Attached files
file | filename |
---|---|
8-K - FORM 8-K - DOVER Corp | y85740e8vk.htm |
EX-99.3 - EX-99.3 - DOVER Corp | y85740exv99w3.htm |
EX-99.1 - EX-99.1 - DOVER Corp | y85740exv99w1.htm |
Exhibit 99.2
INVESTOR SUPPLEMENT SECOND QUARTER 2010
DOVER CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(unaudited) (in thousands, except per share figures)
DOVER CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(unaudited) (in thousands, except per share figures)
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Revenue |
$ | 1,786,696 | $ | 1,390,331 | $ | 3,369,966 | $ | 2,769,417 | ||||||||
Cost of goods and services |
1,097,998 | 897,021 | 2,069,111 | 1,793,963 | ||||||||||||
Gross profit |
688,698 | 493,310 | 1,300,855 | 975,454 | ||||||||||||
Selling and administrative expenses |
423,809 | 364,962 | 832,978 | 732,352 | ||||||||||||
Operating earnings |
264,889 | 128,348 | 467,877 | 243,102 | ||||||||||||
Interest expense, net |
26,942 | 24,840 | 54,111 | 47,238 | ||||||||||||
Other
expense/(income), net |
(4,708 | ) | 1,513 | (5,949 | ) | (223 | ) | |||||||||
Total interest/other expense, net |
22,234 | 26,353 | 48,162 | 47,015 | ||||||||||||
Earnings
before provision for income taxes and discontinued operations |
242,655 | 101,995 | 419,715 | 196,087 | ||||||||||||
Provision for income taxes |
70,762 | 1,121 | 126,337 | 34,118 | ||||||||||||
Earnings from continuing operations |
171,893 | 100,874 | 293,378 | 161,969 | ||||||||||||
Loss from discontinued operations, net |
(2,023 | ) | (3,794 | ) | (15,381 | ) | (11,463 | ) | ||||||||
Net earnings |
$ | 169,870 | $ | 97,080 | $ | 277,997 | $ | 150,506 | ||||||||
Basic earnings (loss) per common share: |
||||||||||||||||
Earnings from continuing operations |
$ | 0.92 | $ | 0.54 | $ | 1.57 | $ | 0.87 | ||||||||
Loss from discontinued operations, net |
(0.01 | ) | (0.02 | ) | (0.08 | ) | (0.06 | ) | ||||||||
Net earnings |
0.91 | 0.52 | 1.49 | 0.81 | ||||||||||||
Weighted average shares outstanding |
186,823 | 186,070 | 186,998 | 186,041 | ||||||||||||
Diluted earnings (loss) per common share: |
||||||||||||||||
Earnings from continuing operations |
$ | 0.91 | $ | 0.54 | $ | 1.55 | $ | 0.87 | ||||||||
Loss from discontinued operations, net |
(0.01 | ) | (0.02 | ) | (0.08 | ) | (0.06 | ) | ||||||||
Net earnings |
0.90 | 0.52 | 1.47 | 0.81 | ||||||||||||
Weighted average shares outstanding |
188,720 | 186,292 | 188,948 | 186,198 | ||||||||||||
Dividends paid per common share |
$ | 0.26 | $ | 0.25 | $ | 0.52 | $ | 0.50 | ||||||||
The following table is a reconciliation of the share amounts used in computing earnings per share:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Weighted average shares outstanding Basic |
186,823 | 186,070 | 186,998 | 186,041 | ||||||||||||
