Dover Reports First Quarter 2024 Results

DOWNERS GROVE, Ill., April 25, 2024 /PRNewswire/ -- Dover (NYSE: DOV), a diversified global manufacturer, announced its financial results for the first quarter ended March 31, 2024. All comparisons are to the comparable period of the prior fiscal year, unless otherwise noted.

                                                                Three Months Ended March 31,


                 ($ in millions, except per share data)   2024   2023                        % Change*



     
              U.S. GAAP



     Revenue                                           $2,094 $2,079                              1 %



     Net earnings                                         632    229                            177 %



     Diluted EPS                                         4.52   1.63                            177 %





     
              Non-GAAP



     Organic revenue change                                                                   (1) %



     Adjusted net earnings (1)                            273    273                              - %



     Adjusted diluted EPS                                1.95   1.94                              1 %


     
                (1)
               Q1 2024 and 2023 adjusted net earnings exclude after tax purchase accounting expenses and restructuring and other costs. Q1 2024 also excludes the after tax gain on the sale of De-Sta-Co.



     * Change may be impacted by rounding.

For the quarter ended March 31, 2024, Dover generated revenue of $2.1 billion, an increase of 1% (-1% organic). GAAP net earnings of $632 million increased 177%, and GAAP diluted EPS of $4.52 was up 177%. On an adjusted basis, net earnings of $273 million was approximately flat and adjusted diluted EPS of $1.95 was up 1%.

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, "Dover's first quarter results were in line with our expectations. We are particularly pleased with the success of our organic growth platforms, as well as the order trends in the quarter, which validate the aggressive working capital posture we adopted in 2023. Order momentum in the quarter was strong and broad-based, particularly in our shorter-cycle end markets, building off the prior year exit rate and bolstering confidence in our full year outlook. Strong growth in several key markets and improving performance in biopharma components set us up for favorable sequential margin mix over the balance of the year.

"We remained active in portfolio management and productive capital deployment. During the quarter we completed two synergistic bolt-on acquisitions in our Clean Energy and Fueling segment adding attractive digital and recurring revenue streams to our car wash and retail fueling platforms. We launched a $500 million accelerated share repurchase program returning excess capital to shareholders. Our continued strong cash flow generation, together with proceeds from the recently closed De-Sta-Co divestiture, provide ample capacity for further capital deployment in 2024.

"We are off to a solid start in 2024, and the setup for the remainder of the year is encouraging. Our order rate momentum and healthy underlying demand conditions across the portfolio support the outlook for continued volume and profit improvement through the year. We are narrowing our full year adjusted EPS guidance to the higher end of the range, and will further evaluate our full year targets as the year progresses should present demand trends continue."

FULL YEAR 2024 GUIDANCE:

In 2024, Dover expects to generate GAAP EPS in the range of $10.78 to $10.93 (adjusted EPS of $9.00 to $9.15), based on full year revenue growth of 2% to 4% (1% to 3% on an organic basis). Full year GAAP EPS includes the gain on sale of De-Sta-Co.

CONFERENCE CALL INFORMATION:

Dover will host a webcast and conference call to discuss its first quarter results at 9:30 A.M. Eastern Time (8:30 A.M. Central Time) on Thursday, April 25, 2024. 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 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 over $8 billion. We deliver innovative equipment and components, consumable supplies, aftermarket parts, software and digital solutions, and support services through five operating segments: Engineered Products, Clean Energy & Fueling, Imaging & Identification, Pumps & Process Solutions and Climate & Sustainability Technologies. Dover combines global scale with operational agility to lead the markets we serve. Recognized for our entrepreneurial approach for over 65 years, our team of approximately 25,000 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."

FORWARD-LOOKING STATEMENTS:

This press release contains "forward-looking" statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. All statements in this document other than statements of historical fact are statements that are, or could be deemed, "forward-looking" statements. Forward-looking statements are subject to numerous important risks, uncertainties, assumptions and other factors, some of which are beyond the Company's control. Factors that could cause actual results to differ materially from current expectations include, among other things, general economic conditions and conditions in the particular markets in which we operate; supply chain constraints and labor shortages that could result in production stoppages, inflation in material input costs and freight logistics; the impact of interest rate and currency exchange rate fluctuations; the impacts of natural or human-induced disasters, acts of war, terrorism, international conflicts, and public health crises on the global economy and on our customers, suppliers, employees, business and cash flows; 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, 2023, 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 - FIRST QUARTER 2024

