
| 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 | ||||
| Three Months Ended March 31, | ||||||||||||||||||||
| ($ in millions, except per share data) | 2022 | 2021 | % Change | |||||||||||||||||
| U.S. GAAP | ||||||||||||||||||||
| Revenue | $ | 2,052 | $ | 1,868 | 10 | % | ||||||||||||||
Net earnings 1 | 226 | 233 | (3) | % | ||||||||||||||||
Diluted EPS | 1.56 | 1.61 | (3) | % | ||||||||||||||||
| Non-GAAP | ||||||||||||||||||||
| Organic revenue change | 9 | % | ||||||||||||||||||
Adjusted net earnings 2 | 275 | 263 | 5 | % | ||||||||||||||||
| Adjusted diluted EPS | 1.90 | 1.81 | 5 | % | ||||||||||||||||
| Three Months Ended March 31, | |||||||||||
| 2022 | 2021 | ||||||||||
| Revenue | $ | 2,051,901 | $ | 1,867,901 | |||||||
| Cost of goods and services | 1,308,707 | 1,146,353 | |||||||||
| Gross profit | 743,194 | 721,548 | |||||||||
| Selling, general, and administrative expenses | 443,843 | 408,998 | |||||||||
| Operating earnings | 299,351 | 312,550 | |||||||||
| Interest expense | 26,552 | 26,823 | |||||||||
| Interest income | (775) | (680) | |||||||||
| Other income, net | (2,129) | (2,843) | |||||||||
| Earnings before provision for income taxes | 275,703 | 289,250 | |||||||||
| Provision for income taxes | 49,550 | 56,481 | |||||||||
| Net earnings | $ | 226,153 | $ | 232,769 | |||||||
| Net earnings per share: | |||||||||||
| Basic | $ | 1.57 | $ | 1.62 | |||||||
| Diluted | $ | 1.56 | $ | 1.61 | |||||||
| Weighted average shares outstanding: | |||||||||||
| Basic | 144,087 | 143,765 | |||||||||
| Diluted | 145,329 | 144,938 | |||||||||
| Dividends paid per common share | $ | 0.500 | $ | 0.495 | |||||||
| * Per share data may be impacted by rounding. | |||||||||||
| 2022 | 2021 | ||||||||||||||||||||||
| Q1 | Q1 | Q2 | Q3 | Q4 | FY 2021 | ||||||||||||||||||
| REVENUE | |||||||||||||||||||||||
| Engineered Products | $ | 487,647 | $ | 428,127 | $ | 442,091 | $ | 447,798 | $ | 462,811 | $ | 1,780,827 | |||||||||||
| Clean Energy & Fueling | 458,395 | 389,678 | 437,042 | 410,561 | 410,872 | 1,648,153 | |||||||||||||||||
| Imaging & Identification | 272,255 | 284,328 | 294,076 | 292,535 | 292,428 | 1,163,367 | |||||||||||||||||
| Pumps & Process Solutions | 435,195 | 394,377 | 428,701 | 438,240 | 447,316 | 1,708,634 | |||||||||||||||||
| Climate & Sustainability Technologies | 399,078 | 372,077 | 430,506 | 429,425 | 376,167 | 1,608,175 | |||||||||||||||||
| Intercompany eliminations | (669) | (686) | (740) | (290) | (359) | (2,075) | |||||||||||||||||
| Total consolidated revenue | $ | 2,051,901 | $ | 1,867,901 | $ | 2,031,676 | $ | 2,018,269 | $ | 1,989,235 | $ | 7,907,081 | |||||||||||
| NET EARNINGS | |||||||||||||||||||||||
| Segment Earnings: | |||||||||||||||||||||||
Engineered Products 1 | $ | 66,134 | $ | 68,779 | $ | 62,720 | $ | 71,717 | $ | 82,295 | $ | 285,511 | |||||||||||
Clean Energy & Fueling | 41,442 | 66,480 | 78,755 | 65,593 | 60,560 | 271,388 | |||||||||||||||||
