July 22, 2020 - 8:00am CT
Earnings Conference Call Second Quarter 2020
Forward-Looking Statements and Non-GAAP Measures
We want to remind everyone that our comments may contain forward-looking statements that are inherently subject to uncertainties and risks, including the impacts of the novel coronavirus (COVID-19) on the global economy and on our customers, suppliers, employees, operations, business, liquidity and cash flow. We caution everyone to be guided in their analysis of Dover Corporation by referring to the documents we file from time to time with the SEC, including our Form 10-K for 2019 and Form 10-Q for the second quarter of 2020, for a list of factors that could cause our results to differ from those anticipated in any such forward-looking statements.
We would also direct your attention to our website, dovercorporation.com, where considerably more information can be found.
In addition to financial measures based on U.S. GAAP, Dover provides supplemental non-GAAP financial information. Management uses non-GAAP measures in addition to GAAP measures to understand and compare operating results across periods, make resource allocation decisions, and for forecasting and other purposes. Management believes these non-GAAP measures reflect results in a manner that enables, in many instances, more meaningful analysis of trends and facilitates comparison of results across periods and to those of peer companies. These non-GAAP financial measures have no standardized meaning presented in U.S. GAAP and may not be comparable to other similarly titled measures used by other companies due to potential differences between the companies in calculations. The use of these non-GAAP measures has limitations and they should not be considered as substitutes for measures of financial performance and financial position as prepared in accordance with U.S. GAAP. Reconciliations and definitions are included either in this presentation or in Dover's earnings release and investor supplement for the second quarter, which are available on Dover's website.
2
Summary Corporate Q2 Results and Highlights
Q2 2020 | Highlights and Comments | |||||||
Revenue change | All-in | -17% | Expectedly slower demand across segments | |||||
Material sequential improvement in June | ||||||||
(Y-o-Y) | Organic(1) | -16% | ||||||
FX impact: -1%; acquisitions offset dispositions | ||||||||
Bookings change | All-in | -22% | | Book-to-bill(3): 0.94 | ||||
(Y-o-Y) | Organic(3) | -21% | Backlog(3) remains strong (+8% Y-o-Y); increase in 4 of 5 segments | |||||
Segment EBIT margin | Reported(2) | -270 bps | Cost containment and in-flight actions yield 27% adj. decremental | |||||
margin(1) | ||||||||
improvement (Y-o-Y) | (1) | -190 bps | DFS and DPPS adj. margin increase Y-o-Y despite lower volume | |||||
Adjusted | ||||||||
Earnings | Reported | $125M | | Reported Y-o-Y change: -37% | ||||
Adjusted(1) | $164M | | Adjusted Y-o-Y change: -28% | |||||
Diluted EPS | Reported | $0.86 | | Reported Y-o-Y change: -36% | ||||
Adjusted(1) | $1.13 | | Adjusted Y-o-Y change: -28% | |||||
Cash Flow change | OpCF(4) | +$63M | Q2 FCF(1) up Y-o-Y on lower Capex, NWC management, tax | |||||
deferrals | ||||||||
(Y-o-Y) | FCF(1) | +$78M | ||||||
YTD FCF(1) up $126M Y-o-Y; liquidity position remains robust | ||||||||
2020 EPS guidance reinstated: | ||||||||
Guidance and other activities | ̶ | Reported EPS: $4.16 - $4.41 | ||||||