                                                     ---



                                  
              
                DOVER CORPORATION


                         
              
                CONSOLIDATED STATEMENTS OF EARNINGS


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




                                                                                                          Three Months Ended March 31,


                                                                                                     2024              2023



     
                Revenue                                                                     $2,093,941        $2,079,023



     Cost of goods and services                                                                1,336,686         1,332,004



     
                Gross profit                                                                   757,255           747,019



     Selling, general and administrative expenses                                                463,124           432,414



     
                Operating earnings                                                             294,131           314,605



     Interest expense                                                                             36,365            34,214



     Interest income                                                                             (4,757)          (2,091)



     Gain on disposition                                                                       (529,943)



     Other income, net                                                                           (6,416)          (3,808)



     
                Earnings before provision for income taxes                                     798,882           286,290



     Provision for income taxes                                                                  166,661            57,716



     
                Net earnings                                                                  $632,221          $228,574





     
                Net earnings per share:



     Basic                                                                                         $4.55             $1.64



     Diluted                                                                                       $4.52             $1.63



     
                Weighted average shares outstanding:



     Basic                                                                                       139,051           139,757



     Diluted                                                                                     139,869           140,616





     Dividends paid per common share                                                              $0.510            $0.505





     * Per share data may be impacted by rounding.

                                                                                    
              
                DOVER CORPORATION


                                                                              
              
                QUARTERLY SEGMENT INFORMATION


                                                                                      
              (unaudited)(in thousands)




                                                                                                  2024                                                                                                                                                    2023


                                                                                                    Q1                                 Q1                           Q2                           Q3                           Q4                           FY 2023



       
                
                  REVENUE

    ---


       Engineered Products                                                                   $543,140                            $497,549                      $473,687                      $504,271                      $529,080                         $2,004,587



       Clean Energy & Fueling                                                                 445,053                             430,729                       441,166                       466,959                       449,423                          1,788,277



       Imaging & Identification                                                               276,806                             283,091                       271,932                       276,179                       285,530                          1,116,732



       Pumps & Process Solutions                                                              465,729                             413,881                       465,626                       431,373                       444,811                          1,755,691



       Climate & Sustainability Technologies                                                  364,292                             455,325                       449,001                       475,911                       398,345                          1,778,582



       Intersegment eliminations                                                              (1,079)                            (1,552)                      (1,326)                      (1,425)                      (1,432)                           (5,735)



       Total consolidated revenue                                                          $2,093,941                          $2,079,023                    $2,100,086                    $2,153,268                    $2,105,757                         $8,438,134





       
                
                  NET EARNINGS

    ---


       Segment Earnings:



       Engineered Products                                                                   $103,969                             $84,275                       $73,076                      $101,610                      $118,464                           $377,425



       Clean Energy & Fueling                                                                  69,675                              73,605                        83,616                        92,483                        78,900                            328,604



       Imaging & Identification                                                                69,959                              68,315                        61,336                        70,316                        72,545                            272,512



       Pumps & Process Solutions                                                              118,737                             115,244                       129,337                       117,907                       121,917                            484,405



       Climate & Sustainability Technologies                                                   50,759                              73,778                        76,074                        84,060                        71,468                            305,380



       Total segment earnings                                                                 413,099                             415,217                       423,439                       466,376                       463,294                          1,768,326



       Purchase accounting                                                                     45,551                              42,679                        40,200                        40,320                        41,744                            164,943


       expenses (1)



       Restructuring and other costs (2)                                                       24,684                              14,053                        18,143                        12,327                        19,150                             63,673



       Disposition costs (3)                                                                        -                                                                                                                     1,302                              1,302



       Gain on disposition 4                                                                (529,943)



       Corporate expense                                                                       42,317                              40,072                        33,922                        30,686                        45,913                            150,593


        / other 5



       Interest expense                                                                        36,365                              34,214                        33,804                        32,389                        30,898                            131,305



       Interest income                                                                        (4,757)                            (2,091)                      (2,653)                      (3,808)                      (4,944)                          (13,496)



       Earnings before provision for income taxes                                             798,882                             286,290                       300,023                       354,462                       329,231                          1,270,006



       Provision for income taxes 6                                                           166,661                              57,716                        57,784                        64,709                        32,969                            213,178