Dilutive
effect of assumed exercise of employee stock options, SARs and performance shares |
1,897 | 222 | 1,950 | 157 | ||||||||||||
Weighted average shares outstanding Diluted |
188,720 | 186,292 | 188,948 | 186,198 | ||||||||||||
Anti-dilutive options/SARs excluded from diluted EPS computation |
3,790 | 13,365 | 1,501 | 13,538 |
DOVER CORPORATION INVESTOR SUPPLEMENT
SECOND QUARTER 2010
SECOND QUARTER 2010
DOVER CORPORATION
QUARTERLY SEGMENT INFORMATION
(unaudited) (in thousands)
QUARTERLY SEGMENT INFORMATION
(unaudited) (in thousands)
2009 | 2010 | |||||||||||||||||||||||||||||||||||||||
Q2 | Q2 | |||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | YTD | Q3 | Q3 YTD | Q4 | FY 2009 | Q1 | Q2 | YTD | |||||||||||||||||||||||||||||||
REVENUE |
||||||||||||||||||||||||||||||||||||||||
Industrial Products |
||||||||||||||||||||||||||||||||||||||||
Material Handling |
$ | 186,651 | $ | 153,574 | $ | 340,225 | $ | 154,238 | $ | 494,463 | $ | 165,890 | $ | 660,353 | $ | 189,052 | $ | 214,295 | $ | 403,347 | ||||||||||||||||||||
Mobile Equipment |
248,292 | 229,522 | 477,814 | 242,011 | 719,825 | 242,352 | 962,177 | 240,139 | 248,523 | 488,662 | ||||||||||||||||||||||||||||||
Eliminations |
(152 | ) | (147 | ) | (299 | ) | (209 | ) | (508 | ) | (230 | ) | (738 | ) | (393 | ) | (432 | ) | (825 | ) | ||||||||||||||||||||
434,791 | 382,949 | 817,740 | 396,040 | 1,213,780 | 408,012 | 1,621,792 | 428,798 | 462,386 | 891,184 | |||||||||||||||||||||||||||||||
Engineered Systems |
||||||||||||||||||||||||||||||||||||||||
Product
Identification |
177,358 | 193,018 | 370,376 | 211,952 | 582,328 | 219,948 | 802,276 | 212,500 | 219,551 | 432,051 | ||||||||||||||||||||||||||||||
Engineered
Products |
223,426 | 274,398 | 497,824 | 308,741 | 806,565 | 253,095 | 1,059,660 | 271,773 | 357,570 | 629,343 | ||||||||||||||||||||||||||||||
400,784 | 467,416 | 868,200 | 520,693 | 1,388,893 | 473,043 | 1,861,936 | 484,273 | 577,121 | 1,061,394 | |||||||||||||||||||||||||||||||
Fluid Management |
||||||||||||||||||||||||||||||||||||||||
Energy |
176,334 | 138,415 | 314,749 | 144,664 | 459,413 | 164,798 | 624,211 | 205,327 | 216,020 | 421,347 | ||||||||||||||||||||||||||||||
Fluid Solutions |
154,488 | 156,897 | 311,385 | 164,604 | 475,989 | 170,860 | 646,849 | 175,505 | 187,759 | 363,264 | ||||||||||||||||||||||||||||||
Eliminations |
(50 | ) | (43 | ) | (93 | ) | (21 | ) | (114 | ) | (36 | ) | (150 | ) | (32 | ) | (105 | ) | (137 | ) | ||||||||||||||||||||
330,772 | 295,269 | 626,041 | 309,247 | 935,288 | 335,622 | 1,270,910 | 380,800 | 403,674 | 784,474 | |||||||||||||||||||||||||||||||
Electronic Technologies |
214,035 | 245,953 | 459,988 | 275,266 | 735,254 | 291,700 | 1,026,954 | 290,989 | 345,607 | 636,596 | ||||||||||||||||||||||||||||||
