Donaldson Company, Inc. (NYSE: DCI) announced its financial results for
its fiscal 2013 second quarter. Summarized financial results are as
follows (dollars in millions, except per share data):
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
January 31
|
|
|
January 31
|
|
|
| 2013 |
|
| 2012 |
|
| Change |
|
| 2013 |
|
| 2012 |
|
| Change |
|
Net sales
|
|
|
$
|
596
|
|
|
$
|
581
|
|
|
3
|
%
|
|
|
$
|
1,185
|
|
|
$
|
1,189
|
|
|
0
|
%
|
|
Operating income
|
|
|
|
71
|
|
|
|
75
|
|
|
(5
|
)%
|
|
|
|
145
|
|
|
|
165
|
|
|
(12
|
)%
|
|
Net earnings
|
|
|
|
51
|
|
|
|
54
|
|
|
(6
|
)%
|
|
|
|
105
|
|
|
|
122
|
|
|
(14
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS (*)
|
|
|
$
|
0.34
|
|
|
$
|
0.35
|
|
|
(3
|
)%
|
|
|
$
|
0.70
|
|
|
$
|
0.80
|
|
|
(13
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) The prior year EPS amounts reflect the impact of last year's
two-for-one stock split.
"Our diversified portfolio of global filtration businesses delivered a
new sales record in our second quarter," said Bill Cook, Donaldson's
CEO. "Our Gas Turbine Products' sales increased 79 percent as we shipped
a number of large project shipments to our Customers this quarter. This
offset weaker sales into the North American On-Road truck market, the
On-Road and Off-Road equipment markets in Asia, and for On-Road and
Off-Road replacement filters in Europe. We did see improved demand for
replacement filters in the Americas and in Asia, with our local currency
sales increasing 4 and 6 percent, respectively."
"Despite our higher sales, our operating margin decreased 100 basis
points from last year to 11.9 percent due to lower fixed cost absorption
in our Engine Products segment and the mix shift to large Gas Turbine
project shipments. This was partially offset by savings from our ongoing Continuous
Improvement initiatives. We continued to take actions to better
align our manufacturing and operating expenses with our forecasted
Customer demand. However, we are also continuing the engineering work on
many new OEM Customer programs that will be going into production in the
next 24 months. In addition, we continue to work on our global Strategic
Business Systems project. We have chosen to continue these investments
to support our Strategic Growth Goals."
"Based on input from key Customers, we see current market conditions
continuing in the near term due primarily to the ongoing high levels of
global economic uncertainty. Fortunately, we anticipate strength in our
Gas Turbine business for the balance of our fiscal year, which will help
offset some of the weakness in our other businesses. As a result, we are
forecasting our Company's full-year sales to be approximately equal to
last year's record $2.5 billion, and our FY13 EPS forecast is between
$1.61 and $1.81 per share."
Financial Statement Discussion
The impact of foreign currency translation decreased sales by $1.7
million, or 0.3 percent, during the quarter and decreased sales by $18.6
million, or 1.6 percent, year-to-date, compared to the same periods last
year. The impact of foreign currency translation increased reported net
earnings by $0.2 million, or 0.3 percent, during the quarter and
decreased reported net earnings by $1.2 million, or 1.0 percent, for the
year.
Gross margin was 33.4 percent for the quarter and 33.5 percent
year-to-date, compared to prior year margins of 34.6 percent and 35.0
percent, respectively. The year-over-year decrease is primarily
attributable to lower fixed cost absorption due to the decrease in our
production volumes and the mix impact due to large Gas Turbine project
shipments. Restructuring expenses included in gross margin were $0.5
million in the quarter and $0.7 million year-to-date. The lower fixed
cost absorption and restructuring expenses were partially offset by the
benefits from our ongoing Continuous Improvement initiatives.
Operating expenses for the quarter were $127.8 million, up 1.4 percent
from last year's $126.0 million. As a percent of sales, operating
expenses were 21.4 percent, compared to last year's 21.7 percent.
