EX-99.12a202510238-kexhibit991pr.htmEX-99.1 Document
Exhibit 99.1
Investor Contact:
Media Contact:
Jack Dickens
Adrian Sakowicz
Vice President - Investor Relations
Vice President - Communications
(630) 743-2566
(630) 743-5039
jdickens@dovercorp.com
asakowicz@dovercorp.com
DOVER REPORTS THIRD QUARTER 2025 RESULTS
DOWNERS GROVE, Ill., October 23, 2025 — Dover (NYSE: DOV), a diversified global manufacturer, announced its financial results for the third quarter ended September 30, 2025. All comparisons are to the comparable period of the prior fiscal year, unless otherwise noted.
Three Months Ended September 30,
Nine Months Ended September 30,
($ in millions, except per share data)
2025
2024
% Change*
2025
2024
% Change*
U.S. GAAP
Revenue
$
2,078
$
1,984
5
%
$
5,993
$
5,816
3
%
Earnings from continuing operations
303
313
(3)
%
823
1,162
(29)
%
Diluted EPS from continuing operations
2.20
2.26
(3)
%
5.96
8.37
(29)
%
Non-GAAP
Organic revenue change
1
%
1
%
Adjusted earnings from continuing operations 1
361
314
15
%
981
846
16
%
Adjusted diluted EPS from continuing operations
2.62
2.27
15
%
7.10
6.09
17
%
1 Q3 and year-to-date 2025 and 2024 adjusted earnings from continuing operations exclude after-tax purchase accounting expenses, restructuring and other costs, and (gain) loss on dispositions.
* Change may be impacted by rounding.
For the quarter ended September 30, 2025, Dover generated revenue of $2.1 billion, an increase of 5% (+1% organic). GAAP earnings from continuing operations of $303 million decreased 3%, and GAAP diluted EPS from continuing operations of $2.20 was down 3%. On an adjusted basis, earnings from continuing operations of $361 million were up 15% and adjusted diluted EPS from continuing operations of $2.62 was up 15%.
For the nine months ended September 30, 2025, Dover generated revenue of $6.0 billion, an increase of 3% (+1% organic). GAAP earnings from continuing operations of $823 million decreased by 29%, and GAAP diluted EPS from continuing operations of $5.96 was down 29%, both principally due to the gain on the disposition of De-Sta-Co in the comparable period of the prior year. On an adjusted basis, earnings from continuing operations of $981 million increased 16%, and adjusted diluted EPS from continuing operations of $7.10 was up 17%.
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, "We are pleased with Dover’s third quarter results. Top line performance in the quarter was driven by broad-based shipment growth in short cycle components, continued strength across our secular-growth end markets, and outperformance from recently-closed acquisitions. These gains more than offset near-term headwinds in two capital goods-exposed end markets, vehicle aftermarket and refrigerated door cases, each of which we expect to improve through the balance of the year.
"T1Order trends continued to post positive momentum, providing good visibility for the fourth quarter and into next year. T2Margin performance in the quarter was exemplary, with a record consolidated segment margin, a result of the positive mix impact from our growth platforms, solid execution, and our rigorous cost containment and productivity actions.
"Capital deployment remains a key driver of our double-digit earnings growth. This year T3we have increased our investments in high-ROI capital projects focused on productivity and capacity expansions as well as targeted footprint optimization. During the quarter we announced that T4our Anthony® glass door manufacturing operations will transition from Sylmar, CA to our existing Hillphoenix® refrigerated case manufacturing site in Richmond, VA, a move we expect to deliver meaningful cost savings and operational efficiencies over the next 18 months. Our balance sheet strength remains an advantage that provides flexibility and attractive optionality as we pursue value-creating bolt-on acquisitions and opportunistic capital return strategies.
"We have a constructive outlook for the remainder of 2025. T5Despite some macroeconomic uncertainty, underlying end market demand is healthy across much of the portfolio and is supported by our sustained order growth. As a result, G1T6we are increasing our full year adjusted EPS guidance from $9.35-$9.55 to $9.50-$9.60."
FULL YEAR 2025 GUIDANCE:
In 2025, Dover expects to generate GAAP EPS from continuing operations in the range of $8.06 to $8.16 (adjusted EPS from continuing operations of $9.50 to $9.60), G2based on full year revenue growth of 4% to 6%.