̶ | Adjusted EPS(1): $5.00 - $5.25 | |||||||
(1) Non-GAAP measures (definitions and reconciliations in appendix) | ||||||||
3 | (2) Refer to definition of total segment earnings (EBIT) margin in appendix | |||||||
(3) See performance measures definitions in appendix |
(4) Cash flow from operations
Q2 2020 Segment Results
Q2 2020(1)
Revenue ($M) Adj. EBIT % | |||||
Segment / Organic | / bps ∆ | Comments | |||
Change % | Y-o-Y | ||||
Relative resilience in waste handling and aerospace & defense off strong backlogs, | |||||
DEP | $342 | 15.2% | weakness in other Capex-levered industrial businesses | ||
-20% | -300 bps | Margin decline due to lower volumes and difficult year-over-year comp (Q2'19 saw peak | |||
margin). Expect margin gap to narrow in H2 as volumes recover | |||||
Sustained strong activity in above ground retail fueling in North America (incl. EMV), | |||||
DFS | $326 | 14.7% | lower demand in EMEA and in Asia largely due to expected lower activity | ||
-15% | +80 bps | Margin up on productivity gains and geo/product mix offsetting low volumes. Expect full | |||
year margin accretion for the segment | |||||
Marking & Coding resilient with strength in consumables and fast moving consumer | |||||
DII | $228 | 16.5% | goods. Textiles significantly impacted by disruption in apparel demand and retail activity | ||
-14% | -450 bps | High segment gross margin and decline in digital print drove decremental margin. Strong | |||
margin performance in Marking & Coding (~flat Y-o-Y) expected to continue | |||||
Record growth in biopharma and thermal connector business. Lower sales in industrial | |||||
DPPS | $309 | 23.4% | pumps and precision components. Plastics expectedly lower due to H2-geared backlog | ||
-9% | +60 bps | Margin improvement on productivity gains and mix. Expect to hold absolute profits | |||
approximately flat for full year | |||||
Resilience in heat exchangers. Expectedly weak demand in foodservice and slow | |||||
$294 | 6.2% | backlog conversion in food retail due to COVID disruption | |||
DRFE | Proactive production curtailments resulted in negative fixed cost absorption and Q2 | ||||
-20% | -550 bps | ||||
margin decline. Cost and productivity actions improved margins intra-quarter. Expect H2 | |||||
Y-o-Y growth in absolute earnings and in margin
- Non-GAAPreconciliations in appendix
4
Q2 2020 Revenue & Bookings
Revenue
Geographic Detail | Change in Organic Revenue(1): -$289M, or -16.0% | |
Organic Rev | ||||||||||||||||
Growth(1) | ||||||||||||||||
OTHER | 3% | (33)% | ||||||||||||||
ASIA | 11% | (14)% | ||||||||||||||
1,811 | -86 | -58 | -37 | -30 | -78 | -24 | 1 | 1,499 | ($M) | |||||||
Q2 2019 | DEP | DFS | DII | DPPS | DRFE | FX | ACQ./ | Q2 2020 | ||||||||
DISP. (2) | ||||||||||||||||
(19)% | Organic | |||||||||||||||
EUROPE | 21% | |||||||||||||||
Bookings(4) | ||||||||||||||||
OTHER AMER. | 8% | (34)% | Change in Organic Bookings(4): -$375M, or -20.6% | |||||||||||||
US | 57% | (10)% | 1,816 | -119 | -72 | -43 | -97 | -44 | -29 | 1 | 1,413 | ($M) | ||||
Q2 2019 | DEP | DFS | DII | DPPS | DRFE | FX | ACQ./ | Q2 2020 | ||||||||
Organic | DISP. (3) | |||||||||||||||
Full DOV | ||||||||||||||||
June vs. May '20 | 12% | 30% | 22% | 11% | 21% | 19% | ||||||||||
Bookings(4) Change | ||||||||||||||||
Q2 Y-o-Y Backlog(4) | -39 /-9% | 13 / 7% | 52 / 45% | 1 / -% | 80 / 26% | 106 / 8% | ||||||||||
Q2 2020 % of Revenue | Change ($ / %) | |||||||||||||||
