Three Months Ended December 31, | Years Ended December 31, | |||||||||||
($ in millions, except per share data) | 2021 | 2020 | % Change | 2021 | 2020 | % Change | ||||||
U.S. GAAP | ||||||||||||
Revenue | $ | 1,989 | $ | 1,780 | 12 | % | $ | 7,907 | $ | 6,684 | 18 | % |
Net earnings 1
| 363 | 182 | 99 | % | 1,124 | 683 | 64 | % | ||||
Diluted EPS
| 2.49 | 1.25 | 99 | % | 7.74 | 4.70 | 65 | % | ||||
Non-GAAP | ||||||||||||
Organic revenue change | 11 | % | 15 | % | ||||||||
Adjusted net earnings 2
| 259 | 225 | 15 | % | 1,109 | 824 | 35 | % | ||||
Adjusted diluted EPS | 1.78 | 1.55 | 15 | % | 7.63 | 5.67 | 35 | % |
Three Months Ended December 31, | Years Ended December 31, | |||||||
2021 | 2020 | 2021 | 2020 | |||||
Revenue | $ | 1,989,235 | $ | 1,780,390 | $ | 7,907,081 | $ | 6,683,760 |
Cost of goods and services | 1,267,748 | 1,128,941 | 4,937,295 | 4,209,741 | ||||
Gross profit | 721,487 | 651,449 | 2,969,786 | 2,474,019 | ||||
Selling, general, and administrative expenses | 438,685 | 405,520 | 1,688,278 | 1,541,032 | ||||
Operating earnings | 282,802 | 245,929 | 1,281,508 | 932,987 | ||||
Interest expense | 26,402 | 28,234 | 106,319 | 111,937 | ||||
Interest income | (1,353) | (700) | (4,441) | (3,571) | ||||
Gain on dispositions | (206,338) | - | (206,338) | (5,213) | ||||
Other income, net | 3,378 | (2,013) | (14,858) | (11,900) | ||||
Earnings before provision for income taxes | 460,713 | 220,408 | 1,400,826 | 841,734 | ||||
Provision for income taxes | 97,928 | 38,302 | 277,008 | 158,283 | ||||
Net earnings | $ | 362,785 | $ | 182,106 | $ | 1,123,818 | $ | 683,451 |
Net earnings per share: | ||||||||
Basic | $ | 2.52 | $ | 1.27 | $ | 7.81 | $ | 4.74 |
Diluted | $ | 2.49 | $ | 1.25 | $ | 7.74 | $ | 4.70 |
Weighted average shares outstanding: | ||||||||
Basic | 144,005 | 143,954 | 143,923 | 144,050 | ||||
Diluted | 145,460 | 145,355 | 145,273 | 145,393 | ||||
Dividends paid per common share | $ | 0.50 | $ | 0.50 | $ | 1.99 | $ | 1.97 |
* Per share data may be impacted by rounding. |
2021 | 2020 | |||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | FY 2021 | Q1 | Q2 | Q3 | Q4 | FY 2020 | |||||||||||
REVENUE | ||||||||||||||||||||
Engineered Products | $ | 428,127 | $ | 442,091 | $ | 447,798 | $ | 462,811 | $ | 1,780,827 | $ | 408,160 | $ | 342,380 | $ | 386,562 | $ | 394,175 | $ | 1,531,277 |
Clean Energy & Fueling
| 389,678 | 437,042 | 410,561 | 410,872 | 1,648,153 | 359,982 | 326,495 | 380,511 | 409,294 | 1,476,282 | ||||||||||
Imaging & Identification | 284,328 | 294,076 | 292,535 | 292,428 | 1,163,367 | 256,765 | 227,977 | 265,690 | 287,746 | 1,038,178 | ||||||||||
Pumps & Process Solutions | 394,377 | 428,701 | 438,240 | 447,316 | 1,708,634 | 319,536 | 309,095 | 347,875 | 347,497 | 1,324,003 | ||||||||||
Climate & Sustainability Technologies
| 372,077 | 430,506 | 429,425 | 376,167 | 1,608,175 | 311,913 | 293,527 | 368,395 | 342,255 | 1,316,090 | ||||||||||
Intra-segment eliminations | (686) | (740) | (290) | (359) | (2,075) | (417) | (299) | (777) | (577) | (2,070) | ||||||||||
Total consolidated revenue | $ | 1,867,901 | $ | 2,031,676 | $ | 2,018,269 | $ | 1,989,235 | $ | 7,907,081 | $ | 1,655,939 | $ | 1,499,175 | $ | 1,748,256 | $ | 1,780,390 | $ | 6,683,760 |
NET EARNINGS | ||||||||||||||||||||
Segment Earnings: | ||||||||||||||||||||
Engineered Products 1
| $ | 68,779 | $ | 62,720 | $ | 71,717 | $ | 82,295 | $ | 285,511 | $ | 69,094 | $ | 47,702 | $ | 64,890 | $ | 56,481 | $ | 238,167 |
Clean Energy & Fueling
| 66,480 | 78,755 | 65,593 | 60,560 | 271,388 | 53,498 | 47,214 | 66,601 | 69,661 | 236,974 | ||||||||||
Imaging & Identification | 56,992 | 60,747 | 63,419 | 55,989 | 237,147 | 51,482 | 38,046 | 51,928 | 52,017 | 193,473 | ||||||||||