CONFERENCE CALL INFORMATION:
Dover will host a webcast and conference call to discuss its third quarter results at 9:30 A.M. Eastern Time (8:30 A.M. Central Time) on Thursday, October 23, 2025. 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 $7 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 70 years, our team of approximately 24,000 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 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; changes in law, including the effect of tax laws and developments with respect to trade policy and tariffs; our ability to identify, consummate and successfully integrate and realize synergies from newly acquired businesses; acquisition valuation levels; the impact of interest rate and currency exchange rate fluctuations; capital allocation plans and changes in those plans, including with respect to dividends, share repurchases, investments in research and
development, capital expenditures and acquisitions; our ability to effectively deploy capital resulting from dispositions; our ability to derive expected benefits from restructurings, productivity initiatives and other cost reduction actions; the impact of legal compliance risks and litigation, including with respect to product quality and safety, cybersecurity and privacy; and our ability to capture and protect intellectual property rights. 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, 2024, 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 - THIRD QUARTER 2025
DOVER CORPORATION
CONSOLIDATED STATEMENTS OF EARNINGS
(unaudited)(in thousands)
Three Months Ended September 30,
Nine Months Ended September 30,
2025
2024
2025
2024
Revenue
$
2,077,841
$
1,983,542
$
5,993,492
$
5,816,043
Cost of goods and services
1,244,247
1,220,355
3,596,136
3,603,146
Gross profit
833,594
763,187
2,397,356
2,212,897
Selling, general and administrative expenses
456,441
429,570
1,369,297
1,301,606
Operating earnings
377,153
333,617
1,028,059
911,291
Interest expense
27,239
34,128
81,638
102,867
Interest income
(17,804)
(5,176)
(55,993)
(14,013)
Gain on dispositions
—
(68,633)
(4,644)
(597,913)
Other income, net
(18,525)
(13,032)
(26,663)
(33,016)
Earnings before provision for income taxes
386,243
386,330
1,033,721
1,453,366
Provision for income taxes
82,951
73,434
211,058
291,781
Earnings from continuing operations
303,292
312,896
822,663
1,161,585
(Loss) earnings from discontinued operations, net
(1,296)
34,204
(10,782)
99,558
Net earnings
$
301,996
$
347,100
$
811,881
$
1,261,143
IS - 1
DOVER CORPORATION
QUARTERLY EARNINGS PER SHARE
(unaudited)(in thousands, except per share data*)
Earnings Per Share
2025
2024
Q1
Q2
Q3
Q3 YTD
Q1
Q2
Q3
Q3 YTD
Q4
FY 2024
Basic (loss) earnings per share:
Continuing operations
$
1.74
$
2.04
$
2.21
$
5.99
$
4.33
$
1.79
$
2.28
$
8.42
$
1.74
$
10.16
Discontinued operations
$
(0.06)
$
(0.01)
$
(0.01)
$
(0.08)
$
0.22
$
0.26
$
0.25
$
0.72
$
8.73
$
9.42
Net earnings
$
1.68
$
2.03
$
2.20
$
5.92
$
4.55
$
2.05
$
2.53
$
9.14
$
10.47
$
19.58
Diluted (loss) earnings per share:
Continuing operations
$
1.73
$
2.03
$
2.20
$
5.96
$
4.30
$
1.78
$
2.26
$
8.37
$
1.72
$
10.09
Discontinued operations
$
(0.06)
$
(0.01)
$
(0.01)
$
(0.08)
$
0.22
$
0.25
$
0.25
$
0.72
$
8.66
$
9.35
Net earnings
$
1.67
$
2.02
$
2.19
$
5.88
$
4.52
$
2.04
$
2.51
$
9.08
$
10.38
$
19.45
Net (loss) earnings and weighted average shares used in calculated (loss) earnings per share amounts are as follows:
Continuing operations
$
239,241
$
280,130
$
303,292
$
822,663
$
602,102
$
246,587
$
312,896
$
1,161,585
$
238,383
$
1,399,968
Discontinued operations
(8,420)
(1,066)
(1,296)
(10,782)
30,119
35,235
34,204
99,558
1,197,600
1,297,158
Net earnings
$
230,821
$
279,064
$
301,996
$
811,881
$
632,221
$
281,822
$
347,100
$
1,261,143
$
1,435,983
$
2,697,126
Weighted average shares outstanding:
Basic
137,267
137,226
137,236
137,254
139,051
137,443
137,251
137,913
137,205
137,735
Diluted
138,260
137,974
138,029
138,099
139,869
138,404
138,223
138,830
138,298
138,696
Dividends paid per common share
$
0.515
$
0.515
$
0.52
$
1.55
$
0.51
$
0.51
$
0.515
$
1.54
$
0.515
$
2.05
* Per share data may be impacted by rounding.