       Net earnings                                                                          $632,221                            $228,574                      $242,239                      $289,753                      $296,262                         $1,056,828





       
                
                  SEGMENT EARNINGS MARGIN

    ---


       Engineered Products                                                                     19.1 %                             16.9 %                       15.4 %                       20.1 %                       22.4 %                            18.8 %



       Clean Energy & Fueling                                                                  15.7 %                             17.1 %                       19.0 %                       19.8 %                       17.6 %                            18.4 %



       Imaging & Identification                                                                25.3 %                             24.1 %                       22.6 %                       25.5 %                       25.4 %                            24.4 %



       Pumps & Process Solutions                                                               25.5 %                             27.8 %                       27.8 %                       27.3 %                       27.4 %                            27.6 %



       Climate & Sustainability Technologies                                                   13.9 %                             16.2 %                       16.9 %                       17.7 %                       17.9 %                            17.2 %



       Total segment earnings margin                                                           19.7 %                             20.0 %                       20.2 %                       21.7 %                       22.0 %                            21.0 %





       
                (1)
              
               Purchase accounting expenses are primarily comprised of amortization of acquired intangible assets.



       
                (2)
              
               Restructuring and other costs relate to actions taken for headcount reductions, facility consolidations and site closures, product line exits, and other asset charges.



       
                (3)
              
               Q4 and FY 2023 disposition costs relate to the sale of De-Sta-Co.



       
                4
              
               Gain on disposition due to the sale of De-Sta-Co in the Engineered Products segment.


                     5 
              
              Certain expenses are maintained at the corporate level and not allocated to the segments. These expenses include executive and functional compensation costs, non-service pension costs, non-operating insurance expenses, shared business services and digital overhead costs, deal-related
                      expenses and various administrative expenses relating to the corporate headquarters.



       
                6
              
               Q4 and FY 2023 include the net income tax benefit of internal reorganizations executed in 2023.

                                                                           
              
                DOVER CORPORATION


                                                                      
              
                QUARTERLY EARNINGS PER SHARE


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




                                    Earnings Per Share

    ---

                                                                                   2024                                                                         2023


                                                                                     Q1                               Q1                 Q2      Q3      Q4      FY 2023



       
                Net earnings per share:



       Basic                                                                     $4.55                             $1.64               $1.73    $2.07    $2.12         $7.56



       Diluted                                                                   $4.52                             $1.63               $1.72    $2.06    $2.11         $7.52





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



       Net earnings                                                           $632,221                          $228,574            $242,239 $289,753 $296,262    $1,056,828





       
                Weighted average shares outstanding:



       Basic                                                                   139,051                           139,757             139,862  139,878  139,893       139,848



       Diluted                                                                 139,869                           140,616             140,578  140,615  140,586       140,599





       * 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

    ---



                                                                                                               2024                                                                                                                                                   2023


                                                                                                                 Q1                                Q1                           Q2                           Q3                           Q4                           FY 2023



       
                Adjusted net earnings:



       Net earnings                                                                                       $632,221                           $228,574                      $242,239                      $289,753                      $296,262                         $1,056,828



       Purchase accounting expenses, pre-tax (1)                                                            45,551                             42,679                        40,200                        40,320                        41,744                            164,943



       Purchase accounting expenses, tax impact (2)                                                       (10,005)                           (9,599)                      (9,012)                      (8,966)                      (9,143)                          (36,720)



       Restructuring and other costs, pre-tax (3)                                                           24,684                             14,053                        18,143                        12,327                        19,150                             63,673



       Restructuring and other costs, tax impact (2)                                                       (4,875)                           (2,990)                      (3,665)                      (2,556)                      (3,970)                          (13,181)



       Disposition costs, pre-tax 4                                                                              -                                                                                                                    1,302                              1,302



       Disposition costs, tax impact (2)                                                                         -                                                                                                                    (270)                             (270)



       Gain on disposition, pre-tax 5                                                                    (529,943)



       Gain on disposition, tax-impact (2)                                                                 114,973



       Adjusted net earnings                                                                              $272,606                           $272,717                      $287,905                      $330,878                      $345,075                         $1,236,575





       
                Adjusted diluted net earnings per share:



       Diluted net earnings per share                                                                        $4.52                              $1.63                         $1.72                         $2.06                         $2.11                              $7.52