| Imaging & Identification | 51,529 | 56,992 | 60,747 | 63,419 | 55,989 | 237,147 | |||||||||||||||||
| Pumps & Process Solutions | 139,340 | 123,645 | 138,632 | 142,414 | 142,172 | 546,863 | |||||||||||||||||
Climate & Sustainability Technologies 2 | 40,396 | 38,117 | 48,971 | 42,841 | 192,693 | 322,622 | |||||||||||||||||
| Total segment earnings (EBIT) | 338,841 | 354,013 | 389,825 | 385,984 | 533,709 | 1,663,531 | |||||||||||||||||
| Corporate expense / other | 37,361 | 38,620 | 40,762 | 33,498 | 47,947 | 160,827 | |||||||||||||||||
| Interest expense | 26,552 | 26,823 | 26,661 | 26,433 | 26,402 | 106,319 | |||||||||||||||||
| Interest income | (775) | (680) | (942) | (1,466) | (1,353) | (4,441) | |||||||||||||||||
| Earnings before provision for income taxes | 275,703 | 289,250 | 323,344 | 327,519 | 460,713 | 1,400,826 | |||||||||||||||||
| Provision for income taxes | 49,550 | 56,481 | 58,836 | 63,763 | 97,928 | 277,008 | |||||||||||||||||
| Net earnings | $ | 226,153 | $ | 232,769 | $ | 264,508 | $ | 263,756 | $ | 362,785 | $ | 1,123,818 | |||||||||||
| SEGMENT MARGIN | |||||||||||||||||||||||
Engineered Products 1 | 13.6% | 16.1% | 14.2% | 16.0% | 17.8% | 16.0% | |||||||||||||||||
Clean Energy & Fueling | 9.0% | 17.1% | 18.0% | 16.0% | 14.7% | 16.5% | |||||||||||||||||
| Imaging & Identification | 18.9% | 20.0% | 20.7% | 21.7% | 19.1% | 20.4% | |||||||||||||||||
| Pumps & Process Solutions | 32.0% | 31.4% | 32.3% | 32.5% | 31.8% | 32.0% | |||||||||||||||||
Climate & Sustainability Technologies 2 | 10.1% | 10.2% | 11.4% | 10.0% | 51.2% | 20.1% | |||||||||||||||||
| Total segment operating margin | 16.5% | 19.0% | 19.2% | 19.1% | 26.8% | 21.0% | |||||||||||||||||
| DEPRECIATION AND AMORTIZATION EXPENSE | |||||||||||||||||||||||
| Engineered Products | $ | 11,699 | $ | 14,047 | $ | 11,981 | $ | 11,123 | $ | 11,493 | $ | 48,644 | |||||||||||
Clean Energy & Fueling | 27,699 | 19,269 | 19,475 | 19,920 | 19,346 | 78,010 | |||||||||||||||||
| Imaging & Identification | 9,189 | 9,593 | 9,294 | 9,821 | 9,802 | 38,510 | |||||||||||||||||
| Pumps & Process Solutions | 16,890 | 16,926 | 16,866 | 17,843 | 17,440 | 69,075 | |||||||||||||||||
Climate & Sustainability Technologies | 11,353 | 12,096 | 12,077 | 12,392 | 12,069 | 48,634 | |||||||||||||||||
| Corporate | 2,173 | 1,875 | 1,826 | 1,812 | 1,737 | 7,250 | |||||||||||||||||
| Total depreciation and amortization expense | $ | 79,003 | $ | 73,806 | $ | 71,519 | $ | 72,911 | $ | 71,887 | $ | 290,123 | |||||||||||
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 Q1 2022 includes $5,457 of non-cash foreign currency translation losses reclassified to earnings included within restructuring costs and a $2,117 write-off of assets related to an exit from certain Latin America countries. 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. | |||||||||||||||||||||||
| Earnings Per Share | |||||||||||||||||||||||
| 2022 | 2021 | ||||||||||||||||||||||
| Q1 | Q1 | Q2 | Q3 | Q4 | FY 2021 | ||||||||||||||||||
| Net earnings per share: | |||||||||||||||||||||||