Intra-segment
eliminations |
(1,297 | ) | (1,255 | ) | (2,552 | ) | (1,635 | ) | (4,187 | ) | (1,716 | ) | (5,903 | ) | (1,590 | ) | (2,092 | ) | (3,682 | ) | ||||||||||||||||||||
Total consolidated revenue |
$ | 1,379,085 | $ | 1,390,332 | $ | 2,769,417 | $ | 1,499,611 | $ | 4,269,028 | $ | 1,506,661 | $ | 5,775,689 | $ | 1,583,270 | $ | 1,786,696 | $ | 3,369,966 | ||||||||||||||||||||
NET EARNINGS |
||||||||||||||||||||||||||||||||||||||||
Segment Earnings: |
||||||||||||||||||||||||||||||||||||||||
Industrial Products |
$ | 34,544 | $ | 25,421 | $ | 59,965 | $ | 38,119 | $ | 98,084 | $ | 41,673 | $ | 139,757 | $ | 51,039 | $ | 61,635 | $ | 112,674 | ||||||||||||||||||||
Engineered Systems |
43,305 | 57,463 | 100,768 | 78,194 | 178,962 | 48,306 | 227,268 | 54,843 | 84,655 | 139,498 | ||||||||||||||||||||||||||||||
Fluid Management |
75,442 | 55,572 | 131,014 | 60,677 | 191,691 | 67,578 | 259,269 | 86,767 | 96,168 | 182,935 | ||||||||||||||||||||||||||||||
Electronic
Technologies |
(12,110 | ) | 17,993 | 5,883 | 38,160 | 44,043 | 39,651 | 83,694 | 44,905 | 59,582 | 104,487 | |||||||||||||||||||||||||||||
Total Segments |
141,181 | 156,449 | 297,630 | 215,150 | 512,780 | 197,208 | 709,988 | 237,554 | 302,040 | 539,594 | ||||||||||||||||||||||||||||||
Corporate expense / other |
(24,692 | ) | (29,613 | ) | (54,305 | ) | (34,106 | ) | (88,411 | ) | (29,584 | ) | (117,995 | ) | (33,325 | ) | (32,443 | ) | (65,768 | ) | ||||||||||||||||||||
Net interest expense |
(22,398 | ) | (24,840 | ) | (47,238 | ) | (26,299 | ) | (73,537 | ) | (26,838 | ) | (100,375 | ) | (27,169 | ) | (26,942 | ) | (54,111 | ) | ||||||||||||||||||||
Earnings from
continuing operations before provision for income taxes |
94,091 | 101,996 | 196,087 | 154,745 | 350,832 | 140,786 | 491,618 | 177,060 | 242,655 | 419,715 | ||||||||||||||||||||||||||||||
Provision for income taxes |
32,997 | 1,120 | 34,117 | 47,261 | 81,378 | 38,346 | 119,724 | 55,575 | 70,762 | 126,337 | ||||||||||||||||||||||||||||||
Earnings
from continuing operations |
61,094 | 100,876 | 161,971 | 107,484 | 269,455 | 102,440 | 371,894 | 121,485 | 171,893 | 293,378 | ||||||||||||||||||||||||||||||
Earnings
(loss) from discontinued operations, net |
(7,669 | ) | (3,793 | ) | (11,462 | ) | (600 | ) | (12,062 | ) | (3,394 | ) | (15,456 | ) | (13,358 | ) | (2,023 | ) | (15,381 | ) | ||||||||||||||||||||
Net earnings |
$ | 53,425 | $ | 97,083 | $ | 150,508 | $ | 106,884 | $ | 257,392 | $ | 99,046 | $ | 356,438 | $ | 108,127 | $ | 169,870 | $ | 277,997 | ||||||||||||||||||||
SEGMENT OPERATING MARGIN |
||||||||||||||||||||||||||||||||||||||||
Industrial Products |
7.9 | % | 6.6 | % | 7.3 | % | 9.6 | % | 8.1 | % | 10.2 | % | 8.6 | % | 11.9 | % | 13.3 | % | 12.6 | % | ||||||||||||||||||||