       Purchase accounting expenses, pre-tax (1)                                                              0.33                               0.30                          0.29                          0.29                          0.30                               1.18



       Purchase accounting expenses, tax impact (2)                                                         (0.07)                            (0.07)                       (0.06)                       (0.06)                       (0.07)                            (0.26)



       Restructuring and other costs, pre-tax (3)                                                             0.18                               0.10                          0.13                          0.09                          0.14                               0.46



       Restructuring and other costs, tax impact (2)                                                        (0.03)                            (0.02)                       (0.03)                       (0.02)                       (0.03)                            (0.10)



       Disposition costs, pre-tax 4                                                                              -                                                                                                                     0.01                               0.01



       Disposition costs, tax impact (2)                                                                         -



       Gain on disposition, pre-tax 5                                                                       (3.79)



       Gain on disposition, tax-impact (2)                                                                    0.82



       Adjusted diluted net earnings per share                                                               $1.95                              $1.94                         $2.05                         $2.35                         $2.45                              $8.80





       
                (1)
              
               Purchase accounting expenses are primarily comprised of amortization of acquired intangible assets.



       
                (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)
              
               Restructuring and other costs relate to actions taken for headcount reductions, facility consolidations and site closures, product line exits, and other asset charges. Q1 2024 includes $3.4M and Q3 and FY 2023 include $3.3M of non-cash asset impairment charges for our Climate &
                      Sustainability Technologies segment.



       
                4
              
               Q4 and FY 2023 disposition costs relate to the sale of De-Sta-Co.



       
                5
              
               Gain on disposition due to the sale of De-Sta-Co in the Engineered Products segment.



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

                                                                                             
              
                DOVER CORPORATION


                                                                                
              
                QUARTERLY ADJUSTED SEGMENT EBITDA (NON-GAAP)


                                                                                                
              (unaudited)(in thousands)





       
                
                  Non-GAAP Reconciliations

    ---



                                                                                                                    2024                                                                                                                               2023


                                                                                                                      Q1                                 Q1                           Q2                           Q3                           Q4      FY 2023



       
                
                  ADJUSTED SEGMENT EBITDA

    ---




       
                
                  Engineered Products:

    ---


       Segment earnings                                                                                        $103,969                             $84,275                       $73,076                      $101,610                      $118,464      $377,425



       Other depreciation and amortization (1)                                                                    6,361                               7,070                         7,300                         7,306                         6,397        28,073



       Adjusted segment EBITDA (2)                                                                              110,330                              91,345                        80,376                       108,916                       124,861       405,498



       Adjusted segment EBITDA margin (2)                                                                        20.3 %                             18.4 %                       17.0 %                       21.6 %                       23.6 %       20.2 %





       
                
                  Clean Energy & Fueling:

    ---


       Segment earnings                                                                                         $69,675                             $73,605                       $83,616                       $92,483                       $78,900      $328,604



       Other depreciation and amortization (1)                                                                    7,921                               7,046                         7,541                         7,686                         7,844        30,117



       Adjusted segment EBITDA (2)                                                                               77,596                              80,651                        91,157                       100,169                        86,744       358,721



       Adjusted segment EBITDA margin (2)                                                                        17.4 %                             18.7 %                       20.7 %                       21.5 %                       19.3 %       20.1 %





       
                
                  Imaging & Identification:

    ---


       Segment earnings                                                                                         $69,959                             $68,315                       $61,336                       $70,316                       $72,545      $272,512



       Other depreciation and amortization (1)                                                                    3,733                               3,394                         3,745                         3,972                         4,182        15,293



       Adjusted segment EBITDA (2)                                                                               73,692                              71,709                        65,081                        74,288                        76,727       287,805



       Adjusted segment EBITDA margin (2)                                                                        26.6 %                             25.3 %                       23.9 %                       26.9 %                       26.9 %       25.8 %





       
                
                  Pumps & Process Solutions:

    ---


       Segment earnings                                                                                        $118,737                            $115,244                      $129,337                      $117,907                      $121,917      $484,405



       Other depreciation and amortization (1)                                                                   12,139                              10,939                        11,609                        12,052                        11,744        46,344



       Adjusted segment EBITDA (2)                                                                              130,876                             126,183                       140,946                       129,959                       133,661       530,749