Operating expenses year-to-date were $252.5 million, or 21.3 percent of
sales, compared to $250.7 million, or 21.1 percent of sales, last year.
Restructuring expenses included in operating expenses were $0.9 million
in the quarter and $1.0 million year-to-date. Our cost containment
actions helped offset the restructuring expenses, higher pension
expenses, and incremental expenses related to our Strategic Business
Systems project.
Our effective tax rate for the quarter was 28.3 percent, compared to a
prior year rate of 29.6 percent. The decrease was primarily due to $0.8
million in tax benefits from the retroactive reinstatement of the
Research and Experimentation Credit in the U.S. The year-to-date
effective tax rate was 28.9 percent, compared to a prior year rate of
27.3 percent.
As part of our ongoing share repurchase program we repurchased 320,000
shares, or 0.2 percent of our diluted outstanding shares, for $10.2
million during the quarter. Year-to-date we have repurchased 1,820,000
shares, or 1.2 percent of our diluted outstanding shares, for $61.0
million.
FY13 Outlook
-
We are projecting our full-year sales to be approximately equal to
last year's record $2.5 billion. Our forecast is based on the Euro at
US$1.34 and 94 Yen to the US$.
-
Our full-year operating margin forecast is 13.9 to 14.7 percent.
-
Our FY13 tax rate is anticipated to be between 28 and 30 percent.
-
We forecast our FY13 EPS to be between $1.61 and $1.81.
-
Cash generated by operating activities is projected to be between $240
and $270 million. Our capital spending is estimated to be between $90
and $100 million.
Engine Products: We forecast
FY13 sales to decrease slightly compared to FY12, including the impact
of foreign currency.
-
Our On-Road OEM Customers are planning to build fewer heavy- and
medium-duty trucks. Demand from our Off-Road OEM Customers is
anticipated to be mixed: build rates of agriculture equipment are
forecasted to remain good, build rates of construction equipment are
expected to slowly improve in North America but remain weak in Europe
and China, and build rates of mining equipment are expected to
decrease globally.
-
We are anticipating slowly improving growth for Aftermarket Products.
Current utilization rates for off-road equipment and on-road heavy
trucks began stabilizing late in the second quarter and inventory
levels at dealers and distributors are consistent with current
utilization. We should benefit from our continued expansion into
emerging economies, from the increasing number of systems installed in
the field with our proprietary filters, and from our increasing sales
of liquid filtration products.
-
We forecast our Aerospace and Defense Products' sales to be slightly
lower than last year as the continued slowdown in military activity is
expected to be partially offset by growth from commercial aerospace
sales.
Industrial Products: We
forecast sales to increase 1 to 6 percent over FY12, including the
impact of foreign currency.
-
Our Industrial Filtration Solutions Products' sales are projected to
decrease slightly compared to last year. We assume manufacturing
activity will increase moderately in the Americas, slowly improve in
Asia, and continue to be weak in Europe.
-
We anticipate our Gas Turbine Products' sales to be up 27 to 32
percent due to continued strength in both the large turbine power
generation and the oil and gas markets.
-
Special Applications Products' sales are now forecast to be down 1 to
6 percent with expected weaker end market demand for disk drive
filters partially offset by growth from membranes products and
integrated venting products.
About Donaldson Company
Donaldson is a leading worldwide provider of filtration systems that
improve people's lives, enhance our Customers' equipment performance,
and protect our environment. We are a technology-driven Company
committed to satisfying our Customers' needs for filtration solutions
through innovative research and development, application expertise, and
global presence. Our approximately 12,800 employees contribute to the
Company's success by supporting our Customers at our more than 100
sales, manufacturing, and distribution locations around the world.
Donaldson is a member of the S&P MidCap 400 and Russell 1000 indices,
and our shares trade on the NYSE under the symbol DCI. Additional
information is available at www.donaldson.com.