IS - 2
DOVER CORPORATION
QUARTERLY SEGMENT INFORMATION
(unaudited)(in thousands)
2025
2024
Q1
Q2
Q3
Q3 YTD
Q1
Q2
Q3
Q3 YTD
Q4
FY 2024
REVENUE
Engineered Products
$
254,646
$
275,944
$
279,705
$
810,295
$
332,820
$
285,297
$
296,117
$
914,234
$
288,223
$
1,202,457
Clean Energy & Fueling
491,148
546,097
541,368
1,578,613
445,053
463,014
500,685
1,408,752
528,032
1,936,784
Imaging & Identification
280,090
292,009
299,100
871,199
276,806
287,593
283,966
848,365
288,800
1,137,165
Pumps & Process Solutions
493,573
520,554
550,920
1,565,047
465,729
477,239
472,463
1,415,431
479,135
1,894,566
Climate & Sustainability Technologies
347,888
416,151
408,529
1,172,568
364,292
436,706
431,127
1,232,125
347,524
1,579,649
Intersegment eliminations
(1,286)
(1,163)
(1,781)
(4,230)
(981)
(1,067)
(816)
(2,864)
(1,848)
(4,712)
Total consolidated revenue
$
1,866,059
$
2,049,592
$
2,077,841
$
5,993,492
$
1,883,719
$
1,948,782
$
1,983,542
$
5,816,043
$
1,929,866
$
7,745,909
EARNINGS FROM CONTINUING OPERATIONS
Segment Earnings:
Engineered Products
$
44,114
$
53,511
$
57,483
$
155,108
$
62,532
$
52,095
$
56,621
$
171,248
$
59,989
$
231,237
Clean Energy & Fueling
85,644
107,771
118,665
312,080
69,675
87,536
99,536
256,747
103,246
359,993
Imaging & Identification
77,575
76,937
81,772
236,284
69,959
75,786
77,247
222,992
78,715
301,707
Pumps & Process Solutions
151,275
159,504
168,565
479,344
118,737
137,217
138,277
394,231
142,375
536,606
Climate & Sustainability Technologies
52,119
77,262
76,002
205,383
50,759
79,127
76,015
205,901
44,974
250,875
Total segment earnings
410,727
474,985
502,487
1,388,199
371,662
431,761
447,696
1,251,119
429,299
1,680,418
Purchase accounting expenses 1
49,104
51,123
59,381
159,608
44,187
44,332
48,356
136,875
49,366
186,241
Restructuring and other costs 2
9,397
23,210
15,913
48,520
23,971
11,590
16,581
52,142
32,841
84,983
(Gain) loss on dispositions 3
(2,468)
(2,176)
—
(4,644)
(529,943)
663
(68,633)
(597,913)
115
(597,798)
Corporate expense / other 4
51,959
41,875
31,515
125,349
42,159
39,526
36,110
117,795
38,168
155,963
Interest expense
27,608
26,791
27,239
81,638
36,365
32,374
34,128
102,867
28,304
131,171
Interest income
(20,254)
(17,935)
(17,804)
(55,993)
(4,756)
(4,081)
(5,176)
(14,013)
(23,145)
(37,158)