Engineered Systems |
10.8 | % | 12.3 | % | 11.6 | % | 15.0 | % | 12.9 | % | 10.2 | % | 12.2 | % | 11.3 | % | 14.7 | % | 13.1 | % | ||||||||||||||||||||
Fluid Management |
22.8 | % | 18.8 | % | 20.9 | % | 19.6 | % | 20.5 | % | 20.1 | % | 20.4 | % | 22.8 | % | 23.8 | % | 23.3 | % | ||||||||||||||||||||
Electronic
Technologies |
-5.7 | % | 7.3 | % | 1.3 | % | 13.9 | % | 6.0 | % | 13.6 | % | 8.1 | % | 15.4 | % | 17.2 | % | 16.4 | % | ||||||||||||||||||||
Total Segment |
10.2 | % | 11.3 | % | 10.7 | % | 14.3 | % | 12.0 | % | 13.1 | % | 12.3 | % | 15.0 | % | 16.9 | % | 16.0 | % |
DOVER CORPORATION INVESTOR SUPPLEMENT
SECOND QUARTER 2010
SECOND QUARTER 2010
DOVER CORPORATION
QUARTERLY SEGMENT INFORMATION
(unaudited) (in thousands)
QUARTERLY SEGMENT INFORMATION
(unaudited) (in thousands)
2009 | 2010 | |||||||||||||||||||||||||||||||||||||||
Q2 | Q3 | Q2 | ||||||||||||||||||||||||||||||||||||||
Q1 | Q2 | YTD | Q3 | YTD | Q4 | FY 2009 | Q1 | Q2 | YTD | |||||||||||||||||||||||||||||||
BOOKINGS |
||||||||||||||||||||||||||||||||||||||||
Industrial Products |
||||||||||||||||||||||||||||||||||||||||
Material Handling |
$ | 118,343 | $ | 126,225 | $ | 244,568 | $ | 162,759 | $ | 407,327 | $ | 180,349 | $ | 587,676 | $ | 204,098 | $ | 223,787 | $ | 427,885 | ||||||||||||||||||||
Mobile Equipment |
210,558 | 245,937 | 456,495 | 191,539 | 648,034 | 253,130 | 901,164 | 231,128 | 288,887 | 520,015 | ||||||||||||||||||||||||||||||
Eliminations |
(22 | ) | (203 | ) | (225 | ) | (337 | ) | (562 | ) | (424 | ) | (986 | ) | (407 | ) | (303 | ) | (710 | ) | ||||||||||||||||||||
328,879 | 371,959 | 700,838 | 353,961 | 1,054,799 | 433,055 | 1,487,854 | 434,819 | 512,371 | 947,190 | |||||||||||||||||||||||||||||||
Engineered Systems |
||||||||||||||||||||||||||||||||||||||||
Product
Identification |
175,680 | 205,736 | 381,416 | 212,642 | 594,058 | 223,301 | 817,359 | 220,410 | 223,203 | 443,613 | ||||||||||||||||||||||||||||||
Engineered
Products |
236,353 | 259,869 | 496,222 | 258,634 | 754,856 | 263,211 | 1,018,067 | 368,134 | 379,048 | 747,182 | ||||||||||||||||||||||||||||||
412,033 | 465,605 | 877,638 | 471,276 | 1,348,914 | 486,512 | 1,835,426 | 588,544 | 602,251 | 1,190,795 | |||||||||||||||||||||||||||||||
Fluid Management |
||||||||||||||||||||||||||||||||||||||||
Energy |
142,721 | 132,855 | 275,576 | 157,763 | 433,339 | 176,706 | 610,045 | 208,669 | 226,301 | 434,970 | ||||||||||||||||||||||||||||||
Fluid Solutions |
150,376 | 159,482 | 309,858 | 165,601 | 475,459 | 169,639 | 645,098 | 179,037 | 192,035 | 371,072 | ||||||||||||||||||||||||||||||
Eliminations |
(43 | ) | (39 | ) | (82 | ) | (41 | ) | (123 | ) | (17 | ) | (140 | ) | (85 | ) | (51 | ) | (136 | ) | ||||||||||||||||||||