Note: $ in millions. Numbers may not add due to rounding | ||||||||||||||||
(1) | Non-GAAP measure (definition and reconciliation in appendix) | (3) | Acquisitions: $13M, dispositions: $12M | |||||||||||||
5 | (2) | Acquisitions: $13M, dispositions: $12M | (4) See performance measure definitions in appendix | |||||||||||||
Q2 2020 Adjusted Segment EBIT and Adjusted Net Earnings
Change in Adjusted Segment EBIT (3)
-$83M | |||||||||||
20.7% | |||||||||||
17.2% | 19.5% | ||||||||||
15.2% | |||||||||||
311 | 65 | 376 | -27 | -7 | -16 | -4 | -28 | 293 | -65 | 228 | ($M) |
ADJ. EBIT | D&A (1) | ADJ. EBITDA | DEP | DFS | DII | DPPS | DRFE | ADJ. EBITDA | D&A (2) | ADJ. EBIT | |
Q2 2019 | Q2 2020 |
Change in Adjusted Net Earnings (3)
-$65M | |||||||||||
12.7% | |||||||||||
11.0% | |||||||||||
198 | 5 | 26 | 229 | -83 | -2 | 20 | 164 | -26 | -13 | -1 | 125 |
($M) | |||||||||||
GAAP | RIGHT | ACQ. | ADJ. | SEGMENT | CORP. | INT./TAX | ADJ. | ACQ. | RIGHT | ADJ. ON | GAAP |
EARNINGS | SIZING | AMORT. | EARNINGS | EBIT | EXPENSE | EXPENSE | EARNINGS | AMORT. | SIZING | SALE OF | EARNINGS |
CHINO | |||||||||||
Q2 2019 | Q2 2020 |
(1) | Depreciation: $30M, Amortization: $35M | Note: $ in millions. Numbers may not add due to rounding | |
6 | (2) | Depreciation: $31M, Amortization: $34M | |
(3) | Non-GAAP measures (definitions and reconciliations in appendix) |
Year-to-Date Free Cash Flow
$M | YTD '20 | YTD '19 | ∆ |
Net earnings | 301 | 304 | -3 |
Adjustments for (gains) losses(1) | (6) | 47 | -53 |
D&A | 136 | 136 | +1 |
Change in working capital | (80) | (164) | +84 |
Change in other(2) | (4) | (89) | +85 |
Cash flow from operations | 348 | 233 | +114 |
Capex | (79) | (91) | 12 |
Free cash flow(3) | 269 | 142 | +126 |
FCF % of revenue(3) | 8.5% | 4.0% | +450 bps |
FCF % of adj. earnings(3) | 73.0% | 34.5% | +3,850 bps |
- NWC management led to improved FCF conversion
- Q2 benefited by ~$40M of deferred US tax payments (to be paid in Q3)
- Capex on "in-flight" committed projects largely completed in H1 '20
Note: Numbers may not add due to rounding
(1) | Includes gain on disposition and loss on assets held for sale | |
7 | (2) | Includes stock-based compensation and changes in other current and non-current assets and liabilities |
(3) | Non-GAAP measures (reconciliation on this slide, definitions in appendix) |
Q2 2020: Balance Sheet Update
($ in billions) | 2.2x | |
2.9 | |
Prudent | 1.3 |
Leverage(1) | |
Net Debt | LTM ADJ. |
EBITDA | |
1.6 |
- Flexible and conservative capital structure in line with long term objective
- Investment grade credit with "margin of safety"
0.5 | $450M New | |||||
Revolver Capacity | ||||||
Improved | 1.0 | 0.5 | Legacy Revolver | |||
Capacity | ||||||
Liquidity(2) | 0.6 | |||||
0.6 | Cash | |||||
0.3 | ||||||
Q2 '19 | Q2 '20 |
Established new $450M revolver facility in Q2, | |
$1B legacy revolver facility remains in place | |
| Re-entered stabilized commercial paper market |
| No long term debt maturities until 2025 |
65
Principled years Capital
Allocation ~$225
million
Consecutive years of
increasing dividend
Net year-to-date highly- synergistic bolt-on acquisitions(3)
Continue to pay dividend | |
| Continue to pursue attractive bolt-on M&A |
opportunities | |
| Lifting suspension of share repurchases |
Note: Numbers may not add due to rounding
(1) | Net debt and LTM adjusted EBITDA are non-GAAP measures (definitions and reconciliations in appendix) | |