Earnings before provision for income taxes
295,381
352,097
386,243
1,033,721
759,679
307,357
386,330
1,453,366
303,650
1,757,016
Provision for income taxes
56,140
71,967
82,951
211,058
157,577
60,770
73,434
291,781
65,267
357,048
Earnings from continuing operations
$
239,241
$
280,130
$
303,292
$
822,663
$
602,102
$
246,587
$
312,896
$
1,161,585
$
238,383
$
1,399,968
SEGMENT EARNINGS MARGIN
Engineered Products
17.3 %
19.4 %
20.6 %
19.1 %
18.8 %
18.3 %
19.1 %
18.7 %
20.8 %
19.2 %
Clean Energy & Fueling
17.4 %
19.7 %
21.9 %
19.8 %
15.7 %
18.9 %
19.9 %
18.2 %
19.6 %
18.6 %
Imaging & Identification
27.7 %
26.3 %
27.3 %
27.1 %
25.3 %
26.4 %
27.2 %
26.3 %
27.3 %
26.5 %
Pumps & Process Solutions
30.6 %
30.6 %
30.6 %
30.6 %
25.5 %
28.8 %
29.3 %
27.9 %
29.7 %
28.3 %
Climate & Sustainability Technologies
15.0 %
18.6 %
18.6 %
17.5 %
13.9 %
18.1 %
17.6 %
16.7 %
12.9 %
15.9 %
Total segment earnings margin
22.0 %
23.2 %
24.2 %
23.2 %
19.7 %
22.2 %
22.6 %
21.5 %
22.2 %
21.7 %
1 Purchase accounting expenses are primarily comprised of amortization of intangible assets.
2 T7Restructuring and other costs relate to actions taken for headcount reductions, facility consolidations and site closures, product line exits, and other asset charges.
3 (Gain) loss on dispositions, including post-closing adjustments.
4 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 and IT overhead costs, deal related expenses and various administrative expenses relating to the corporate headquarters.
IS - 3
DOVER CORPORATION
QUARTERLY ADJUSTED EARNINGS AND ADJUSTED EARNINGS PER SHARE (NON-GAAP)
(unaudited)(in thousands, except per share data*)
Non-GAAP Reconciliations
2025
2024
Q1
Q2
Q3
Q3 YTD
Q1
Q2
Q3
Q3 YTD
Q4
FY 2024
Adjusted earnings from continuing operations:
Earnings from continuing operations
$
239,241
$
280,130
$
303,292
$
822,663
$
602,102
$
246,587
$
312,896
$
1,161,585
$
238,383
$
1,399,968
Purchase accounting expenses, pre-tax 1
49,104
51,123
59,381
159,608
44,187
44,332
48,356
136,875
49,366
186,241
Purchase accounting expenses, tax impact 2
(10,919)
(11,367)
(14,067)
(36,353)
(9,711)
(9,760)
(10,633)
(30,104)
(10,911)
(41,015)
Restructuring and other costs, pre-tax 3
9,397
23,210
15,913
48,520
23,971
11,590
16,581
52,142
32,841
84,983
Restructuring and other costs, tax impact 2
(1,887)
(4,642)
(3,230)
(9,759)
(4,734)
(2,479)
(3,465)
(10,678)
(6,864)
(17,542)
(Gain) loss on dispositions, pre-tax 4
(2,468)
(2,176)
—
(4,644)
(529,943)
663
(68,633)
(597,913)
115
(597,798)
(Gain) loss on dispositions, tax-impact 2
689
435
—
1,124
114,973
(144)
18,889
133,718
1,695
135,413
Adjusted earnings from continuing operations
$
283,157
$
336,713
$
361,289
$
981,159
$
240,845
$
290,789
$
313,991
$
845,625
$
304,625
$
1,150,250
Adjusted diluted earnings per share from continuing operations:
Diluted earnings per share from continuing operations
$
1.73
$
2.03
$
2.20
$
5.96
$
4.30
$
1.78
$
2.26
$
8.37
$
1.72
$
10.09
Purchase accounting expenses, pre-tax 1
0.36
0.37
0.43
1.16
0.32
0.32
0.35
0.99
0.36
1.34
Purchase accounting expenses, tax impact 2
(0.08)
(0.08)
(0.10)
(0.26)
(0.07)
(0.07)
(0.08)
(0.22)
(0.08)
(0.30)
Restructuring and other costs, pre-tax 3
0.07
0.17
0.12
0.35
0.17
0.08
0.12
0.38
0.24
0.61
Restructuring and other costs, tax impact 2
(0.01)
(0.03)
(0.02)
(0.07)
(0.03)
(0.02)
(0.03)
(0.08)
(0.05)
(0.13)
(Gain) loss on dispositions, pre-tax 4
(0.02)
(0.02)
—
(0.03)
(3.79)
—
(0.50)
(4.31)
—
(4.31)
(Gain) loss on dispositions, tax-impact 2
—
—
—
0.01
0.82
—
0.14
0.96
0.01
0.98
Adjusted diluted earnings per share from continuing operations
$
2.05
$
2.44
$
2.62
$
7.10
$
1.72
$
2.10
$
2.27
$
6.09
$
2.20
$
8.29
1 Purchase accounting expenses are primarily comprised of amortization of 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. The tax impact of the (gain) loss on dispositions in Q4 2024 reflects updated tax information related to a Q3 2024 disposition.