293,054 | 292,298 | 585,352 | 323,323 | 908,675 | 346,328 | 1,255,003 | 387,621 | 418,285 | 805,906 | |||||||||||||||||||||||||||||||
Electronic Technologies |
223,707 | 243,274 | 466,981 | 283,035 | 750,016 | 305,266 | 1,055,282 | 358,477 | 394,441 | 752,918 | ||||||||||||||||||||||||||||||
Intra-segment
eliminations |
(1,291 | ) | (1,435 | ) | (6,482 | ) | (1,790 | ) | 1,528,911 | (1,600 | ) | (6,116 | ) | (1,615 | ) | (2,244 | ) | (3,859 | ) | |||||||||||||||||||||
Total consolidated bookings |
$ | 1,256,382 | $ | 1,371,701 | $ | 3,980,735 | $ | 1,429,805 | $ | 5,591,315 | $ | 1,569,561 | $ | 5,627,449 | $ | 1,767,846 | $ | 1,925,104 | $ | 3,692,950 | ||||||||||||||||||||
BACKLOG |
||||||||||||||||||||||||||||||||||||||||
Industrial Products |
||||||||||||||||||||||||||||||||||||||||
Material Handling |
$ | 120,066 | $ | 93,247 | $ | 102,146 | $ | 116,658 | $ | 131,521 | $ | 140,452 | ||||||||||||||||||||||||||||
Mobile Equipment |
349,358 | 368,315 | 318,496 | 329,774 | 319,801 | 359,727 | ||||||||||||||||||||||||||||||||||
Eliminations |
(48 | ) | (143 | ) | (170 | ) | (371 | ) | (386 | ) | (257 | ) | ||||||||||||||||||||||||||||
469,376 | 461,419 | 420,472 | 446,061 | 450,936 | 499,922 | |||||||||||||||||||||||||||||||||||
Engineered Systems |
||||||||||||||||||||||||||||||||||||||||
Product
Identification |
57,801 | 66,288 | 72,523 | 74,700 | 78,976 | 80,550 | ||||||||||||||||||||||||||||||||||
Engineered
Products |
196,394 | 245,165 | 199,888 | 218,520 | 314,465 | 334,971 | ||||||||||||||||||||||||||||||||||
254,195 | 311,453 | 272,411 | 293,220 | 393,441 | 415,521 | |||||||||||||||||||||||||||||||||||
Fluid Management |
||||||||||||||||||||||||||||||||||||||||
Energy |
58,771 | 54,734 | 66,043 | 77,173 | 76,844 | 84,800 | ||||||||||||||||||||||||||||||||||
Fluid Solutions |
60,781 | 63,788 | 65,081 | 60,540 | 63,535 | 65,639 | ||||||||||||||||||||||||||||||||||
Eliminations |
(5 | ) | (1 | ) | (21 | ) | (2 | ) | (55 | ) | (1 | ) | ||||||||||||||||||||||||||||
119,547 | 118,521 | 131,103 | 137,711 | 140,324 | 150,438 | |||||||||||||||||||||||||||||||||||
Electronic Technologies |
186,850 | 185,512 | 194,414 | 206,893 | 271,340 | 318,450 | ||||||||||||||||||||||||||||||||||
Intra-segment
eliminations |
(42 | ) | (242 | ) | (426 | ) | (337 | ) | (362 | ) | (570 | ) | ||||||||||||||||||||||||||||
Total consolidated backlog |
$ | 1,029,926 | $ | 1,076,663 | $ | 1,017,974 | $ | 1,083,548 | $ | 1,255,679 | $ | 1,383,761 | ||||||||||||||||||||||||||||
ACQUISITION RELATED DEPRECIATION AND AMORTIZATION EXPENSE * | ||||||||||||||||||||||||||||||||||||||||
Industrial Products |
$ | 8,388 | $ | 7,708 | $ | 16,096 | $ | 7,770 | $ | 23,866 | $ | 8,182 | $ | 32,048 | $ | 7,575 | $ | 7,620 | $ | 15,195 | ||||||||||||||||||||
Engineered Systems |