8 | (2) | Q2 '19 and Q2 '20 had $358M and $505M of commercial paper balance, respectively, which nets against legacy revolver capacity |
(3) | Represents $239M of cash paid for acquisitions less $17M of cash proceeds from the sale of AMS Chino |
Demand Outlook for H2 2020
Segment | H2 Outlook | Demand Outlook Comments |
vs. Q2(1) | ||
Strong backlog and visibility in aerospace & defense (microwave products); improvement in short- | ||
DEP | cycle businesses (automotive aftermarket, industrial automation) | |
Orders slowed in waste handling driven by pull-back in industry capex and municipal spend | ||
reductions, backlog remains strong |
DFS
DII
DPPS
DRFE
- NA above-ground remains resilient and supported by EMV
- Global activity lower on challenging comparable from 2019, expiration of China double-wall, global decline in miles driven and decline in capital budgets for integrated oil (esp. China and Europe)
- Transportation components and vehicle wash impacted but recovering
- Marking & coding remains steady on robust demand in FMCG and consumables as well as pent- up demand (maintenance postponed due to travel restrictions) in printers and services
- Textile digital printing operating at a reduced capacity; apparel/fashion markets remain challenged, but signs of order upticks at end of Q2
- Continued robust growth in biopharma and thermal connectors, improvement in industrial pumps on improving short cycle trends
- Strong backlog and visibility support stronger H2 in plastics processing; continued slowing in precision components, mainly in O&G and power gen
- Resilience in heat exchangers (esp. non-HVAC markets) and expected H2 deliveries from the large backlog in aluminum can making
- Expect food retail to begin shipping against a healthy backlog; possible upside from pent-up demand due to elevated wear & tear of field equipment in H1 and delayed maintenance/remodels
- Foodservice equipment (~10% of segment) to remain challenged through year-end
- Denotes directional assessment of expected year-over-year revenue change in H2 2020 compared to Q2 2020
9 | - H2 YoY decline at a slower rate vs. Q2 | - H2 Trajectory approximately in line with Q2 |
- H2 YoY growth or decline at a rate less than 50% of that seen in Q2 |
FY2020 Guidance
Revenue
EBIT
Conversion(1)
- Negative FY organic revenue(1) change
- Sequential improvement from Q2 through Q3 and Q4
- 20-25%full year decremental margin(1) range
- Revising favorably (vs. 25-30% on Q1 call) on back of strong first half performance
| Corp Expense: $110M - $115M | |
Corporate | | Interest Expense: $105M - $108M |
Items | | Tax Rate: 20 - 22% |
- Free Cash Flow(1) Conversion:
- 100+% of Adjusted Net Earnings
Cash Flow
- 10-12% of Revenue
- Capex: $140M - $160M
Reported: $4.16 - $4.41 | ||
EPS | Adjusted(1): $5.00 - $5.25 | |
(1) Non-GAAP measure (definition in appendix)
10
Appendix
11
Q2 2019 to Q2 2020 Revenue and Bookings Bridges by Segment
Revenue Bridge by Segment
($ in millions) | ||||||||
DEP | DFS | DII | DPPS | DRFE | Total | |||
Q2 2019 Revenue | 430 | 391 | 267 | 339 | 385 | 1,811 | ||
Organic Growth | (86) | (58) | (37) | (30) | (78) | (289) | ||
FX | (2) | (6) | (9) | (4) | (2) | (24) | ||
Acquisitions / Dispositions | 1 | - | 8 | 4 | (12) | 1 | ||
Q2 2020 Revenue | 342 | 326 | 228 | 309 | 294 | 1,499 | ||
Bookings Bridge by Segment | ||||||||
($ in millions) | ||||||||
DEP | DFS | DII | DPPS | DRFE | Total | |||