3 Restructuring and other costs relate to actions taken for headcount reductions, facility consolidations and site closures, product line exits, and other asset charges. Q3 2025 and YTD 2025 include other costs of $1.8 million and $3.3 million, respectively, associated with a footprint reduction within our Climate & Sustainability Technologies segment. YTD 2025 also includes other costs of $4.0 million associated with a product line exit within our Climate & Sustainability Technologies segment. Q1 2024 and FY 2024 include $3.4 million of non-cash asset impairment charges for our Climate & Sustainability Technologies segment.
4 (Gain) loss on dispositions represents a $529.9 million gain recorded during Q1 2024 and a $0.7 million loss and $1.1 million gain recorded as post-closing adjustments in Q2 2024 and Q4 2024, respectively, on the disposition of De-Sta-Co in the Engineered Products segment. Additionally, a gain of $68.6 million was recorded in Q3 2024 and a $1.2 million post-closing adjustment (reduction to the gain) in Q4 2024 on the disposition of a minority owned equity method investment in the Climate & Sustainability Technologies segment.
* Per share data and totals may be impacted by rounding.
IS - 4
DOVER CORPORATION
QUARTERLY ADJUSTED SEGMENT EBITDA (NON-GAAP)
(unaudited)(in thousands)
Non-GAAP Reconciliations
2025
2024
Q1
Q2
Q3
Q3 YTD
Q1
Q2
Q3
Q3 YTD
Q4
FY 2024
ADJUSTED SEGMENT EBITDA
Engineered Products:
Segment earnings
$
44,114
$
53,511
$
57,483
$
155,108
$
62,532
$
52,095
$
56,621
$
171,248
$
59,989
$
231,237
Other depreciation and amortization 1
4,800
5,141
5,736
15,677
4,785
4,778
4,829
14,392
4,867
19,259
Adjusted segment EBITDA 2
48,914
58,652
63,219
170,785
67,317
56,873
61,450
185,640
64,856
250,496
Adjusted segment EBITDA margin 2
19.2 %
21.3 %
22.6 %
21.1 %
20.2 %
19.9 %
20.8 %
20.3 %
22.5 %
20.8 %
Clean Energy & Fueling:
Segment earnings
$
85,644
$
107,771
$
118,665
$
312,080
$
69,675
$
87,536
$
99,536
$
256,747
$
103,246
$
359,993
Other depreciation and amortization 1
8,578
8,961
8,582
26,121
7,921
7,627
8,310
23,858
8,118
31,976
Adjusted segment EBITDA 2
94,222
116,732
127,247
338,201
77,596
95,163
107,846
280,605
111,364
391,969
Adjusted segment EBITDA margin 2
19.2 %
21.4 %
23.5 %
21.4 %
17.4 %
20.6 %
21.5 %
19.9 %
21.1 %
20.2 %
Imaging & Identification:
Segment earnings
$
77,575
$
76,937
$
81,772
$
236,284
$
69,959
$
75,786
$
77,247
$
222,992
$
78,715
$
301,707
Other depreciation and amortization 1
4,093
4,229
4,091
12,413
3,733
3,271
3,905
10,909
3,739
14,648
Adjusted segment EBITDA 2
81,668
81,166
85,863
248,697
73,692
79,057
81,152
233,901
82,454
316,355
Adjusted segment EBITDA margin 2
29.2 %
27.8 %
28.7 %
28.5 %
26.6 %
27.5 %
28.6 %
27.6 %
28.6 %
27.8 %
Pumps & Process Solutions:
Segment earnings
$
151,275
$
159,504
$
168,565
$
479,344
$
118,737
$
137,217
$
138,277
$
394,231
$
142,375
$
536,606
Other depreciation and amortization 1
12,601
13,131
14,256
39,988
12,139
12,637
12,651
37,427
12,623