       Adjusted segment EBITDA margin (2)                                                                        28.1 %                             30.5 %                       30.3 %                       30.1 %                       30.0 %       30.2 %





       
                
                  Climate & Sustainability Technologies:

    ---


       Segment earnings                                                                                         $50,759                             $73,778                       $76,074                       $84,060                       $71,468      $305,380



       Other depreciation and amortization (1)                                                                    7,275                               6,624                         6,895                         6,954                         7,084        27,557



       Adjusted segment EBITDA (2)                                                                               58,034                              80,402                        82,969                        91,014                        78,552       332,937



       Adjusted segment EBITDA margin (2)                                                                        15.9 %                             17.7 %                       18.5 %                       19.1 %                       19.7 %       18.7 %





       
                
                  Total Segments:

    ---


       Total segment earnings 2, 3                                                                             $413,099                            $415,217                      $423,439                      $466,376                      $463,294    $1,768,326



       Other depreciation and amortization (1)                                                                   37,429                              35,073                        37,090                        37,970                        37,251       147,384



       Total Adjusted segment EBITDA (2)                                                                        450,528                             450,290                       460,529                       504,346                       500,545     1,915,710



       Total Adjusted segment EBITDA margin (2)                                                                  21.5 %                             21.7 %                       21.9 %                       23.4 %                       23.8 %       22.7 %





       
                1 
              
              Other depreciation and amortization relates to property, plant, and equipment and intangibles, and excludes amounts related to purchase accounting expenses and restructuring and other costs.



       
                (2)
              
               Refer to Non-GAAP Disclosures section for definition.



       
                (3)
              
               Refer to Quarterly Segment Information section for reconciliation of total segment earnings to net earnings.

                                                                                          
              
                DOVER CORPORATION


                                                             
              
                QUARTERLY NET EARNINGS TO ADJUSTED SEGMENT EBITDA RECONCILIATION (NON-GAAP)


                                                                                             
              (unaudited)(in thousands)





       
                
                  Non-GAAP Reconciliations

    ---



                                                                                                              2024                                                                                                                                                    2023


                                                                                                                Q1                                 Q1                           Q2                           Q3                           Q4                           FY 2023



       Net earnings                                                                                      $632,221                            $228,574                      $242,239                      $289,753                      $296,262                         $1,056,828



       Provision for income taxes (1)                                                                     166,661                              57,716                        57,784                        64,709                        32,969                            213,178



       Earnings before provision for income taxes                                                         798,882                             286,290                       300,023                       354,462                       329,231                          1,270,006



       Interest income                                                                                    (4,757)                            (2,091)                      (2,653)                      (3,808)                      (4,944)                          (13,496)



       Interest expense                                                                                    36,365                              34,214                        33,804                        32,389                        30,898                            131,305



       Corporate expense / other (2)                                                                       42,317                              40,072                        33,922                        30,686                        45,913                            150,593



       Disposition costs (3)                                                                                    -                                                                                                                     1,302                              1,302



       Gain on disposition 4                                                                            (529,943)



       Restructuring and other costs 5                                                                     24,684                              14,053                        18,143                        12,327                        19,150                             63,673



       Purchase accounting expenses 6                                                                      45,551                              42,679                        40,200                        40,320                        41,744                            164,943



       Total segment earnings 7                                                                           413,099                             415,217                       423,439                       466,376                       463,294                          1,768,326



       Add: Other depreciation and amortization 8                                                          37,429                              35,073                        37,090                        37,970                        37,251                            147,384



       Total adjusted segment EBITDA 7                                                                   $450,528                            $450,290                      $460,529                      $504,346                      $500,545                         $1,915,710





       
                (1)
              
               Q4 and FY 2023 include the net income tax benefit of internal reorganizations executed in 2023.


                     (2)
              
               Certain expenses are maintained at the corporate level and not allocated to the segments. These expenses include executive and functional compensation costs, non-service pension costs, non-operating insurance expenses, shared business services and digital overhead costs, deal-related
                      expenses and various administrative expenses relating to the corporate headquarters.



       
                (3)
              
               Q4 and FY 2023 disposition costs relate to the sale of De-Sta-Co.



       
                4
              
               Gain on disposition due to the sale of De-Sta-Co in the Engineered Products segment.



       
                5
              
               Restructuring and other costs relate to actions taken for headcount reductions, facility consolidations and site closures, product line exits, and other asset charges.