Q2 2019 Bookings | 397 | 394 | 264 | 376 | 384 | 1,816 | ||
Organic Growth | (119) | (72) | (43) | (97) | (44) | (375) | ||
FX | (2) | (11) | (9) | (5) | (2) | (29) | ||
Acquisitions / Dispositions | 1 | - | 10 | 2 | (12) | 1 | ||
Q2 2020 Bookings | 278 | 311 | 221 | 276 | 326 | 1,413 |
Note: Numbers may not add due to rounding
12
Q2 2020 Organic Revenue and Bookings Bridges
Q2 2020 Segment Growth Factors
Revenue Growth | Bookings Growth | |||
Organic | ||||
Engineered Products | -20.1% | -29.8% | ||
Fueling Solutions | -14.8% | -18.2% | ||
Imaging & Identification | -14.0% | -16.5% | ||
Pumps & Process Solutions | -8.8% | -25.7% | ||
Refrigeration & Food Equipment | -20.2% | -11.6% | ||
Total Organic | -16.0% | -20.6% | ||
Acquisitions | 0.7% | 0.7% | ||
Dispositions | -0.7% | -0.6% | ||
Currency translation | -1.2% | -1.7% | ||
Total | -17.2% | -22.2% |
Q2 2020 Geographic Revenue Growth Factors
Revenue Growth
Organic | |
US | -10.3% |
Other Americas | -33.5% |
Europe | -19.5% |
Asia | -14.3% |
Other | -33.1% |
Total Organic | -16.0% |
Acquisitions | 0.7% |
Dispositions | -0.7% |
Currency translation | -1.2% |
Total | -17.2% |
Note: Numbers may not add due to rounding
13
Reconciliation of Q2 2020 Net Earnings to Adj. EBIT and Adj. EBITDA and Calculation of Adj. EBIT Margin and Adj. EBITDA Margin by Segment
Q2 2020 | ||||||
($ in millions) | DEP | DFS | DII | DPPS | DRFE | Total |
Revenue | 342 | 326 | 228 | 309 | 294 | 1,499 |
Net earnings | - | - | - | - | - | 125 |
Add back: | ||||||
Corporate expense | - | - | - | - | - | 27 |
Interest expense, net | - | - | - | - | - | 28 |
Income tax expense | - | - | - | - | - | 32 |
Segment earnings (EBIT) | 48 | 47 | 38 | 68 | 11 | 212 |
EBIT % | 13.9% | 14.5% | 16.7% | 21.9% | 3.9% | 14.1% |
Adjustments: | ||||||
Rightsizing and other costs | 4 | 1 | (1) | 5 | 6 | 15 |
Loss on disposition | - | - | - | - | 1 | 1 |
Adjusted EBIT - Segment | 52 | 48 | 38 | 72 | 18 | 228 |
Adjusted EBIT % | 15.2% | 14.7% | 16.5% | 23.4% | 6.2% | 15.2% |
Adjusted depreciation and amortization expense(1) | 10 | 18 | 9 | 17 | 11 | 65 |
Adjusted EBITDA - Segment | 62 | 66 | 47 | 89 | 30 | 293 |
Adjusted EBITDA % | 18.0% | 20.2% | 20.5% | 28.9% | 10.1% | 19.5% |
14
Note: Numbers may not add due to rounding
(1) Adjusted depreciation and amortization expense excludes depreciation and amortization included within rightsizing and other costs
Reconciliation of Q2 2019 Net Earnings to Adj. EBIT and Adj. EBITDA and Calculation of Adj. EBIT Margin and Adj. EBITDA Margin by Segment
Q2 2019 | ||||||
($ in millions) | DEP | DFS | DII | DPPS | DRFE | Total |
Revenue | 430 | 391 | 267 | 339 | 385 | 1,811 |
Net earnings | - | - | - | - | - | 198 |
Add back: | ||||||
Corporate expense | - | - | - | - | - | 25 |
Interest expense, net | - | - | - | - | - | 31 |
Income tax expense | - | - | - | - | - | 52 |
Segment earnings (EBIT) | 77 | 53 | 55 | 76 | 44 | 305 |
EBIT % | 17.9% | 13.5% | 20.5% | 22.5% | 11.5% | 16.8% |
Adjustments: | ||||||
Rightsizing and other costs | 1 | 2 | 1 | 1 | 1 | 6 |
Adjusted EBIT - Segment | 78 | 54 | 56 | 77 | 45 | 311 |
Adjusted EBIT % | 18.2% | 13.9% | 21.0% | 22.8% | 11.7% | 17.2% |
Adjusted depreciation and amortization expense (1) | 10 | 19 | 7 | 16 | 13 | 65 |
Adjusted EBITDA - Segment | 88 | 73 | 63 | 93 | 58 | 376 |
Adjusted EBITDA % | 20.5% | 18.8% | 23.7% | 27.6% | 15.0% | 20.7% |
15
Note: Numbers may not add due to rounding