Pumps & Process Solutions | 123,645 | 138,632 | 142,414 | 142,172 | 546,863 | 66,079 | 67,702 | 89,786 | 81,709 | 305,276 | ||||||||||
Climate & Sustainability Technologies 2
| 38,117 | 48,971 | 42,841 | 192,693 | 322,622 | 23,529 | 11,459 | 40,159 | 27,725 | 102,872 | ||||||||||
Total segment earnings (EBIT) | 354,013 | 389,825 | 385,984 | 533,709 | 1,663,531 | 263,682 | 212,123 | 313,364 | 287,593 | 1,076,762 | ||||||||||
Corporate expense / other | 38,620 | 40,762 | 33,498 | 47,947 | 160,827 | 24,097 | 27,311 | 35,603 | 39,651 | 126,662 | ||||||||||
Interest expense | 26,823 | 26,661 | 26,433 | 26,402 | 106,319 | 27,268 | 28,711 | 27,724 | 28,234 | 111,937 | ||||||||||
Interest income | (680) | (942) | (1,466) | (1,353) | (4,441) | (1,183) | (728) | (960) | (700) | (3,571) | ||||||||||
Earnings before provision for income taxes | 289,250 | 323,344 | 327,519 | 460,713 | 1,400,826 | 213,500 | 156,829 | 250,997 | 220,408 | 841,734 | ||||||||||
Provision for income taxes | 56,481 | 58,836 | 63,763 | 97,928 | 277,008 | 37,221 | 32,063 | 50,697 | 38,302 | 158,283 | ||||||||||
Net earnings | $ | 232,769 | $ | 264,508 | $ | 263,756 | $ | 362,785 | $ | 1,123,818 | $ | 176,279 | $ | 124,766 | $ | 200,300 | $ | 182,106 | $ | 683,451 |
SEGMENT MARGIN | ||||||||||||||||||||
Engineered Products 1
| 16.1% | 14.2% | 16.0% | 17.8% | 16.0% | 16.9% | 13.9% | 16.8% | 14.3% | 15.6% | ||||||||||
Clean Energy & Fueling
| 17.1% | 18.0% | 16.0% | 14.7% | 16.5% | 14.9% | 14.5% | 17.5% | 17.0% | 16.1% | ||||||||||
Imaging & Identification | 20.0% | 20.7% | 21.7% | 19.1% | 20.4% | 20.1% | 16.7% | 19.5% | 18.1% | 18.6% | ||||||||||
Pumps & Process Solutions | 31.4% | 32.3% | 32.5% | 31.8% | 32.0% | 20.7% | 21.9% | 25.8% | 23.5% | 23.1% | ||||||||||
Climate & Sustainability Technologies 2
| 10.2% | 11.4% | 10.0% | 51.2% | 20.1% | 7.5% | 3.9% | 10.9% | 8.1% | 7.8% | ||||||||||
Total segment operating margin | 19.0% | 19.2% | 19.1% | 26.8% | 21.0% | 15.9% | 14.1% | 17.9% | 16.2% | 16.1% | ||||||||||
DEPRECIATION AND AMORTIZATION EXPENSE | ||||||||||||||||||||
Engineered Products | $ | 14,047 | $ | 11,981 | $ | 11,123 | $ | 11,493 | $ | 48,644 | $ | 10,122 | $ | 9,722 | $ | 10,717 | $ | 12,042 | $ | 42,603 |
Clean Energy & Fueling
| 19,269 | 19,475 | 19,920 | 19,346 | 78,010 | 18,339 | 17,968 | 18,014 | 18,482 | 72,803 | ||||||||||
Imaging & Identification | 9,593 | 9,294 | 9,821 | 9,802 | 38,510 | 8,769 | 9,224 | 9,809 | 10,576 | 38,378 | ||||||||||
Pumps & Process Solutions | 16,926 | 16,866 | 17,843 | 17,440 | 69,075 | 18,336 | 17,572 | 17,206 | 19,077 | 72,191 | ||||||||||
Climate & Sustainability Technologies
| 12,096 | 12,077 | 12,392 | 12,069 | 48,634 | 11,548 | 11,421 | 12,081 | 11,491 | 46,541 | ||||||||||
Corporate | 1,875 | 1,826 | 1,812 | 1,737 | 7,250 | 1,638 | 1,696 | 1,662 | 1,539 | 6,535 | ||||||||||
Total depreciation and amortization expense | $ | 73,806 | $ | 71,519 | $ | 72,911 | $ | 71,887 | $ | 290,123 | $ | 68,752 | $ | 67,603 | $ | 69,489 | $ | 73,207 | $ | 279,051 |
1 Q4 and FY2021 include a $24,723 gain related to the disposition of our Race Winning Brands ("RWB") equity method investment. Q3 and FY 2021 include a $9,078 payment received for previously incurred restructuring costs related to a product line exit.
| ||||||||||||||||||||
2 Q4 and FY2021 include a $181,615 gain on the disposition of Unified Brands ("UB"), a $12,073 other than temporary impairment charge related to an equity method investment, and a $6,072 write-off of assets incurred in connection with an exit from certain Latin America countries. Q1, Q2, Q3, and FY 2020 include a $6,551 gain, a $781 expense, a $557 expense, and a $5,213 gain, respectively, on disposition of the Chino, California branch of The AMS Group ("AMS Chino"). Q2 and FY 2020 also include a $3,640 write-off of assets.