       
                6
              
               Purchase accounting expenses are primarily comprised of amortization of acquired intangible assets.



       
                7
              
               Refer to Non-GAAP Disclosures section for definition.



       
                8
              
               Other depreciation and amortization relates to property, plant, and equipment and intangibles, and excludes amounts related to purchase accounting expenses and restructuring and other costs.

                                                              
              
                DOVER CORPORATION



       
                REVENUE GROWTH FACTORS AND ADJUSTED EPS GUIDANCE RECONCILIATIONS (NON-GAAP)


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





       
                
                  Non-GAAP Reconciliations

    ---




       
                
                  Revenue Growth Factors

    ---



                                                                                                                     2024


                                                                                                                       Q1



       Organic



       Engineered Products                                                                                         9.2 %



       Clean Energy & Fueling                                                                                      1.4 %



       Imaging & Identification                                                                                  (1.6) %



       Pumps & Process Solutions                                                                                   4.5 %



       Climate & Sustainability Technologies                                                                    (20.3) %



       Total Organic                                                                                             (1.3) %



       Acquisitions                                                                                                2.0 %



       Currency translation                                                                                          - %



       Total*                                                                                                      0.7 %





        * Totals may be impacted by rounding.




                                                                                                                     2024


                                                                                                                       Q1



       Organic



       United States                                                                                               1.3 %



       Other Americas                                                                                            (5.5) %



       Europe                                                                                                    (0.5) %



       Asia                                                                                                      (4.9) %



       Other                                                                                                    (21.7) %



       Total Organic                                                                                             (1.3) %



       Acquisitions                                                                                                2.0 %



       Currency translation                                                                                          - %



       Total*                                                                                                      0.7 %





        * Totals may be impacted by rounding.


       
                
                  Adjusted EPS Guidance Reconciliation

    ---

                                                                                               Range



       
                2024 Guidance for Earnings per Share (GAAP)              $10.78        $10.93



       Purchase accounting expenses, net                                              1.00



       Restructuring and other costs, net                                             0.22



       Gain on disposition, net                                                     (3.00)



       
                2024 Guidance for Adjusted Earnings per Share (Non-GAAP)  $9.00         $9.15





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

                                                                                         
          
                DOVER CORPORATION


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


                                                                                           
          (unaudited)(in thousands)





       
                
                  Quarterly Cash Flow

    ---



                                                                                                                                2024                                                             2023


                                                                                                                                  Q1                  Q1         Q2          Q3          Q4       FY 2023



       Net Cash Flows Provided By (Used In):



       Operating activities                                                                                                $166,593             $241,284    $195,254     $383,457     $516,350     $1,336,345



       Investing activities                                                                                                 429,851             (43,556)   (42,454)    (50,243)   (590,377)     (726,630)



       Financing activities                                                                                                (80,782)           (306,565)  (137,924)   (312,716)     189,149      (568,056)





       
                
                  Quarterly Free Cash Flow (Non-GAAP)

    ---



                                                                                                                                2024                                                             2023


                                                                                                                                  Q1                  Q1         Q2          Q3          Q4       FY 2023



       Cash flow from operating activities                                                                                 $166,593             $241,284    $195,254     $383,457     $516,350     $1,336,345



       Less: Capital expenditures                                                                                          (44,475)            (48,375)   (40,079)    (43,128)    (61,010)     (192,592)



       Free cash flow                                                                                                      $122,118             $192,909    $155,175     $340,329     $455,340     $1,143,753





       Cash flow from operating activities as a percentage of revenue                                                         8.0 %              11.6 %      9.3 %      17.8 %      24.5 %        15.8 %





       Cash flow from operating activities as a percentage of adjusted net earnings                                          61.1 %              88.5 %     67.8 %     115.9 %     149.6 %       108.1 %





       Free cash flow as a percentage of revenue                                                                              5.8 %               9.3 %      7.4 %      15.8 %      21.6 %        13.6 %





       Free cash flow as a percentage of adjusted net earnings                                                               44.8 %              70.7 %     53.9 %     102.9 %     132.0 %        92.5 %

                                               
        
                DOVER CORPORATION


                                              
        
                PERFORMANCE MEASURES


                                                 
         (unaudited)(in thousands)




                                                         2024                                                                     2023


                                                           Q1                               Q1        Q2        Q3         Q4      FY 2023



       
                