50,050
Adjusted segment EBITDA 2
163,876
172,635
182,821
519,332
130,876
149,854
150,928
431,658
154,998
586,656
Adjusted segment EBITDA margin 2
33.2 %
33.2 %
33.2 %
33.2 %
28.1 %
31.4 %
31.9 %
30.5 %
32.3 %
31.0 %
Climate & Sustainability Technologies:
Segment earnings
$
52,119
$
77,262
$
76,002
$
205,383
$
50,759
$
79,127
$
76,015
$
205,901
$
44,974
$
250,875
Other depreciation and amortization 1
7,325
7,605
7,558
22,488
7,275
7,220
7,048
21,543
7,596
29,139
Adjusted segment EBITDA 2
59,444
84,867
83,560
227,871
58,034
86,347
83,063
227,444
52,570
280,014
Adjusted segment EBITDA margin 2
17.1 %
20.4 %
20.5 %
19.4 %
15.9 %
19.8 %
19.3 %
18.5 %
15.1 %
17.7 %
Total Segments:
Total segment earnings 2, 3
$
410,727
$
474,985
$
502,487
$
1,388,199
$
371,662
$
431,761
$
447,696
$
1,251,119
$
429,299
$
1,680,418
Other depreciation and amortization 1
37,397
39,067
40,223
116,687
35,853
35,533
36,743
108,129
36,943
145,072
Total Adjusted segment EBITDA 2
448,124
514,052
542,710
1,504,886
407,515
467,294
484,439
1,359,248
466,242
1,825,490
Total Adjusted segment EBITDA margin 2
24.0 %
25.1 %
26.1 %
25.1 %
21.6 %
24.0 %
24.4 %
23.4 %
24.2 %
23.6 %
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 earnings from continuing operations.
IS - 5
DOVER CORPORATION
QUARTERLY EARNINGS FROM CONTINUING OPERATIONS TO ADJUSTED SEGMENT EBITDA RECONCILIATION (NON-GAAP)
(unaudited)(in thousands)
Non-GAAP Reconciliations
2025
2024
Q1
Q2
Q3
Q3 YTD
Q1
Q2
Q3
Q3 YTD
Q4
FY 2024
Earnings from continuing operations
$
239,241
$
280,130
$
303,292
$
822,663
$
602,102
$
246,587
$
312,896
$
1,161,585
$
238,383
$
1,399,968
Provision for income taxes
56,140
71,967
82,951
211,058
157,577
60,770
73,434
291,781
65,267
357,048
Earnings before provision for income taxes
295,381
352,097
386,243
1,033,721
759,679
307,357
386,330
1,453,366
303,650
1,757,016
Interest income
(20,254)
(17,935)
(17,804)
(55,993)
(4,756)
(4,081)
(5,176)
(14,013)
(23,145)
(37,158)
Interest expense
27,608
26,791
27,239
81,638
36,365
32,374
34,128
102,867
28,304
131,171
Corporate expense / other 1
51,959
41,875
31,515
125,349
42,159
39,526
36,110
117,795
38,168
155,963
(Gain) loss on dispositions 2
(2,468)
(2,176)
—
(4,644)
(529,943)
663
(68,633)
(597,913)
115
(597,798)
Restructuring and other costs 3
9,397
23,210
15,913
48,520
23,971
11,590
16,581
52,142
32,841
84,983
Purchase accounting expenses 4
49,104
51,123
59,381
159,608
44,187
44,332
48,356
136,875
49,366
186,241
Total segment earnings 5
410,727
474,985
502,487
1,388,199
371,662
431,761
447,696
1,251,119
429,299
1,680,418
Add: Other depreciation and amortization 6
37,397
39,067
40,223
116,687
35,853
35,533
36,743
108,129
36,943
145,072
Total adjusted segment EBITDA 5
$
448,124
$
514,052
$
542,710
$
1,504,886
$
407,515
$
467,294
$
484,439
$
1,359,248
$
466,242
$
1,825,490
1 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 and IT overhead costs, deal related expenses and various administrative expenses relating to the corporate headquarters.