|
Earnings Per Share | ||||||||||||||||||||
2021 | 2020 | |||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | FY 2021 | Q1 | Q2 | Q3 | Q4 | FY 2020 | |||||||||||
Net earnings per share: | ||||||||||||||||||||
Basic | $ | 1.62 | $ | 1.84 | $ | 1.83 | $ | 2.52 | $ | 7.81 | $ | 1.22 | $ | 0.87 | $ | 1.39 | $ | 1.27 | $ | 4.74 |
Diluted | $ | 1.61 | $ | 1.82 | $ | 1.81 | $ | 2.49 | $ | 7.74 | $ | 1.21 | $ | 0.86 | $ | 1.38 | $ | 1.25 | $ | 4.70 |
Net earnings and weighted average shares used in calculated earnings per share amounts are as follows: | ||||||||||||||||||||
Net earnings | $ | 232,769 | $ | 264,508 | $ | 263,756 | $ | 362,785 | $ | 1,123,818 | $ | 176,279 | $ | 124,766 | $ | 200,300 | $ | 182,106 | $ | 683,451 |
Weighted average shares outstanding: | ||||||||||||||||||||
Basic | 143,765 | 143,941 | 143,976 | 144,005 | 143,923 | 144,259 | 143,955 | 144,032 | 143,954 | 144,050 | ||||||||||
Diluted | 144,938 | 145,118 | 145,440 | 145,460 | 145,273 | 145,782 | 144,995 | 145,289 | 145,355 | 145,393 | ||||||||||
* Per share data may be impacted by rounding. |
December 31, 2021 | December 31, 2020 | |||
Assets: | ||||
Cash and cash equivalents | $ | 385,504 | $ | 513,075 |
Receivables, net of allowances | 1,347,514 | 1,137,223 | ||
Inventories, net | 1,191,095 | 835,804 | ||
Prepaid and other current assets | 137,596 | 133,085 | ||
Property, plant and equipment, net | 957,310 | 897,326 | ||
Goodwill | 4,558,822 | 4,072,542 | ||
Intangible assets, net | 1,359,522 | 1,083,772 | ||
Other assets and deferred charges | 466,264 | 479,247 | ||
Total assets | $ | 10,403,627 | $ | 9,152,074 |
Liabilities and Stockholders' Equity: | ||||
Notes payable | $ | 105,702 | $ | - |
Payables, accrued expenses and other current liabilities | 2,144,639 | 1,738,798 | ||
Deferred taxes and other non-current liabilities | 945,044 | 918,674 | ||
Long-term debt | 3,018,714 | 3,108,829 | ||
Stockholders' equity | 4,189,528 | 3,385,773 | ||
Total liabilities and stockholders' equity | $ | 10,403,627 | $ | 9,152,074 |
Years Ended December 31, | ||||
2021 | 2020 | |||
Operating activities: | ||||
Net earnings | $ | 1,123,818 | $ | 683,451 |
Depreciation and amortization | 290,123 | 279,051 | ||
Stock-based compensation | 31,111 | 25,026 | ||
Contributions to employee benefit plans | (14,383) | (19,801) | ||
Gain on dispositions | (206,338) | (5,213) | ||
Net change in assets and liabilities | (108,466) | 142,296 | ||
Net cash provided by operating activities | 1,115,865 | 1,104,810 | ||
Investing activities: | ||||
Additions to property, plant and equipment | (171,465) | (165,692) | ||
Acquisitions (net of cash and cash equivalents acquired) | (1,112,075) | (335,786) | ||
Proceeds from the sale of property, plant and equipment | 7,070 | 7,207 | ||
Proceeds from dispositions | 274,982 | 15,400 | ||
Other | 8,735 | (2,508) | ||
Net cash used in investing activities | (992,753) | (481,379) | ||
Financing activities: | ||||
Change in commercial paper and notes payable, net | 105,000 | (84,700) | ||
Dividends to stockholders | (286,896) | (284,312) | ||
Purchase of common stock | (21,637) | (106,279) | ||
Payments to settle employee tax obligations on exercise | (41,924) | (28,476) | ||
Other | (4,423) | (2,523) | ||
Net cash used in financing activities | (249,880) | (506,290) | ||
Effect of exchange rate changes on cash | (803) | (1,319) | ||
Net (decrease) increase in cash and cash equivalents | (127,571) | 115,822 | ||
Cash and cash equivalents at beginning of period | 513,075 | 397,253 | ||
Cash and cash equivalents at end of period | $ | 385,504 | $ | 513,075 |