(1) Adjusted depreciation and amortization expense excludes depreciation and amortization included within rightsizing and other costs
Reconciliation of Free Cash Flow and Net Debt
Free Cash Flow | |||||
($ millions) | Q2 2020 | Q2 2019 | Q2 YTD | Q2 YTD | |
2020 | 2019 | ||||
Net Cash Provided by Operating Activities | 272 | 209 | 348 | 233 | |
Capital Expenditures | (39) | (54) | (79) | (91) | |
Free Cash Flow | 233 | 155 | 269 | 142 | |
Free Cash Flow as a % of Earnings | 186.6% | 78.1% | 89.2% | 46.8% | |
Free Cash Flow as a % of Adjusted Earnings | 141.6% | 67.5% | 73.0% | 34.5% | |
Free Cash Flow as a % of Revenue | 15.5% | 8.5% | 8.5% | 4.0% | |
Net Debt | |||||
($ in millions) | Q2 '20 | ||||
Short term borrowings | - | ||||
Commercial paper | 505 | ||||
Notes payables | 505 | ||||
Long-term debt | 3,001 | ||||
Total debt | 3,506 | ||||
Less: Cash and cash equivalents | (649) | ||||
Net debt | 2,857 |
Note: Numbers may not add due to rounding
16
Reconciliation of Adjusted Net Earnings to Net Earnings and Calculation of Adjusted Diluted EPS under U.S. GAAP
($ in millions, except per share data) | |||||||
Q2 2020 | Q2 2019 | Q2 YTD | Q2 YTD | ||||
2020 | 2019 | ||||||
Net earnings ($) | 125 | 198 | 301 | 304 | |||
Acquisition-related amortization, pre tax | 34 | 35 | 68 | 71 | |||
Acquisition-related amortization, tax impact | (8) | (9) | (17) | (18) | |||
Rightsizing and other costs, pre tax | 17 | 6 | 25 | 10 | |||
Rightsizing and other costs, tax impact | (3) | (1) | (5) | (2) | |||
Loss (gain) on disposition, pre tax | 1 | - | (6) | - | |||
Loss (gain) on disposition, tax impact | (0) | - | 1 | - | |||
Loss on assets held for sale | - | - | - | 47 | |||
Adjusted net earnings ($) | 164 | 229 | 368 | 412 | |||
Weighted average shares outstanding - diluted | 145 | 147 | 145 | 147 | |||
Diluted EPS ($) | 0.86 | 1.35 | 2.07 | 2.07 | |||
Acquisition-related amortization, pre tax | 0.24 | 0.24 | 0.47 | 0.48 | |||
Acquisition-related amortization, tax impact | (0.06) | (0.06) | (0.12) | (0.12) | |||
Rightsizing and other costs, pre tax | 0.12 | 0.04 | 0.17 | 0.07 | |||
Rightsizing and other costs, tax impact | (0.02) | (0.01) | (0.03) | (0.02) | |||
Loss (gain) on disposition, pre tax | 0.00 | - | (0.04) | - | |||
Loss (gain) on disposition, tax impact | (0.00) | - | 0.01 | - | |||
Loss on assets held for sale | - | - | - | 0.32 | |||
Adjusted diluted EPS ($) | 1.13 | 1.56 | 2.53 | 2.80 | |||
Note: Numbers may not add due to rounding
17
Reconciliation of Corporate Last Twelve Months ("LTM") Adjusted
EBITDA and Decremental Margin
LTM Adjusted EBITDA | |||||||
($ in millions) | Q3 '19 | Q4 '19 | Q1 '20 | Q2 '20 | LTM | ||
Net earnings | 206 | 168 | 176 | 125 | 675 | ||
Add back: | |||||||
Corporate expense | 29 | 40 | 24 | 27 | 120 | ||
Interest expense, net | 30 | 29 | 26 | 28 | 113 | ||
Income tax expense | 52 | 29 | 37 | 32 | 150 | ||
Loss on extinguishment of debt | - | 24 | - | - | 24 | ||
Segment earnings (EBIT) | 317 | 290 | 264 | 212 | 1,083 | ||
Adjustments: | |||||||
Rightsizing and other costs | 3 | 13 | 7 | 15 | 38 | ||
(Gain) loss on disposition | - | - | (7) | 1 | (6) | ||
Adjusted EBIT - Segment | 320 | 304 | 264 | 228 | 1,116 | ||
Adjusted depreciation and amortization (2) | 65 | 67 | 65 | 65 | 262 | ||
Adjusted Segment EBITDA | 385 | 371 | 329 | 293 | 1,378 | ||
Less: Corporate expenses (1) | (29) | (64) | (24) | (27) | (144) | ||
