220,410



74,588



294,998



Adjusted EBIT %

17.0

%

15.2

%

17.4

%

16.6

%



16.0

%

18.2

%

17.6

%

17.3

%

17.7

%

17.4

%

Adjusted D&A 2

10,122



9,722



10,651



30,495





10,359



9,855



10,095



30,309



10,126



40,435



Adjusted EBITDA - Segment

$

79,577



$

61,593



$

77,916



$

219,086





$

77,558



$

88,109



$

85,052



$

250,719



$

84,714



$

335,433



Adjusted EBITDA %

19.5

%

18.0

%

20.2

%

19.3

%



18.5

%

20.5

%

19.9

%

19.7

%

20.1

%

19.8

%

Fueling Solutions:























Segment earnings (EBIT)

$

53,498



$

47,214



$

66,601



$

167,313





$

37,230



$

52,637



$

68,069



$

157,936



$

73,937



$

231,873



Rightsizing and other costs

1,493



868



1,615



3,976





752



1,768



811



3,331



1,554



4,885



Adjusted EBIT - Segment

54,991



48,082



68,216



171,289





37,982



54,405



68,880



161,267



75,491



236,758



Adjusted EBIT %

15.3

%

14.7

%

17.9

%

16.1

%



10.2

%

13.9

%

16.7

%

13.7

%

17.0

%

14.6

%

Adjusted D&A 2

18,339



17,783



18,014



54,136





17,879



18,945



18,744



55,568



19,477



75,045



Adjusted EBITDA - Segment

$

73,330



$

65,865



$

86,230



$

225,425





$

55,861



$

73,350



$

87,624



$

216,835



$

94,968



$

311,803



Adjusted EBITDA %

20.4

%

20.2

%

22.7

%

21.1

%



15.0

%

18.8

%

21.3

%

18.4

%

21.4

%

19.2

%

Imaging & Identification:























Segment earnings (EBIT)

$

51,482



$

38,046



$

51,928



$

141,456





$

55,955



$

54,641



$

61,655



$

172,251



$

57,233



$

229,484



Rightsizing and other costs

264



(527)



99



(164)





389



1,268



301



1,958



4,392



6,350



Adjusted EBIT - Segment

51,746



37,519



52,027



141,292





56,344



55,909



61,956



174,209



61,625



235,834



Adjusted EBIT %

20.2

%

16.5

%

19.6

%

18.8

%



21.0

%

21.0

%

22.5

%

21.5

%

22.5

%

21.7

%

Adjusted D&A 2

8,769



9,224



9,809



27,802





7,336



7,317



7,286



21,939



7,892



29,831



Adjusted EBITDA - Segment

$

60,515



$

46,743



$

61,836



$

169,094





$

63,680



$

63,226



$

69,242



$

196,148



$

69,517



$

265,665



Adjusted EBITDA %

23.6

%

20.5

%

23.3

%

22.5

%



23.7

%

23.7

%

25.2

%

24.2

%

25.3

%

24.5

%

Pumps & Process Solutions:























Segment earnings (EBIT)

$

66,079



$

67,702



$

89,786



$

223,567





$

14,991



$

76,278



$

77,433



$

168,702



$

71,379



$

240,081



Rightsizing and other costs

3,846



4,691



1,771



10,308





414



903



943



2,260



3,868



6,128



Loss on assets held for sale 1











46,946







46,946





46,946



Adjusted EBIT - Segment

69,925



72,393



91,557



233,875





62,351



77,181



78,376



217,908



75,247



293,155



Adjusted EBIT %

21.9

%

23.4

%

26.3

%

24.0

%



18.9

%

22.8

%

23.0

%

21.6

%

22.9

%

21.9

%

Adjusted D&A 2

16,230



16,816



17,206



50,252





17,548



16,199



16,018



49,765



17,004



66,769



Adjusted EBITDA - Segment

$

86,155



$

89,209



$

108,763



$

284,127





$

79,899



$

93,380



$

94,394



$

267,673



$

92,251



$

359,924



Adjusted EBITDA %

27.0

%

28.9

%

31.3

%

29.1

%



24.2

%

27.6

%

27.7

%

26.5

%

28.1

%

26.9

%

Refrigeration & Food Equipment:





















Segment earnings (EBIT)