2021 | 2020 | |||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | FY 2021 | Q1 | Q2 | Q3 | Q4 | FY 2020 | |||||||||||
Adjusted net earnings: | ||||||||||||||||||||
Net earnings | $ | 232,769 | $ | 264,508 | $ | 263,756 | $ | 362,785 | $ | 1,123,818 | $ | 176,279 | $ | 124,766 | $ | 200,300 | $ | 182,106 | $ | 683,451 |
Acquisition-related amortization, pre-tax 1
| 35,516 | 35,162 | 35,587 | 35,715 | 141,980 | 34,062 | 34,101 | 35,325 | 35,027 | 138,515 | ||||||||||
Acquisition-related amortization, tax impact 2
| (8,720) | (8,571) | (8,700) | (8,763) | (34,754) | (8,411) | (8,451) | (8,810) | (8,695) | (34,367) | ||||||||||
Rightsizing and other costs (benefits), pre-tax 3
| 4,162 | 10,779 | (3,201) | 26,696 | 38,436 | 7,859 | 16,840 | 5,848 | 20,925 | 51,472 | ||||||||||
Rightsizing and other costs (benefits), tax impact 2
| (1,031) | (2,597) | 902 | (4,610) | (7,336) | (1,605) | (3,452) | (1,343) | (4,402) | (10,802) | ||||||||||
(Gain) loss on dispositions, pre-tax 4
| - | - | - | (206,338) | (206,338) | (6,551) | 781 | 557 | - | (5,213) | ||||||||||
(Gain) loss on dispositions, tax-impact 2
| - | - | - | 53,218 | 53,218 | 1,592 | (190) | (135) | - | 1,267 | ||||||||||
Adjusted net earnings
| $ | 262,696 | $ | 299,281 | $ | 288,344 | $ | 258,703 | $ | 1,109,024 | $ | 203,225 | $ | 164,395 | $ | 231,742 | $ | 224,961 | $ | 824,323 |
Adjusted diluted net earnings per share: | ||||||||||||||||||||
Diluted net earnings per share | $ | 1.61 | $ | 1.82 | $ | 1.81 | $ | 2.49 | $ | 7.74 | $ | 1.21 | $ | 0.86 | $ | 1.38 | $ | 1.25 | $ | 4.70 |
Acquisition-related amortization, pre-tax 1
| 0.25 | 0.24 | 0.24 | 0.25 | 0.98 | 0.23 | 0.24 | 0.24 | 0.24 | 0.95 | ||||||||||
Acquisition-related amortization, tax impact 2
| (0.06) | (0.06) | (0.06) | (0.06) | (0.24) | (0.06) | (0.06) | (0.06) | (0.06) | (0.24) | ||||||||||
Rightsizing and other costs (benefits), pre-tax 3
| 0.03 | 0.07 | (0.02) | 0.18 | 0.26 | 0.05 | 0.12 | 0.04 | 0.14 | 0.35 | ||||||||||
Rightsizing and other costs (benefits), tax impact 2
| (0.01) | (0.02) | 0.01 | (0.03) | (0.05) | (0.01) | (0.02) | (0.01) | (0.03) | (0.07) | ||||||||||
(Gain) loss on dispositions, pre-tax 4
| - | - | - | (1.42) | (1.42) | (0.04) | - | - | - | (0.03) | ||||||||||
(Gain) loss on dispositions, tax-impact 2
| - | - | - | 0.37 | 0.37 | 0.01 | - | - | - | 0.01 | ||||||||||
Adjusted diluted net earnings per share
| $ | 1.81 | $ | 2.06 | $ | 1.98 | $ | 1.78 | $ | 7.63 | $ | 1.39 | $ | 1.13 | $ | 1.60 | $ | 1.55 | $ | 5.67 |
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 (benefits) include actions taken on employee reductions, facility consolidations and site closures, product line exits, and other asset charges. Q4 and FY 2021 for our Climate & Sustainability Technologies segment include a $12,073 other than temporary impairment charge related to an equity method investment and a $6,072 write-off of assets incurred in connection with an exit from certain Latin America countries. Q3 and FY 2021 include a $9,078 payment received for previously incurred restructuring costs related to a product line exit in our Engineered Products segment.
| ||||||||||||||||||||
4 Q4 and FY2021 represent a $181,615 gain on disposition of UB in our Climate & Sustainability Technologies segment and a $24,723 gain on disposition of our RWB equity method investment in our Engineered Products segment. Q1, Q2, Q3 and FY2020 represent a (gain) loss on the sale of AMS Chino, including working capital adjustments, in our Climate & Sustainability Technologies segment.