| Basic | $ | 1.57 | $ | 1.62 | $ | 1.84 | $ | 1.83 | $ | 2.52 | $ | 7.81 | |||||||||||
| Diluted | $ | 1.56 | $ | 1.61 | $ | 1.82 | $ | 1.81 | $ | 2.49 | $ | 7.74 | |||||||||||
| Net earnings and weighted average shares used in calculated earnings per share amounts are as follows: | |||||||||||||||||||||||
| Net earnings | $ | 226,153 | $ | 232,769 | $ | 264,508 | $ | 263,756 | $ | 362,785 | $ | 1,123,818 | |||||||||||
| Weighted average shares outstanding: | |||||||||||||||||||||||
| Basic | 144,087 | 143,765 | 143,941 | 143,976 | 144,005 | 143,923 | |||||||||||||||||
| Diluted | 145,329 | 144,938 | 145,118 | 145,440 | 145,460 | 145,273 | |||||||||||||||||
| * Per share data may be impacted by rounding. | |||||||||||||||||||||||
| 2022 | 2021 | ||||||||||||||||||||||
| Q1 | Q1 | Q2 | Q3 | Q4 | FY 2021 | ||||||||||||||||||
| Adjusted net earnings: | |||||||||||||||||||||||
| Net earnings | $ | 226,153 | $ | 232,769 | $ | 264,508 | $ | 263,756 | $ | 362,785 | $ | 1,123,818 | |||||||||||
Acquisition-related amortization, pre-tax 1 | 53,286 | 35,516 | 35,162 | 35,587 | 35,715 | 141,980 | |||||||||||||||||
Acquisition-related amortization, tax impact 2 | (12,538) | (8,720) | (8,571) | (8,700) | (8,763) | (34,754) | |||||||||||||||||
Rightsizing and other costs (benefits), pre-tax 3 | 10,552 | 4,162 | 10,779 | (3,201) | 26,696 | 38,436 | |||||||||||||||||
Rightsizing and other costs (benefits), tax impact 2 | (2,191) | (1,031) | (2,597) | 902 | (4,610) | (7,336) | |||||||||||||||||
Loss (gain) on dispositions, pre-tax 4 | 194 | — | — | — | (206,338) | (206,338) | |||||||||||||||||
Loss (gain) on dispositions, tax-impact 2 | (27) | — | — | — | 53,218 | 53,218 | |||||||||||||||||
Adjusted net earnings | $ | 275,429 | $ | 262,696 | $ | 299,281 | $ | 288,344 | $ | 258,703 | $ | 1,109,024 | |||||||||||
| Adjusted diluted net earnings per share: | |||||||||||||||||||||||
| Diluted net earnings per share | $ | 1.56 | $ | 1.61 | $ | 1.82 | $ | 1.81 | $ | 2.49 | $ | 7.74 | |||||||||||
Acquisition-related amortization, pre-tax 1 | 0.37 | 0.25 | 0.24 | 0.24 | 0.25 | 0.98 | |||||||||||||||||
Acquisition-related amortization, tax impact 2 | (0.09) | (0.06) | (0.06) | (0.06) | (0.06) | (0.24) | |||||||||||||||||
Rightsizing and other costs (benefits), pre-tax 3 | 0.07 | 0.03 | 0.07 | (0.02) | 0.18 | 0.26 | |||||||||||||||||
Rightsizing and other costs (benefits), tax impact 2 | (0.02) | (0.01) | (0.02) | 0.01 | (0.03) | (0.05) | |||||||||||||||||
(Gain) loss on dispositions, pre-tax 4 | — | — | — | — | (1.42) | (1.42) | |||||||||||||||||
(Gain) loss on dispositions, tax-impact 2 | — | — | — | — | 0.37 | 0.37 | |||||||||||||||||
Adjusted diluted net earnings per share | $ | 1.90 | $ | 1.81 | $ | 2.06 | $ | 1.98 | $ | 1.78 | $ | 7.63 | |||||||||||
1 Includes amortization on acquisition-related intangible assets and inventory step-up. Q1 2022 includes $12,487 of amortization of inventory step-up primarily related to the Q4 2021 acquisitions within our Clean Energy & Fueling segment. | |||||||||||||||||||||||