$

23,529



$

11,459



$

40,159



$

75,147





$

24,807



$

44,375



$

35,211



$

104,393



$

14,439



$

118,832



Rightsizing and other costs

704



6,016



(971)



5,749





2,293



666



840



3,799



2,243



6,042



(Gain) loss on disposition 3

(6,551)



781



557



(5,213)

















Adjusted EBIT - Segment

17,682



18,256



39,745



75,683





27,100



45,041



36,051



108,192



16,682



124,874



Adjusted EBIT %

5.7

%

6.2

%

10.8

%

7.8

%



8.1

%

11.7

%

9.7

%

9.9

%

5.4

%

8.9

%

Adjusted D&A 2

11,548



11,421



12,081



35,050





13,011



12,777



13,047



38,835



12,525



51,360



Adjusted EBITDA - Segment

$

29,230



$

29,677



$

51,826



$

110,733





$

40,111



$

57,818



$

49,098



$

147,027



$

29,207



$

176,234



Adjusted EBITDA %

9.4

%

10.1

%

14.1

%

11.4

%



12.0

%

15.0

%

13.3

%

13.5

%

9.5

%

12.6

%

Total Segments:





















Segment earnings (EBIT) 4

$

263,682



$

212,123



$

313,364



$

789,169





$

200,102



$

305,060



$

316,735



$

821,897



$

290,221



$

1,112,118



Rightsizing and other costs

6,668



15,217



4,889



26,774





3,928



5,730



3,485



13,143



13,412



26,555



Loss on assets held for sale 1











46,946







46,946





46,946



(Gain) loss on disposition 3

(6,551)



781



557



(5,213)

















Adjusted EBIT - Segment 5

263,799



228,121



318,810



810,730





250,976



310,790



320,220



881,986



303,633



1,185,619



Adjusted EBIT % 4

15.9

%

15.2

%

18.2

%

16.5

%



14.5

%

17.2

%

17.5

%

16.4

%

17.1

%

16.6

%

Adjusted D&A 2

65,008



64,966



67,761



197,735





66,133



65,093



65,190



196,416



67,024



263,440



Adjusted EBITDA - Segment 5

$

328,807



$

293,087



$

386,571



$

1,008,465





$

317,109



$

375,883



$

385,410



$

1,078,402



$

370,657



$

1,449,059



Adjusted EBITDA % 5

19.9

%

19.5

%

22.1

%

20.6

%



18.4

%

20.7

%

21.1

%

20.1

%

20.9

%

20.3

%

1 Q1 and FY 2019 include a $46,946 loss on assets held for sale for Finder.

2 Adjusted D&A is depreciation and amortization expense, excluding depreciation and amortization included within rightsizing and other costs.

3 Q1, Q2, Q3, and Q3 YTD 2020 includes a $6,551 gain, a $781 expense, a $557 expense and a $5,213 net gain on the sale of a business for AMS Chino, respectively.

4 Refer to Quarterly Segment Information section for reconciliation of total segment earnings (EBIT) to net earnings.

5 Refer to Non-GAAP Disclosures section for definition.

 

 

DOVER CORPORATION

REVENUE GROWTH FACTORS (NON-GAAP)

(unaudited)(in thousands, except per share data*)



Non-GAAP Reconciliations



Revenue Growth Factors





2020



Q3



Q3 YTD

Organic







Engineered Products

(10.4)

%



(10.9)

%

Fueling Solutions

(7.9)

%



(8.5)

%

Imaging & Identification

(7.6)

%



(8.6)

%

Pumps & Process Solutions

(0.9)

%



(3.6)

%

Refrigeration & Food Equipment

2.6

%



(7.6)

%

Total Organic

(5.1)

%



(8.0)

%

Acquisitions

1.0

%



0.8

%

Dispositions

(0.8)

%



(0.7)

%

Currency translation

0.7

%



(0.6)

%

Total*

(4.2)

%



(8.5)

%



* Totals may be impacted by rounding.

 



2020



Q3

Organic



United States

(4.2)

%

Other Americas

(4.7)

%

Europe

(4.2)

%

Asia

(10.1)

%

Other

(5.8)

%

Total Organic

(5.1)

%

Acquisitions

1.0

%

Dispositions

(0.8)

%

Currency translation

0.7

%

Total*

(4.2)

%



* Totals may be impacted by rounding.