| ||||||||||||||||||||
* Per share data and totals may be impacted by rounding. |
2021 | 2020 | |||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | FY 2021 | Q1 | Q2 | Q3 | Q4 | FY 2020 | |||||||||||
ADJUSTED SEGMENT EBIT AND ADJUSTED EBITDA | ||||||||||||||||||||
Engineered Products: | ||||||||||||||||||||
Segment earnings (EBIT) | $ | 68,779 | $ | 62,720 | $ | 71,717 | $ | 82,295 | $ | 285,511 | $ | 69,094 | $ | 47,702 | $ | 64,890 | $ | 56,481 | $ | 238,167 |
Rightsizing and other costs (benefits) 1
| 4,019 | 4,654 | (8,332) | 464 | 805 | 361 | 4,169 | 2,375 | 4,625 | 11,530 | ||||||||||
(Gain) loss on disposition 2
| - | - | - | (24,723) | (24,723) | - | - | - | - | - | ||||||||||
Adjusted EBIT - Segment | 72,798 | 67,374 | 63,385 | 58,036 | 261,593 | 69,455 | 51,871 | 67,265 | 61,106 | 249,697 | ||||||||||
Adjusted EBIT % | 17.0 % | 15.2 % | 14.2 % | 12.5 % | 14.7 % | 17.0 % | 15.2 % | 17.4 % | 15.5 % | 16.3 % | ||||||||||
Adjusted D&A 3
| 10,594 | 9,695 | 11,123 | 11,493 | 42,905 | 10,122 | 9,722 | 10,651 | 10,193 | 40,688 | ||||||||||
Adjusted EBITDA - Segment | $ | 83,392 | $ | 77,069 | $ | 74,508 | $ | 69,529 | $ | 304,498 | $ | 79,577 | $ | 61,593 | $ | 77,916 | $ | 71,299 | $ | 290,385 |
Adjusted EBITDA % | 19.5 % | 17.4 % | 16.6 % | 15.0 % | 17.1 % | 19.5 % | 18.0 % | 20.2 % | 18.1 % | 19.0 % | ||||||||||
Clean Energy & Fueling: | ||||||||||||||||||||
Segment earnings (EBIT) | $ | 66,480 | $ | 78,755 | $ | 65,593 | $ | 60,560 | $ | 271,388 | $ | 53,498 | $ | 47,214 | $ | 66,601 | $ | 69,661 | $ | 236,974 |
Rightsizing and other costs | 58 | 1,657 | 1,584 | 548 | 3,847 | 1,493 | 868 | 1,615 | 2,727 | 6,703 | ||||||||||
Adjusted EBIT - Segment | 66,538 | 80,412 | 67,177 | 61,108 | 275,235 | 54,991 | 48,082 | 68,216 | 72,388 | 243,677 | ||||||||||
Adjusted EBIT % | 17.1 % | 18.4 % | 16.4 % | 14.9 % | 16.7 % | 15.3 % | 14.7 % | 17.9 % | 17.7 % | 16.5 % | ||||||||||
Adjusted D&A 3
| 19,180 | 19,475 | 19,335 | 19,346 | 77,336 | 18,339 | 17,783 | 18,014 | 18,225 | 72,361 | ||||||||||
Adjusted EBITDA - Segment | $ | 85,718 | $ | 99,887 | $ | 86,512 | $ | 80,454 | $ | 352,571 | $ | 73,330 | $ | 65,865 | $ | 86,230 | $ | 90,613 | $ | 316,038 |
Adjusted EBITDA % | 22.0 % | 22.9 % | 21.1 % | 19.6 % | 21.4 % | 20.4 % | 20.2 % | 22.7 % | 22.1 % | 21.4 % | ||||||||||
Imaging & Identification: | ||||||||||||||||||||
Segment earnings (EBIT) | $ | 56,992 | $ | 60,747 | $ | 63,419 | $ | 55,989 | $ | 237,147 | $ | 51,482 | $ | 38,046 | $ | 51,928 | $ | 52,017 | $ | 193,473 |
Rightsizing and other costs (benefits) | 682 | 178 | 1,291 | 4,326 | 6,477 | 264 | (527) | 99 | 6,191 | 6,027 | ||||||||||
Adjusted EBIT - Segment | 57,674 | 60,925 | 64,710 | 60,315 | 243,624 | 51,746 | 37,519 | 52,027 | 58,208 | 199,500 | ||||||||||
Adjusted EBIT % | 20.3 % | 20.7 % | 22.1 % | 20.6 % | 20.9 % | 20.2 % | 16.5 % | 19.6 % | 20.2 % | 19.2 % | ||||||||||
Adjusted D&A 3
| 9,218 | 9,184 | 9,821 | 9,274 | 37,497 | 8,769 | 9,224 | 9,809 | 10,201 | 38,003 | ||||||||||
Adjusted EBITDA - Segment | $ | 66,892 | $ | 70,109 | $ | 74,531 | $ | 69,589 | $ | 281,121 | $ | 60,515 | $ | 46,743 | $ | 61,836 | $ | 68,409 | $ | 237,503 |
Adjusted EBITDA % | 23.5 % | 23.8 % | 25.5 % | 23.8 % | 24.2 % | 23.6 % | 20.5 % | 23.3 % | 23.8 % | 22.9 % | ||||||||||
Pumps & Process Solutions: | ||||||||||||||||||||
Segment earnings (EBIT) | $ | 123,645 | $ | 138,632 | $ | 142,414 | $ | 142,172 | $ | 546,863 | $ | 66,079 | $ | 67,702 | $ | 89,786 | $ | 81,709 | $ | 305,276 |
Rightsizing and other (benefits) costs | (2,006) | 899 | 487 | 184 | (436) | 3,846 | 4,691 | 1,771 | 3,128 | 13,436 | ||||||||||
Adjusted EBIT - Segment | 121,639 | 139,531 | 142,901 | 142,356 | 546,427 | 69,925 | 72,393 | 91,557 | 84,837 | 318,712 | ||||||||||