Plus: Corporate rightsizing & other costs (1) | - | 28 | 1 | 2 | 31 | ||
Plus: Corporate depreciation & amortization | 2 | 2 | 2 | 2 | 7 | ||
Adjusted Corporate EBITDA | 359 | 337 | 308 | 269 | 1,272 | ||
Decremental Margin | ||||||||
($ in millions) | Q2 '20 | Q2 '19 | ∆ | |||||
Revenue | 1,499 | 1,811 | (312) | |||||
Adjusted EBIT - Segment | 228 | 311 | (83) | |||||
Decremental Margin | 27% | |||||||
Note: Numbers may not add due to rounding | ||||||||
18 | (1) | Q4 '19 corporate expenses and rightsizing & other costs include a $24M loss on extinguishment of debt | ||||||
(2) | Adjusted depreciation and amortization expense excludes depreciation and amortization included within rightsizing and other costs |
Reconciliation of EPS to Adjusted EPS
Range | ||
2020 Guidance for Earnings per Share (GAAP) | $4.16 | $4.41 |
Acquisition-related amortization, net | 0.71- | |
Rightsizing and other costs, net | 0.16- | |
Gain on disposition, net | (0.03) | |
2020 Guidance for Adjusted Earnings per Share (Non-GAAP) | $5.00 | $5.25 |
Note: Numbers may not add due to rounding
19
Non-GAAP Definitions
Definitions of Non-GAAP Measures:
Adjusted Net Earnings: is defined as net earnings adjusted for the effect of acquisition-related amortization, rightsizing and other costs, a 2019 loss on assets held for sale and a 2020 gain on disposition.
Adjusted Diluted Net Earnings Per Share: is defined as 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. The bps change Y-o-Y is calculated as the difference between adjusted EBIT margin for the current period and the prior period.
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.
EBIT Conversion / Decremental Margin: is defined as the change in total adjusted segment earnings (EBIT) divided by the change in revenue.
Free Cash Flow: is defined as 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. Free cash flow as a percentage of adjusted net earnings equals free cash flow divided by adjusted net earnings.
Organic Revenue Growth: is defined as revenue growth excluding the impact of foreign currency exchange rates and the impact of acquisitions and dispositions.
Net debt: is defined as total debt minus cash and cash equivalents.
LTM Adjusted EBITDA: is defined as adjusted segment EBITDA, less corporate expenses, plus corporate rightsizing and other costs and corporate depreciation and amortization.
The tables included in this presentation provide reconciliations of the non-GAAP measures used in this presentation to the most directly comparable U.S. GAAP measures. Further information regarding management's use of these non-GAAP measures is included in Dover's earnings release and investor supplement for the second quarter.
20
Performance Measure Definitions
Definitions of Performance Measures:
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 acquisitions 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 been satisfied. This metric is useful as it represents the aggregate amount we expect to recognize as revenue in the future.
Book-to-bill is a ratio of the amount of bookings received from customers during a period divided by the amount of revenue recorded during that same period. This metric is a useful indicator of demand.
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.
21
Attachments
- Original document
- Permalink
Disclaimer
Dover Corporation published this content on 22 July 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 22 July 2020 10:45:06 UTC