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. Q1 2022 includes $5,457 of non-cash foreign currency translation losses reclassified to earnings included within restructuring costs and a $2,117 write-off of assets related to an exit from certain Latin America countries for our Climate & Sustainability Technologies segment. 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 Q1 2022 represents working capital adjustments related to the disposition of UB and the RWB equity method investment in Q4 2021. 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. | |||||||||||||||||||||||
| * Per share data and totals may be impacted by rounding. | |||||||||||||||||||||||
| Non-GAAP Reconciliations | 2022 | 2021 | |||||||||||||||||||||
| Q1 | Q1 | Q2 | Q3 | Q4 | FY 2021 | ||||||||||||||||||
| ADJUSTED SEGMENT EBIT AND ADJUSTED EBITDA | |||||||||||||||||||||||
| Engineered Products: | |||||||||||||||||||||||
| Segment earnings (EBIT) | $ | 66,134 | $ | 68,779 | $ | 62,720 | $ | 71,717 | $ | 82,295 | $ | 285,511 | |||||||||||
Rightsizing and other costs (benefits) 1 | 509 | 4,019 | 4,654 | (8,332) | 464 | 805 | |||||||||||||||||
Gain on disposition 2 | (328) | — | — | — | (24,723) | (24,723) | |||||||||||||||||
| Adjusted EBIT - Segment | 66,315 | 72,798 | 67,374 | 63,385 | 58,036 | 261,593 | |||||||||||||||||
| Adjusted EBIT % | 13.6 % | 17.0 % | 15.2 % | 14.2 % | 12.5 % | 14.7 % | |||||||||||||||||
Adjusted D&A 3 | 11,699 | 10,594 | 9,695 | 11,123 | 11,493 | 42,905 | |||||||||||||||||
| Adjusted EBITDA - Segment | $ | 78,014 | $ | 83,392 | $ | 77,069 | $ | 74,508 | $ | 69,529 | $ | 304,498 | |||||||||||
| Adjusted EBITDA % | 16.0 % | 19.5 % | 17.4 % | 16.6 % | 15.0 % | 17.1 % | |||||||||||||||||
| Clean Energy & Fueling: | |||||||||||||||||||||||
| Segment earnings (EBIT) | $ | 41,442 | $ | 66,480 | $ | 78,755 | $ | 65,593 | $ | 60,560 | $ | 271,388 | |||||||||||
| Rightsizing and other costs | 190 | 58 | 1,657 | 1,584 | 548 | 3,847 | |||||||||||||||||
| Adjusted EBIT - Segment | 41,632 | 66,538 | 80,412 | 67,177 | 61,108 | 275,235 | |||||||||||||||||
| Adjusted EBIT % | 9.1 % | 17.1 % | 18.4 % | 16.4 % | 14.9 % | 16.7 % | |||||||||||||||||
Adjusted D&A 3 | 27,699 | 19,180 | 19,475 | 19,335 | 19,346 | 77,336 | |||||||||||||||||
Adjusted EBITDA - Segment 4 | $ | 69,331 | $ | 85,718 | $ | 99,887 | $ | 86,512 | $ | 80,454 | $ | 352,571 | |||||||||||
| Adjusted EBITDA % | 15.1 % | 22.0 % | 22.9 % | 21.1 % | 19.6 % | 21.4 % | |||||||||||||||||
| Imaging & Identification: | |||||||||||||||||||||||
| Segment earnings (EBIT) | $ | 51,529 | $ | 56,992 | $ | 60,747 | $ | 63,419 | $ | 55,989 | $ | 237,147 | |||||||||||
| Rightsizing and other costs | 1,377 | 682 | 178 | 1,291 | 4,326 | 6,477 | |||||||||||||||||
| Adjusted EBIT - Segment | 52,906 | 57,674 | 60,925 | 64,710 | 60,315 | 243,624 | |||||||||||||||||
| Adjusted EBIT % | 19.4 % | 20.3 % | 20.7 % | 22.1 % | 20.6 % | 20.9 % | |||||||||||||||||