Adjusted EBIT % | 30.8 % | 32.5 % | 32.6 % | 31.8 % | 32.0 % | 21.9 % | 23.4 % | 26.3 % | 24.4 % | 24.1 % | ||||||||||
Adjusted D&A 3
| 16,926 | 16,866 | 17,206 | 17,440 | 68,438 | 16,230 | 16,816 | 17,206 | 17,565 | 67,817 | ||||||||||
Adjusted EBITDA - Segment | $ | 138,565 | $ | 156,397 | $ | 160,107 | $ | 159,796 | $ | 614,865 | $ | 86,155 | $ | 89,209 | $ | 108,763 | $ | 102,402 | $ | 386,529 |
Adjusted EBITDA % | 35.1 % | 36.5 % | 36.5 % | 35.7 % | 36.0 % | 27.0 % | 28.9 % | 31.3 % | 29.5 % | 29.2 % | ||||||||||
Climate & Sustainability Technologies: | ||||||||||||||||||||
Segment earnings (EBIT) | $ | 38,117 | $ | 48,971 | $ | 42,841 | $ | 192,693 | $ | 322,622 | $ | 23,529 | $ | 11,459 | $ | 40,159 | $ | 27,725 | $ | 102,872 |
Rightsizing and other (benefits) costs 4
| (38) | 2,539 | 1,520 | 19,193 | 23,214 | 704 | 6,016 | (971) | 726 | 6,475 | ||||||||||
(Gain) loss on dispositions 5
| - | - | - | (181,615) | (181,615) | (6,551) | 781 | 557 | - | (5,213) | ||||||||||
Adjusted EBIT - Segment | 38,079 | 51,510 | 44,361 | 30,271 | 164,221 | 17,682 | 18,256 | 39,745 | 28,451 | 104,134 | ||||||||||
Adjusted EBIT % | 10.2 % | 12.0 % | 10.3 % | 8.0 % | 10.2 % | 5.7 % | 6.2 % | 10.8 % | 8.3 % | 7.9 % | ||||||||||
Adjusted D&A 3
| 11,745 | 12,077 | 12,392 | 12,069 | 48,283 | 11,548 | 11,421 | 12,081 | 11,491 | 46,541 | ||||||||||
Adjusted EBITDA - Segment | $ | 49,824 | $ | 63,587 | $ | 56,753 | $ | 42,340 | $ | 212,504 | $ | 29,230 | $ | 29,677 | $ | 51,826 | $ | 39,942 | $ | 150,675 |
Adjusted EBITDA % | 13.4 % | 14.8 % | 13.2 % | 11.3 % | 13.2 % | 9.4 % | 10.1 % | 14.1 % | 11.7 % | 11.4 % | ||||||||||
Total Segments: | ||||||||||||||||||||
Segment earnings (EBIT) 6
| $ | 354,013 | $ | 389,825 | $ | 385,984 | $ | 533,709 | $ | 1,663,531 | $ | 263,682 | $ | 212,123 | $ | 313,364 | $ | 287,593 | $ | 1,076,762 |
Rightsizing and other costs (benefits) 1, 4
| 2,715 | 9,927 | (3,450) | 24,715 | 33,907 | 6,668 | 15,217 | 4,889 | 17,397 | 44,171 | ||||||||||
(Gain) loss on dispositions 2, 5
| - | - | - | (206,338) | (206,338) | (6,551) | 781 | 557 | - | (5,213) | ||||||||||
Adjusted EBIT - Segment 7
| 356,728 | 399,752 | 382,534 | 352,086 | 1,491,100 | 263,799 | 228,121 | 318,810 | 304,990 | 1,115,720 | ||||||||||
Adjusted EBIT % 7
| 19.1 % | 19.7 % | 19.0 % | 17.7 % | 18.9 % | 15.9 % | 15.2 % | 18.2 % | 17.1 % | 16.7 % | ||||||||||
Adjusted D&A 3
| 67,663 | 67,297 | 69,877 | 69,622 | 274,459 | 65,008 | 64,966 | 67,761 | 67,675 | 265,410 | ||||||||||
Adjusted EBITDA - Segment 7
| $ | 424,391 | $ | 467,049 | $ | 452,411 | $ | 421,708 | $ | 1,765,559 | $ | 328,807 | $ | 293,087 | $ | 386,571 | $ | 372,665 | $ | 1,381,130 |
Adjusted EBITDA % 7
| 22.7 % | 23.0 % | 22.4 % | 21.2 % | 22.3 % | 19.9 % | 19.5 % | 22.1 % | 20.9 % | 20.7 % | ||||||||||
1 Q3 and FY 2021 include a $9,078 payment received for previously incurred restructuring costs related to a product line exit.
| ||||||||||||||||||||
2 Q4 and FY2021 include a $24,723 gain on the disposition of our RWB equity method investment.
| ||||||||||||||||||||
3 Adjusted D&A is depreciation and amortization expense, excluding depreciation and amortization included within rightsizing and other costs.
| ||||||||||||||||||||
4 Q4 and FY 2021 include a $12,073 other than temporary impairment charge related to an equity method investment and a $6,072 write-off of assets incurred in connection with an exit from certain Latin America countries.
| ||||||||||||||||||||
5 Q4 and FY2021 include a $181,615 gain on the disposition of UB. Q1, Q2, Q3, and FY 2020 include a $6,551 gain, a $781 expense, a $557 expense and a $5,213 net gain on disposition of AMS Chino, respectively.