2 (Gain) loss on dispositions, including post-closing adjustments.
3 Restructuring and other costs relate to actions taken for headcount reductions, facility consolidations and site closures, product line exits, and other asset charges.
4 Purchase accounting expenses are primarily comprised of amortization of intangible assets.
5 Refer to Non-GAAP Disclosures section for definition.
6 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.
IS - 6
DOVER CORPORATION
REVENUE GROWTH FACTORS AND ADJUSTED EPS GUIDANCE RECONCILIATIONS (NON-GAAP)
(unaudited)
Non-GAAP Reconciliations
Revenue Growth Factors
2025
Q3
Q3 YTD
Organic
Engineered Products
(7.0)
%
(6.8)
%
Clean Energy & Fueling
4.8
%
4.9
%
Imaging & Identification
3.0
%
2.2
%
Pumps & Process Solutions
5.6
%
5.3
%
Climate & Sustainability Technologies
(6.5)
%
(5.4)
%
Total Organic
0.5
%
0.6
%
Acquisitions
3.0
%
2.8
%
Dispositions
—
%
(0.9)
%
Currency translation
1.3
%
0.6
%
Total*
4.8
%
3.1
%
* Totals may be impacted by rounding.
2025
Q3
Q3 YTD
Organic
United States
1.6
%
1.8
%
Europe
1.1
%
(0.8)
%
Asia
(1.5)
%
1.9
%
Other Americas
(6.5)
%
(9.0)
%
Other
2.9
%
10.8
%
Total Organic
0.5
%
0.6
%
Acquisitions
3.0
%
2.8
%
Dispositions
—
%
(0.9)
%
Currency translation
1.3
%
0.6
%
Total*
4.8
%
3.1
%
* Totals may be impacted by rounding.
Adjusted EPS Guidance Reconciliation
Range
G32025 Guidance for Earnings per Share from Continuing Operations (GAAP)
$
8.06
$
8.16
Purchase accounting expenses, net
1.19
Restructuring and other costs, net
0.28
Gain on dispositions, net
(0.03)
2025 Guidance for Adjusted Earnings per Share from Continuing Operations (Non-GAAP)
$
9.50
$
9.60
* Per share data and totals may be impacted by rounding.
IS - 7
DOVER CORPORATION
QUARTERLY CASH FLOW AND FREE CASH FLOW (NON-GAAP)
(unaudited)(in thousands)
Quarterly Cash Flow
2025
2024
Q1
Q2
Q3
Q3 YTD
Q1
Q2
Q3
Q3 YTD
Q4
FY 2024
Net Cash Flows Provided By (Used In):
Operating activities
$
157,474
$
212,340
$
424,245
$
794,059
$
146,456
$
149,181
$
353,244
$
648,881
$
438,952
$
1,087,833
Investing activities
(74,186)
(681,584)
(58,857)
(814,627)
432,416
33,215
(402,512)
63,119
(90,102)
(26,983)
Financing activities
(122,234)
(84,235)
(73,878)
(280,347)
(80,782)
(830,657)
92,994
(818,445)
(453,228)
(1,271,673)
Quarterly Free Cash Flow (Non-GAAP)
2025
2024
Q1
Q2
Q3
Q3 YTD
Q1
Q2
Q3
Q3 YTD
Q4
FY 2024
Cash flow from operating activities1
$
157,474
$
212,340
$
424,245
$
794,059
$
146,456
$
149,181
$
353,244
$
648,881
$
438,952
$
1,087,833
Less: Capital expenditures
(48,192)
(60,932)
(54,150)
(163,274)
(40,050)
(35,822)
(37,754)
(113,626)
(53,907)
(167,533)
Free cash flow
$
109,282
$
151,408
$
370,095
$
630,785
$
106,406
$
113,359
$
315,490
$
535,255
$
385,045
$
920,300
Cash flow from operating activities as a percentage of revenue
8.4 %
10.4 %
20.4 %
13.2 %
7.8 %
7.7 %
17.8 %
11.2 %
22.7 %
14.0 %
Cash flow from operating activities as a percentage of adjusted earnings from continuing operations
55.6 %
63.1 %
117.4 %
80.9 %
60.8 %
51.3 %
112.5 %
76.7 %
144.1 %
94.6 %
Free cash flow as a percentage of revenue
5.9 %
7.4 %
17.8 %
10.5 %
5.6 %
5.8 %
15.9 %
9.2 %
20.0 %
11.9 %
Free cash flow as a percentage of adjusted earnings from continuing operations
38.6 %
45.0 %
102.4 %
64.3 %
44.2 %
39.0 %
100.5 %
63.3 %
126.4 %
80.0 %
1 Q2, Q3, Q4 and FY 2024 include income tax payments of $56.0 million, $24.0 million, $23.4 million and $103.4 million, respectively, related to the gain on the disposition of De-Sta-Co. Q4 and FY 2024 also include income tax payments of $20.4 million related to the sale of a minority owned equity method investment.