Adjusted D&A 3 | 9,189 | 9,218 | 9,184 | 9,821 | 9,274 | 37,497 | |||||||||||||||||
| Adjusted EBITDA - Segment | $ | 62,095 | $ | 66,892 | $ | 70,109 | $ | 74,531 | $ | 69,589 | $ | 281,121 | |||||||||||
| Adjusted EBITDA % | 22.8 % | 23.5 % | 23.8 % | 25.5 % | 23.8 % | 24.2 % | |||||||||||||||||
| Pumps & Process Solutions: | |||||||||||||||||||||||
| Segment earnings (EBIT) | $ | 139,340 | $ | 123,645 | $ | 138,632 | $ | 142,414 | $ | 142,172 | $ | 546,863 | |||||||||||
| Rightsizing and other (benefits) costs | 686 | (2,006) | 899 | 487 | 184 | (436) | |||||||||||||||||
| Adjusted EBIT - Segment | 140,026 | 121,639 | 139,531 | 142,901 | 142,356 | 546,427 | |||||||||||||||||
| Adjusted EBIT % | 32.2 % | 30.8 % | 32.5 % | 32.6 % | 31.8 % | 32.0 % | |||||||||||||||||
Adjusted D&A 3 | 16,513 | 16,926 | 16,866 | 17,206 | 17,440 | 68,438 | |||||||||||||||||
| Adjusted EBITDA - Segment | $ | 156,539 | $ | 138,565 | $ | 156,397 | $ | 160,107 | $ | 159,796 | $ | 614,865 | |||||||||||
| Adjusted EBITDA % | 36.0 % | 35.1 % | 36.5 % | 36.5 % | 35.7 % | 36.0 % | |||||||||||||||||
| Climate & Sustainability Technologies: | |||||||||||||||||||||||
| Segment earnings (EBIT) | $ | 40,396 | $ | 38,117 | $ | 48,971 | $ | 42,841 | $ | 192,693 | $ | 322,622 | |||||||||||
Rightsizing and other (benefits) costs 5 | 7,833 | (38) | 2,539 | 1,520 | 19,193 | 23,214 | |||||||||||||||||
Loss (gain) on dispositions 6 | 522 | — | — | — | (181,615) | (181,615) | |||||||||||||||||
| Adjusted EBIT - Segment | 48,751 | 38,079 | 51,510 | 44,361 | 30,271 | 164,221 | |||||||||||||||||
| Adjusted EBIT % | 12.2 % | 10.2 % | 12.0 % | 10.3 % | 8.0 % | 10.2 % | |||||||||||||||||
Adjusted D&A 3 | 11,353 | 11,745 | 12,077 | 12,392 | 12,069 | 48,283 | |||||||||||||||||
| Adjusted EBITDA - Segment | $ | 60,104 | $ | 49,824 | $ | 63,587 | $ | 56,753 | $ | 42,340 | $ | 212,504 | |||||||||||
| Adjusted EBITDA % | 15.1 % | 13.4 % | 14.8 % | 13.2 % | 11.3 % | 13.2 % | |||||||||||||||||
| Total Segments: | |||||||||||||||||||||||
Segment earnings (EBIT) 7 | $ | 338,841 | $ | 354,013 | $ | 389,825 | $ | 385,984 | $ | 533,709 | $ | 1,663,531 | |||||||||||
Rightsizing and other costs (benefits) 1, 5 | 10,595 | 2,715 | 9,927 | (3,450) | 24,715 | 33,907 | |||||||||||||||||
Loss (gain) on dispositions 2, 6 | 194 | — | — | — | (206,338) | (206,338) | |||||||||||||||||
Adjusted EBIT - Segment 8 | 349,630 | 356,728 | 399,752 | 382,534 | 352,086 | 1,491,100 | |||||||||||||||||
Adjusted EBIT % 8 | 17.0 % | 19.1 % | 19.7 % | 19.0 % | 17.7 % | 18.9 % | |||||||||||||||||
Adjusted D&A 3 | 76,453 | 67,663 | 67,297 | 69,877 | 69,622 | 274,459 | |||||||||||||||||
Adjusted EBITDA - Segment 4, 8 | $ | 426,083 | $ | 424,391 | $ | 467,049 | $ | 452,411 | $ | 421,708 | $ | 1,765,559 | |||||||||||
Adjusted EBITDA % 8 | 20.8 % | 22.7 % | 23.0 % | 22.4 % | 21.2 % | 22.3 % | |||||||||||||||||
1 Q3 and FY 2021 include a $9,078 payment received for previously incurred restructuring costs related to a product line exit. | |||||||||||||||||||||||