| ||||||||||||||||||||
6 Refer to Quarterly Segment Information section for reconciliation of total segment earnings (EBIT) to net earnings.
| ||||||||||||||||||||
7 Refer to Non-GAAP Disclosures section for definition.
|
2021 | ||||||||||
Q1 | Q2 | Q3 | Q4 | Q4 YTD | ||||||
Organic | ||||||||||
Engineered Products | 2.3 | % | 25.4 | % | 14.2 | % | 16.3 | % | 14.1 | % |
Clean Energy & Fueling
| 3.0 | % | 24.9 | % | 3.0 | % | (4.3) | % | 5.8 | % |
Imaging & Identification | 3.7 | % | 20.2 | % | 7.4 | % | 2.8 | % | 8.0 | % |
Pumps & Process Solutions | 18.4 | % | 33.6 | % | 24.6 | % | 29.8 | % | 26.6 | % |
Climate & Sustainability Technologies
| 18.3 | % | 43.5 | % | 16.0 | % | 13.3 | % | 22.0 | % |
Total Organic | 8.8 | % | 29.7 | % | 13.2 | % | 11.5 | % | 15.3 | % |
Acquisitions | 1.2 | % | 1.3 | % | 1.1 | % | 1.5 | % | 1.3 | % |
Dispositions | (0.3) | % | - | % | - | % | (0.5) | % | (0.2) | % |
Currency translation | 3.1 | % | 4.5 | % | 1.1 | % | (0.8) | % | 1.9 | % |
Total* | 12.8 | % | 35.5 | % | 15.4 | % | 11.7 | % | 18.3 | % |
2021 | ||||||||||
Q1 | Q2 | Q3 | Q4 | Q4 YTD | ||||||
Organic | ||||||||||
United States | 6.9 | % | 25.0 | % | 15.7 | % | 16.0 | % | 15.7 | % |
Other Americas | 3.0 | % | 49.6 | % | 8.7 | % | (6.5) | % | 11.6 | % |
Europe | 12.7 | % | 29.8 | % | 15.5 | % | 6.9 | % | 15.5 | % |
Asia | 19.8 | % | 37.6 | % | 4.6 | % | 14.5 | % | 17.9 | % |
Other | (4.7) | % | 43.0 | % | 0.1 | % | 9.8 | % | 10.0 | % |
Total Organic | 8.8 | % | 29.7 | % | 13.2 | % | 11.5 | % | 15.3 | % |
Acquisitions | 1.2 | % | 1.3 | % | 1.1 | % | 1.5 | % | 1.3 | % |
Dispositions | (0.3) | % | - | % | - | % | (0.5) | % | (0.2) | % |
Currency translation | 3.1 | % | 4.5 | % | 1.1 | % | (0.8) | % | 1.9 | % |
Total* | 12.8 | % | 35.5 | % | 15.4 | % | 11.7 | % | 18.3 | % |
Adjusted EPS Guidance Reconciliation | |||
2021 Actual | 2022 Guidance | ||
Adjusted net earnings per share*: | |||
Net Earnings (GAAP) | $ | 7.74 | $7.45 - $7.65 |
Acquisition-related amortization, net | 0.73 | 0.89 | |
Rightsizing and other costs, net | 0.21 | 0.11 | |
Gain on dispositions, net | (1.05) | - | |
Adjusted net earnings (Non-GAAP) | $ | 7.63 | $8.45 - $8.65 |
2021 | 2020 | |||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | FY 2021 | Q1 | Q2 | Q3 | Q4 | FY 2020 | |||||||||||
BOOKINGS | ||||||||||||||||||||
Engineered Products | $ | 528,310 | $ | 497,200 | $ | 502,767 | $ | 585,452 | $ | 2,113,729 | $ | 414,972 | $ | 278,373 | $ | 381,139 | $ | 484,002 | $ | 1,558,486 |
Clean Energy & Fueling
| 422,668 | 453,146 | 467,821 | 398,844 | 1,742,479 | 373,070 | 311,498 | 383,902 | 403,400 | 1,471,870 | ||||||||||
Imaging & Identification | 293,614 | 299,608 | 293,782 | 303,400 | 1,190,404 | 272,604 | 221,315 | 266,423 | 304,756 | 1,065,098 | ||||||||||
Pumps & Process Solutions | 551,365 | 521,010 | 490,581 | 460,105 | 2,023,061 | 369,403 | 275,872 | 323,801 | 365,262 | 1,334,338 | ||||||||||
Climate & Sustainability Technologies
| 537,326 | 606,545 | 540,280 | 632,849 | 2,317,000 | 355,157 | 326,400 | 449,549 | 379,393 | 1,510,499 | ||||||||||
Intra-segment eliminations | (863) | (498) | (407) | (290) | (2,058) | (375) | (460) | (926) | (425) | (2,186) | ||||||||||
Total consolidated bookings | $ | 2,332,420 | $ | 2,377,011 | $ | 2,294,824 | $ | 2,380,360 | $ | 9,384,615 | $ | 1,784,831 | $ | 1,412,998 | $ | 1,803,888 | $ | 1,936,388 | $ | 6,938,105 |
BACKLOG | ||||||||||||||||||||
Engineered Products | $ | 562,557 | $ | 613,517 | $ | 662,834 | $ | 785,085 | $ | 453,867 | $ | 378,874 | $ | 373,458 | $ | 463,701 | ||||
Clean Energy & Fueling
| 238,822 | 256,497 | 312,176 | 383,572 | 211,518 | 199,305 | 204,574 | 201,521 | ||||||||||||
Imaging & Identification | 198,556 | 206,125 | 204,766 | 212,098 | 170,119 | 168,904 | 171,158 | 192,785 | ||||||||||||
Pumps & Process Solutions | 539,097 | 634,477 | 682,415 | 688,931 | 397,969 | 379,090 | 361,631 | 390,238 | ||||||||||||
Climate & Sustainability Technologies