 

Adjusted EPS Guidance Reconciliation



Range

2020 Guidance for Earnings per Share (GAAP)

$

4.52





$

4.57



Acquisition-related amortization, net



0.72



Rightsizing and other costs, net



0.19



Gain on disposition, net



(0.03)



2020 Guidance for Adjusted Earnings per Share (Non-GAAP)

$

5.40





$

5.45



 

 

DOVER CORPORATION

QUARTERLY CASH FLOW AND FREE CASH FLOW (NON-GAAP)

(unaudited)(in thousands)



Quarterly Cash Flow



2020







2019



Q1

Q2

Q3

Q3 YTD



Q1

Q2

Q3

Q3 YTD

Q4

FY 2019

Net Cash Flows Provided By (Used In):

















Operating activities

$

75,863



$

271,809



$

339,247



$

686,919





$

24,524



$

208,709



$

350,865



$

584,098



$

361,208



$

945,306



Investing activities

(230,511)



(67,763)



(64,724)



(362,998)





(217,690)



(69,755)



(48,612)



(336,057)



(48,198)



(384,255)



Financing activities

280,954



(67,458)



(496,832)



(283,336)





36,067



(60,596)



(277,901)



(302,430)



(255,612)



(558,042)



 

 

Quarterly Free Cash Flow (Non-GAAP)



2020



2019



Q1

Q2

Q3

Q3 YTD



Q1

Q2

Q3

Q3 YTD

Q4

FY 2019

Cash flow from operating activities1

$

75,863



$

271,809



$

339,247



$

686,919





$

24,524



$

208,709



$

350,865



$

584,098



$

361,208



$

945,306



Less: Capital expenditures

(40,172)



(38,999)



(44,393)



(123,564)





(37,122)



(53,970)



(46,184)



(137,276)



(49,528)



(186,804)



Free cash flow

$

35,691



$

232,810



$

294,854



$

563,355





$

(12,598)



$

154,739



$

304,681



$

446,822



$

311,680



$

758,502



























Free cash flow as a percentage of revenue

2.2

%

15.5

%

16.9

%

11.5

%



(0.7)

%

8.5

%

16.7

%

8.3

%

17.6

%

10.6

%

























Free cash flow as a percentage of net earnings

20.2

%

186.6

%

147.2

%

112.4

%



(11.9)

%

78.1

%

147.9

%

87.6

%

185.4

%

111.9

%

























1 Q3 2020 YTD cash flow from operating activities reflects benefits from permitted deferrals of tax payments, most significantly in Q2 and Q3, and advanced payments on contracts, most significantly in Q3.

 

           

DOVER CORPORATION

PERFORMANCE MEASURES

(unaudited)(in thousands)





2020



2019



Q1

Q2

Q3

Q3 YTD



Q1

Q2

Q3

Q3 YTD

Q4

FY 2019

BOOKINGS















































Engineered Products

$

414,972



$

278,373



$

381,139



1,074,484





$

427,697



$

397,420



$

426,059



1,251,176



$

457,145



$

1,708,321



Fueling Solutions

373,070



311,498



383,902



1,068,470





343,083



394,256



450,727



1,188,066



425,698



1,613,764



Imaging & Identification

272,604



221,315



266,423



760,342





267,762



264,175



284,527



816,464



276,451



1,092,915



Pumps & Process Solutions

369,403



275,872



323,801



969,076





369,801



375,905



329,642



1,075,348



318,482



1,393,830



Refrigeration & Food Equipment

355,157



326,400



449,549



1,131,106





376,998



384,365



323,422



1,084,785



361,970



1,446,755



Intra-segment eliminations

(375)



(460)



(926)



(1,761)





(725)



(490)



(528)



(1,743)



872



(871)



Total consolidated bookings

$

1,784,831



$

1,412,998



$

1,803,888



$

5,001,717





$

1,784,616



$

1,815,631



$

1,813,849



$

5,414,096



$

1,840,618



$

7,254,714



























BACKLOG















































Engineered Products

$

453,867



$

378,874



$

373,458







$

451,335



$

418,154



$

416,025





$

452,142





Fueling Solutions

211,518



199,305



204,574







185,847



186,202



223,081





205,842





Imaging & Identification

170,119



168,904



171,158







118,177



116,810



121,877





125,775





Pumps & Process Solutions

397,969



379,090



361,631







353,066



378,427



361,478





353,073





Refrigeration & Food Equipment

356,133



390,368



472,140







311,632



310,454



262,870





320,577





Intra-segment eliminations

(159)