6,071 | 6,436 | 12,507 | 6,580 | 19,087 | 7,579 | 26,666 | 7,915 | 7,057 | 14,972 | ||||||||||||||||||||||||||||||
Fluid Management |
4,828 | 4,592 | 9,420 | 4,432 | 13,852 | 4,537 | 18,389 | 5,429 | 5,591 | 11,020 | ||||||||||||||||||||||||||||||
Electronic Technologies |
8,286 | 8,217 | 16,503 | 8,268 | 24,771 | 8,432 | 33,203 | 8,370 | 8,540 | 16,910 | ||||||||||||||||||||||||||||||
$ | 27,573 | $ | 26,953 | $ | 54,526 | $ | 27,050 | $ | 81,576 | $ | 28,730 | $ | 110,306 | $ | 29,289 | $ | 28,808 | $ | 58,097 | |||||||||||||||||||||
* | Represents the pre-tax impact on earnings from the depreciation and amortization of acquisition accounting write-ups to reflect the fair value of inventory, property, plant and equipment and intangible assets. |
DOVER CORPORATION INVESTOR
SUPPLEMENT SECOND QUARTER 2010
SUPPLEMENT SECOND QUARTER 2010
DOVER CORPORATION
QUARTERLY EARNINGS PER SHARE
(unaudited)
QUARTERLY EARNINGS PER SHARE
(unaudited)
2009 | 2010 | |||||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | FY 2009 | Q1 | Q2 | YTD | |||||||||||||||||||||||||
Basic earnings (loss)
per common share: |
||||||||||||||||||||||||||||||||
Continuing operations |
$ | 0.33 | $ | 0.54 | $ | 0.58 | $ | 0.55 | $ | 2.00 | $ | 0.65 | $ | 0.92 | $ | 1.57 | ||||||||||||||||
Discontinued operations |
(0.04 | ) | (0.02 | ) | (0.00 | ) | (0.02 | ) | (0.08 | ) | (0.07 | ) | (0.01 | ) | (0.08 | ) | ||||||||||||||||
Net earnings |
0.29 | 0.52 | 0.57 | 0.53 | 1.91 | 0.58 | 0.91 | 1.49 | ||||||||||||||||||||||||
Diluted earnings (loss)
per common share: |
||||||||||||||||||||||||||||||||
Continuing operations |
$ | 0.33 | $ | 0.54 | $ | 0.58 | $ | 0.55 | $ | 1.99 | $ | 0.65 | $ | 0.91 | $ | 1.55 | ||||||||||||||||
Discontinued operations |
(0.04 | ) | (0.02 | ) | (0.00 | ) | (0.02 | ) | (0.08 | ) | (0.07 | ) | (0.01 | ) | (0.08 | ) | ||||||||||||||||
Net earnings |
0.29 | 0.52 | 0.57 | 0.53 | 1.91 | 0.58 | 0.90 | 1.47 |
DOVER CORPORATION INVESTOR
SUPPLEMENT SECOND QUARTER 2010
SUPPLEMENT SECOND QUARTER 2010
DOVER CORPORATION
QUARTERLY FREE CASH FLOW INFORMATION
(unaudited)(in thousands)
QUARTERLY FREE CASH FLOW INFORMATION
(unaudited)(in thousands)
2009 | 2010 | |||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | FY 2009 | Q1 | Q2 | ||||||||||||||||||||||
Cash From Operations |
$ | 114,866 | $ | 192,436 | $ | 246,811 | $ | 247,947 | $ | 802,060 | $ | 87,066 | $ | 231,199 | ||||||||||||||
CAPEX |
(31,475 | ) | (26,976 | ) | (24,799 | ) | (36,759 | ) | (120,009 | ) | (39,336 | ) | (46,945 | ) | ||||||||||||||
Free Cash Flow |
$ | 83,391 | $ | 165,460 | $ | 222,012 | $ | 211,188 | $ | 682,051 | $ | 47,730 | $ | 184,254 | ||||||||||||||
Free Cash Flow to
Earnings From
Continuing
Operations |
136.5 | % | 164.0 | % | 206.6 | % | 206.2 | % | 183.4 | % | 39.3 | % | 107.2 | % |