| 677,309 | 854,188 | 964,233 | 1,174,479 | 356,133 | 390,368 | 472,140 | 510,498 | ||||||||||||
Intra-segment eliminations | (544) | (262) | (252) | (225) | (159) | (367) | (269) | (192) | ||||||||||||
Total consolidated backlog | $ | 2,215,797 | $ | 2,564,542 | $ | 2,826,172 | $ | 3,243,940 | $ | 1,589,447 | $ | 1,516,174 | $ | 1,582,692 | $ | 1,758,551 | ||||
2021 | ||||||||||
Q1 | Q2 | Q3 | Q4 | Q4 YTD | ||||||
Organic | ||||||||||
Engineered Products | 24.8 | % | 25.0 | % | 15.7 | % | 19.7 | % | 33.2 | % |
Clean Energy & Fueling
| 7.3 | % | 49.6 | % | 8.7 | % | (7.0) | % | 11.2 | % |
Imaging & Identification | 0.1 | % | 29.8 | % | 15.5 | % | 0.7 | % | 7.7 | % |
Pumps & Process Solutions | 44.0 | % | 37.6 | % | 4.6 | % | 26.3 | % | 48.2 | % |
Climate & Sustainability Technologies
| 50.7 | % | 43.0 | % | 0.1 | % | 69.9 | % | 53.3 | % |
Total Organic | 26.5 | % | 29.7 | % | 13.2 | % | 22.2 | % | 31.9 | % |
Acquisitions | 1.5 | % | 1.3 | % | 1.1 | % | 1.4 | % | 1.5 | % |
Dispositions | (0.3) | % | - | % | - | % | (0.5) | % | (0.2) | % |
Currency translation | 3.0 | % | 4.5 | % | 1.1 | % | (0.2) | % | 2.1 | % |
Total* | 30.7 | % | 35.5 | % | 15.4 | % | 22.9 | % | 35.3 | % |
($ in millions) | 2021 | 2020 | ||||||
Q4 | FY | Q4 | FY | |||||
Engineered Products | $ | 0.5 | $ | 0.8 | $ | 4.6 | $ | 11.5 |
Clean Energy & Fueling
| 0.5 | 3.8 | 2.7 | 6.7 | ||||
Imaging & Identification | 4.3 | 6.5 | 6.2 | 6.0 | ||||
Pumps & Process Solutions | 0.2 | (0.4) | 3.1 | 13.4 | ||||
Climate & Sustainability Technologies
| 19.2 | 23.2 | 0.7 | 6.5 | ||||
Corporate | 2.0 | 4.5 | 3.5 | 7.3 | ||||
Total* | $ | 26.7 | $ | 38.4 | $ | 20.9 | $ | 51.5 |
Net Debt to Net Capitalization Ratio (Non-GAAP) | December 31, 2021 | December 31, 2020 | ||
Short-term borrowings | $ | 702 | $ | - |
Commercial paper | 105,000 | - | ||
Notes payable | 105,702 | - | ||
Long-term debt | 3,018,714 | 3,108,829 | ||
Total debt | 3,124,416 | 3,108,829 | ||
Less: Cash and cash equivalents | (385,504) | (513,075) | ||
Net debt | 2,738,912 | 2,595,754 | ||
Add: Stockholders' equity | 4,189,528 | 3,385,773 | ||
Net capitalization | $ | 6,928,440 | $ | 5,981,527 |
Net debt to net capitalization | 39.5% | 43.4% |
2021 | 2020 | |||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | FY 2021 | Q1 | Q2 | Q3 | Q4 | FY 2020 | |||||||||||
Net Cash Flows Provided By (Used In): | ||||||||||||||||||||
Operating activities | $ | 177,184 | $ | 260,073 | $ | 351,329 | $ | 327,279 | $ | 1,115,865 | $ | 75,863 | $ | 271,809 | $ | 339,247 | $ | 417,891 | $ | 1,104,810 |
Investing activities | (29,572) | (121,631) | (135,439) | (706,111) | (992,753) | (230,511) | (67,763) | (64,724) | (118,381) | (481,379) | ||||||||||
Financing activities | (124,239) | (75,949) | (74,610) | 24,918 | (249,880) | 280,954 | (67,458) | (496,832) | (222,954) | (506,290) |
2021 | 2020 | |||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | FY 2021 | Q1 | Q2 | Q3 | Q4 | FY 2020 | |||||||||||
Cash flow from operating activities | $ | 177,184 | $ | 260,073 | $ | 351,329 | $ | 327,279 | $ | 1,115,865 | $ | 75,863 | $ | 271,809 | $ | 339,247 | $ | 417,891 | $ | 1,104,810 |
Less: Capital expenditures | (31,260) | (41,971) | (47,926) | (50,308) | (171,465) | (40,172) | (38,999) | (44,393) | (42,128) | (165,692) | ||||||||||
Free cash flow 1
| $ | 145,924 | $ | 218,102 | $ | 303,403 | $ | 276,971 | $ | 944,400 | $ | 35,691 | $ | 232,810 | $ | 294,854 | $ | 375,763 | $ | 939,118 |
Free cash flow as a percentage of revenue | 7.8% | 10.7% | 15.0% | 13.9% | 11.9% | 2.2% | 15.5% | 16.9% | 21.1% | 14.1% | ||||||||||
Free cash flow as a percentage of adjusted net earnings | 55.5% | 72.9% | 105.2% | 107.1% | 85.2% | 17.6% | 141.6% | 127.2% | 167.0% | 113.9% |
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Dover Corporation published this content on 27 January 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 27 January 2022 11:38:01 UTC.