(367)



(269)







(403)



(141)



(252)





(249)





Total consolidated backlog

$

1,589,447



$

1,516,174



$

1,582,692







$

1,419,654



$

1,409,906



$

1,385,079





$

1,457,160





























































































 

Bookings Growth Factors







2020



Q3



Q3 YTD

Organic







Engineered Products

(11.6)

%



(14.2)

%

Fueling Solutions

(14.2)

%



(8.7)

%

Imaging & Identification

(9.9)

%



(8.7)

%

Pumps & Process Solutions

(3.7)

%



(9.4)

%

Refrigeration & Food Equipment

41.3

%



6.7

%

Total Organic

(1.1)

%



(7.0)

%

Acquisitions

0.8

%



0.8

%

Dispositions

(0.6)

%



(0.6)

%

Currency translation

0.4

%



(0.8)

%

Total*

(0.5)

%



(7.6)

%



* Totals may be impacted by rounding.

 

Non-GAAP Measures Definitions

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 net earnings per share, total segment earnings (EBIT), adjusted EBIT by segment, adjusted EBIT margin by segment, adjusted EBITDA by segment, adjusted EBITDA margin by segment, free cash flow, free cash flow as a percentage of revenue, free cash flow as a percentage of net earnings, and organic revenue growth are not financial measures under GAAP and should not be considered as a substitute for net earnings, diluted net earnings per 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 acquisition-related amortization, rightsizing and other costs, loss on extinguishment of debt, loss on assets held for sale, and a gain/loss on disposition. 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.

Adjusted diluted net earnings per share represents adjusted net earnings divided by average diluted shares.

Total segment earnings (EBIT) is defined as net earnings before income taxes, net interest expense and corporate expenses. Total segment earnings (EBIT) margin is defined as total segment earnings (EBIT) divided by revenue.

Adjusted EBIT by Segment is defined as net earnings before income taxes, net interest expense, corporate expenses, rightsizing and other costs, a 2019 loss on assets held for sale and a 2020 gain/loss on disposition. Adjusted EBIT Margin by Segment is defined as adjusted EBIT by segment divided by segment revenue.

Adjusted EBITDA by Segment is defined as adjusted EBIT by segment plus depreciation and amortization, excluding depreciation and amortization included within rightsizing and other costs. Adjusted EBITDA Margin by Segment is defined as adjusted EBITDA by segment divided by segment revenue.

Management believes these measures are 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.

Free cash flow represents net cash provided by operating activities minus capital expenditures. Free cash flow as a percentage of revenue equals free cash flow divided by revenue. Free cash flow as a percentage of net earnings equals free cash flow divided by net earnings. Management believes that free cash flow and free cash flow ratios are important measures 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 and bookings performance and trends between periods.

 

Performance Measures Definitions

Bookings represent total orders received from customers in the current reporting period. This metric is an important measure of performance and an indicator of revenue order trends.

Organic bookings represent total orders received from customers in the current reporting period excluding the impact of foreign currency exchange rates and the impact of acquisition and dispositions. This metric is an important measure of performance and an indicator of revenue order trends. 

Backlog represents an estimate of the total remaining bookings at a point in time for which performance obligations have not yet have satisfied. This metric is useful as it represents the aggregate amount we expect to recognize as revenue in the future.

We use the above operational metrics in monitoring the performance of the business. We believe the operational metrics are useful to investors and other users of our financial information in assessing the performance of our segments.

 

Investor Contact:



Media Contact:

Andrey Galiuk



Adrian Sakowicz

Vice President - Corporate Development



Vice President - Communications

and Investor Relations



(630) 743-5039

(630) 743-5131



asakowicz@dovercorp.com

agaliuk@dovercorp.com





Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/dover-reports-third-quarter-2020-results-raises-full-year-eps-guidance-301155275.html

SOURCE Dover

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsPress ReleasesTransportation/Trucking/Railroad
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!