2 Q1 2022 includes a $328 working capital adjustment related to the disposition of our RWB equity method investment in Q4 2021. Q4 and FY2021 include a related gain on disposition of $24,723. | |||||||||||||||||||||||
3 Adjusted D&A is depreciation and amortization expense, excluding depreciation and amortization included within rightsizing and other costs. | |||||||||||||||||||||||
4 Q1 2022 EBITDA includes $12,487 of acquisition-related amortization of inventory step-up. | |||||||||||||||||||||||
5 Q1 2022 includes $5,457 of non-cash foreign currency translation losses reclassified to earnings included within restructuring costs and a $2,117 write-off of assets related to an exit from certain Latin America countries. 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. | |||||||||||||||||||||||
6 Q1 2022 includes a $522 working capital adjustment related to the disposition of UB in Q4 2021. Q4 and FY2021 include a related gain on disposition of $181,615. | |||||||||||||||||||||||
7 Refer to Quarterly Segment Information section for reconciliation of total segment earnings (EBIT) to net earnings. | |||||||||||||||||||||||
8 Refer to Non-GAAP Disclosures section for definition. | |||||||||||||||||||||||
| 2022 | |||||
| Q1 | |||||
| Organic | |||||
| Engineered Products | 14.6 | % | |||
Clean Energy & Fueling | 0.2 | % | |||
| Imaging & Identification | (1.1) | % | |||
| Pumps & Process Solutions | 12.6 | % | |||
Climate & Sustainability Technologies | 17.4 | % | |||
| Total Organic | 9.3 | % | |||
| Acquisitions | 4.4 | % | |||
| Dispositions | (1.6) | % | |||
| Currency translation | (2.2) | % | |||
| Total* | 9.9 | % | |||
| 2022 | |||||
| Q1 | |||||
| Organic | |||||
| United States | 9.0 | % | |||
| Other Americas | 11.0 | % | |||
| Europe | 5.8 | % | |||
| Asia | 18.9 | % | |||
| Other | 9.4 | % | |||
| Total Organic | 9.3 | % | |||
| Acquisitions | 4.4 | % | |||
| Dispositions | (1.6) | % | |||
| Currency translation | (2.2) | % | |||
| Total* | 9.9 | % | |||
| Adjusted EPS Guidance Reconciliation | |||||||||||
| Range | |||||||||||
| 2022 Guidance for Earnings per Share (GAAP) | $ | 7.39 | $ | 7.59 | |||||||
| Acquisition-related amortization, net | 0.91 | ||||||||||
| Rightsizing and other costs, net | 0.15 | ||||||||||
| 2022 Guidance for Adjusted Earnings per Share (Non-GAAP) | $ | 8.45 | $ | 8.65 | |||||||
| 2022 | 2021 | ||||||||||||||||||||||
| Q1 | Q1 | Q2 | Q3 | Q4 | FY 2021 | ||||||||||||||||||
| Net Cash Flows Provided By (Used In): | |||||||||||||||||||||||
| Operating activities | $ | 23,683 | $ | 177,184 | $ | 260,073 | $ | 351,329 | $ | 327,279 | $ | 1,115,865 | |||||||||||
| Investing activities | (46,963) | (29,572) | (121,631) | (135,439) | (706,111) | (992,753) | |||||||||||||||||
| Financing activities | (75,204) | (124,239) | (75,949) | (74,610) | 24,918 | (249,880) | |||||||||||||||||
| 2022 | 2021 | ||||||||||||||||||||||
| Q1 | Q1 | Q2 | Q3 | Q4 | FY 2021 | ||||||||||||||||||