                  BOOKINGS

    ---




       Engineered Products                          $541,982                          $536,472   $489,131   $576,641    $494,528    $2,096,772



       Clean Energy & Fueling                        471,610                           454,526    440,137    449,663     401,195     1,745,521



       Imaging & Identification                      278,433                           290,712    262,092    271,113     297,312     1,121,229



       Pumps & Process Solutions                     473,632                           464,297    394,317    363,111     455,390     1,677,115



       Climate & Sustainability Technologies         453,086                           371,643    310,911    340,474     325,625     1,348,653



       Intersegment eliminations                     (1,107)                          (1,530)   (1,918)     (849)    (2,125)      (6,422)



       Total consolidated bookings                $2,217,636                        $2,116,120 $1,894,670 $2,000,153  $1,971,925    $7,982,868

                                                               2024


                                                                 Q1



       
                
                  BOOKINGS GROWTH FACTORS

    ---




       Organic



       Engineered Products                                   1.0 %



       Clean Energy & Fueling                                1.6 %



       Imaging & Identification                            (3.4) %



       Pumps & Process Solutions                           (4.6) %



       Climate & Sustainability Technologies                22.3 %



       Total Organic                                         3.0 %



       Acquisitions                                          1.9 %



       Currency translation                                (0.1) %



       Total*                                                4.8 %



       * 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, total segment earnings margin, adjusted segment EBITDA, adjusted segment EBITDA margin, free cash flow, free cash flow as a percentage of revenue, free cash flow as a percentage of adjusted 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 purchase accounting expenses, restructuring and other costs/benefits, disposition costs and gain/loss on disposition. Purchase accounting expenses are primarily comprised of amortization of intangible assets. We exclude after-tax purchase accounting expenses because the amount and timing of such charges are significantly impacted by the timing, size, number and nature of the acquisitions the Company consummates. While we have a history of acquisition activity, our acquisitions do not happen in a predictive cycle. Exclusion of purchase accounting expenses facilitates more consistent comparisons of operating results over time. We believe it is important to understand that such intangible assets were recorded as part of purchase accounting and contribute to revenue generation. 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 or adjusted earnings per share represent diluted EPS adjusted for the effect of purchase accounting expenses, restructuring and other costs/benefits, disposition costs and gain/loss on disposition.

Total segment earnings is defined as the sum of earnings before purchase accounting expenses, restructuring and other costs/benefits, disposition costs, gain/loss on disposition, corporate expenses/other, interest expense, interest income and provision for income taxes for all segments. Total segment earnings margin is defined as total segment earnings divided by revenue.

Adjusted segment EBITDA is defined as segment earnings plus other depreciation and amortization expense, which relates to property, plant, and equipment and intangibles, and excludes amounts related to purchase accounting expenses and restructuring and other costs/benefits. Adjusted segment EBITDA margin is defined as adjusted segment EBITDA divided by revenue.

Management believes the non-GAAP measures above are useful to investors to better understand the Company's ongoing profitability as they 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 adjusted net earnings equals free cash flow divided by adjusted net earnings. Management believes that free cash flow and free cash flow ratios are important measures of liquidity because they provide 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 trends between periods. We do not provide a reconciliation of forward-looking organic revenue to the most directly comparable GAAP financial measure pursuant to the exception provided in Item 10(e)(1)(i)(B) of Regulation S-K because we are not able to provide a meaningful or accurate compilation of reconciling items. This is due to the inherent difficulty in accurately forecasting the timing and amounts of the items that would be excluded from the most directly comparable GAAP financial measure or are out of our control. For the same reasons, we are unable to address the probable significance of unavailable information which may be material.

Performance Measures Definitions

Bookings represent total orders received from customers in the current reporting period and exclude de-bookings related to orders received in prior periods, if any. This metric is an important measure of performance and an indicator of order trends.

Organic bookings represent bookings 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.

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:



     Jack Dickens                         
     Adrian Sakowicz



     Senior Director - Investor Relations   Vice President -
                                              Communications



     (630) 743-2566                       
     (630) 743-5039



     jdickens@dovercorp.com                 asakowicz@dovercorp.com

View original content to download multimedia:https://www.prnewswire.com/news-releases/dover-reports-first-quarter-2024-results-302126870.html

SOURCE Dover