IS - 8
DOVER CORPORATION
PERFORMANCE MEASURES
(unaudited)(in thousands)
2025
2024
Q1
Q2
Q3
Q3 YTD
Q1
Q2
Q3
Q3 YTD
Q4
FY 2024
BOOKINGS
Engineered Products
$
264,538
$
276,571
$
273,278
$
814,387
$
329,925
$
280,542
$
284,823
$
895,290
$
276,487
$
1,171,777
Clean Energy & Fueling
543,859
526,819
509,553
1,580,231
471,610
442,086
507,329
1,421,025
517,470
1,938,495
Imaging & Identification
288,169
292,092
292,229
872,490
278,433
288,641
281,289
848,363
295,784
1,144,147
Pumps & Process Solutions
499,287
530,158
510,960
1,540,405
473,632
461,426
448,074
1,383,132
473,548
1,856,680
Climate & Sustainability Technologies
395,623
384,246
415,099
1,194,968
453,086
406,269
332,503
1,191,858
378,774
1,570,632
Intersegment eliminations
(1,892)
(1,295)
(1,380)
(4,567)
(791)
(1,591)
(1,065)
(3,447)
(2,578)
(6,025)
Total consolidated bookings
$
1,989,584
$
2,008,591
$
1,999,739
$
5,997,914
$
2,005,895
$
1,877,373
$
1,852,953
$
5,736,221
$
1,939,485
$
7,675,706
IS - 9
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 earnings from continuing operations, adjusted diluted earnings per share from continuing operations, 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 earnings from continuing operations and organic revenue growth are not financial measures under GAAP and should not be considered as a substitute for earnings from continuing operations, diluted earnings from continuing operations 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.
The items described in our definitions herein, unless otherwise noted, relate solely to our continuing operations.
Adjusted earnings from continuing operations represents earnings from continuing operations adjusted for the effect of purchase accounting expenses, restructuring and other costs/benefits and gain/loss on dispositions. 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 earnings per share from continuing operations or adjusted earnings per share from continuing operations represents diluted earnings per share from continuing operations adjusted for the effect of purchase accounting expenses, restructuring and other costs/benefits and gain/loss on disposition.
Total segment earnings is defined as the sum of earnings before purchase accounting expenses, restructuring and other costs/benefits, gain/loss on dispositions, 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 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 earnings from continuing operations equals free cash flow divided by adjusted earnings from continuing operations. 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.
IS - 10
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 revenue order trends.
We use the above operational metric in monitoring the performance of the business. We believe the operational metric is useful to investors and other users of our financial information in assessing the performance of our segments.
IS - 11
Mentions · how they’re counted
| Category | Underlined | Word counter | Model’s count |
|---|---|---|---|
| AI AI, artificial intelligence, generative AI, machine learning, large language model, LLM | 0 | 0 | 0 |
| Layoffs layoffs, RIF, headcount reduction, workforce optimization, restructuring | 21 | — | 2 |
| Recession recession, downturn, contraction, slowdown | 0 | 0 | 1 |
| Tariffs tariff, trade war, trade barriers, trade restrictions, trade policy | 2 | 2 | 1 |
| Buybacks share repurchase, buyback program | 1 | — | 0 |
Underlines use the same word lists the scores use. AI, recession and tariffs follow Palanor’s word counter, so those counts match it exactly on the same text. Layoffs and buybacks use the terms the model was given. The model’s count is an estimate by meaning, not by string, so it can differ from the underlines.
Source: SEC EDGAR · public domain · Highlights by Palanor