| Cash flow from operating activities | $ | 23,683 | $ | 177,184 | $ | 260,073 | $ | 351,329 | $ | 327,279 | $ | 1,115,865 | |||||||||||
| Less: Capital expenditures | (50,381) | (31,260) | (41,971) | (47,926) | (50,308) | (171,465) | |||||||||||||||||
| Free cash flow | $ | (26,698) | $ | 145,924 | $ | 218,102 | $ | 303,403 | $ | 276,971 | $ | 944,400 | |||||||||||
| Cash flow from operating activities as a percentage of revenue | 1.2 % | 9.5 % | 12.8 % | 17.4 % | 16.5 % | 14.1 % | |||||||||||||||||
| Cash flow from operating activities as a percentage of adjusted net earnings | 8.6 % | 67.4 % | 86.9 % | 121.8 % | 126.5 % | 100.6 % | |||||||||||||||||
| Free cash flow as a percentage of revenue | -1.3 % | 7.8 % | 10.7 % | 15.0 % | 13.9 % | 11.9 % | |||||||||||||||||
| Free cash flow as a percentage of adjusted net earnings | -9.7 % | 55.5 % | 72.9 % | 105.2 % | 107.1 % | 85.2 % | |||||||||||||||||
| 2022 | 2021 | ||||||||||||||||||||||
| Q1 | Q1 | Q2 | Q3 | Q4 | FY 2021 | ||||||||||||||||||
| BOOKINGS | |||||||||||||||||||||||
| Engineered Products | $ | 541,035 | $ | 528,310 | $ | 497,200 | $ | 502,767 | $ | 585,452 | $ | 2,113,729 | |||||||||||
Clean Energy & Fueling | 501,491 | 422,668 | 453,146 | 467,821 | 398,844 | 1,742,479 | |||||||||||||||||
| Imaging & Identification | 307,104 | 293,614 | 299,608 | 293,782 | 303,400 | 1,190,404 | |||||||||||||||||
| Pumps & Process Solutions | 459,790 | 551,365 | 521,010 | 490,581 | 460,105 | 2,023,061 | |||||||||||||||||
Climate & Sustainability Technologies | 444,852 | 537,326 | 606,545 | 540,280 | 632,849 | 2,317,000 | |||||||||||||||||
| Intercompany eliminations | (2,295) | (863) | (498) | (407) | (290) | (2,058) | |||||||||||||||||
| Total consolidated bookings | $ | 2,251,977 | $ | 2,332,420 | $ | 2,377,011 | $ | 2,294,824 | $ | 2,380,360 | $ | 9,384,615 | |||||||||||
| BACKLOG | |||||||||||||||||||||||
| Engineered Products | $ | 830,135 | $ | 562,557 | $ | 613,517 | $ | 662,834 | $ | 785,085 | |||||||||||||
Clean Energy & Fueling | 426,342 | 238,822 | 256,497 | 312,176 | 383,572 | ||||||||||||||||||
| Imaging & Identification | 243,411 | 198,556 | 206,125 | 204,766 | 212,098 | ||||||||||||||||||
| Pumps & Process Solutions | 704,935 | 539,097 | 634,477 | 682,415 | 688,931 | ||||||||||||||||||
Climate & Sustainability Technologies | 1,218,155 | 677,309 | 854,188 | 964,233 | 1,174,479 | ||||||||||||||||||
| Intercompany eliminations | (1,756) | (544) | (262) | (252) | (225) | ||||||||||||||||||
| Total consolidated backlog | $ | 3,421,222 | $ | 2,215,797 | $ | 2,564,542 | $ | 2,826,172 | $ | 3,243,940 | |||||||||||||
| 2022 | |||||
| Q1 | |||||
| Organic | |||||
| Engineered Products | 3.4 | % | |||
Clean Energy & Fueling | (2.7) | % | |||
| Imaging & Identification | 7.7 | % | |||
| Pumps & Process Solutions | (14.0) | % | |||
Climate & Sustainability Technologies | (9.4) | % | |||
| Total Organic | (4.3) | % | |||
| Acquisitions | 4.4 | % | |||
| Dispositions | (1.4) | % | |||
| Currency translation | (2.1) | % | |||
| Total* | (3.4) | % | |||