SAFE HARBOR STATEMENT UNDER THE SECURITIES REFORM ACT OF 1995
The Company desires to take advantage of the "safe harbor" provisions of
the Private Securities Litigation Reform Act of 1995 (the "Act") and is
making this cautionary statement in connection with such safe harbor
legislation. This announcement contains forward-looking statements,
including forecasts, plans, and projections relating to our business and
financial performance and global economic conditions, which involve
uncertainties that could materially impact results.
The Company wishes to caution investors that any forward-looking
statements are subject to uncertainties and other risk factors that
could cause actual results to differ materially from such statements,
including but not limited to risks associated with: world economic
factors and the ongoing global economic uncertainty, the reduced demand
for hard disk drive products with the increased use of flash memory, the
potential for some Customers to increase their reliance on their own
filtration capabilities, currency fluctuations, commodity prices,
political factors, the Company's international operations, highly
competitive markets, governmental laws and regulations, including the
impact of the various economic stimulus and financial reform measures,
the implementation of our new information technology systems, potential
global events resulting in market instability including financial
bailouts and defaults of sovereign nations, military and terrorist
activities, health outbreaks, natural disasters, and all of the other
risk factors included in our Annual and Quarterly Reports. We undertake
no obligation to publicly update or revise any forward-looking
statements.
|
|
|
CONDENSED STATEMENTS OF CONSOLIDATED EARNINGS
|
|
DONALDSON COMPANY, INC. AND SUBSIDIARIES
|
|
(Thousands of dollars, except share and per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
January 31
|
|
|
January 31
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
Net sales
|
|
|
$
|
596,036
|
|
|
|
$
|
580,883
|
|
|
|
$
|
1,184,983
|
|
|
|
$
|
1,189,178
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
397,059
|
|
|
|
|
380,066
|
|
|
|
|
787,713
|
|
|
|
|
773,427
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
|
198,977
|
|
|
|
|
200,817
|
|
|
|
|
397,270
|
|
|
|
|
415,751
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
127,785
|
|
|
|
|
126,049
|
|
|
|
|
252,541
|
|
|
|
|
250,656
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
71,192
|
|
|
|
|
74,768
|
|
|
|
|
144,729
|
|
|
|
|
165,095
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net
|
|
|
|
(2,542
|
)
|
|
|
|
(4,550
|
)
|
|
|
|
(8,354
|
)
|
|
|
|
(9,410
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
2,885
|
|
|
|
|
2,899
|
|
|
|
|
5,556
|
|
|
|
|
6,069
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
|
70,849
|
|
|
|
|
76,419
|
|
|
|
|
147,527
|
|
|
|
|
168,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
|
20,036
|
|
|
|
|
22,598
|
|
|
|
|
42,601
|
|
|
|
|
46,062
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
$
|
50,813
|
|
|
|
$
|
53,821
|
|
|
|
$
|
104,926
|
|
|
|
$
|
122,374
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares Outstanding (*)
|
|
|
|
147,951,535
|
|
|
|
|
150,105,610
|
|
|
|
|
148,531,306
|
|
|
|
|
150,309,746
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted shares outstanding (*)
|
|
|
|
149,988,832
|
|
|
|
|
152,825,570
|
|
|
|
|
150,742,467
|
|
|
|
|
152,961,346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share (*)
|
|
|
$
|
0.34
|
|
|
|
$
|
0.36
|
|
|
|
$
|
0.71
|
|
|
|
$
|
0.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share assuming dilution (*)
|
|
|
$
|
0.34
|
|
|
|
$
|
0.35
|
|
|
|
$
|
0.70
|
|
|
|
$
|
0.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid per share (*)
|
|
|
$
|
0.090
|
|
|
|
$
|
0.075
|
|
|
|
$
|
0.180
|
|
|
|
$
|
0.150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) Prior year shares and per share amounts reflect the impact of the
Company's two-for-one stock split that occurred during the third quarter
of Fiscal 2012.
|
|
|
DONALDSON COMPANY, INC. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(Thousands of dollars)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
January 31
|
|
|
July 31
|
|
|
|
2013
|
|
|
2012
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and short-term investments
|
|
|
$
|
284,483
|
|
$
|
318,151
|
|
Accounts receivable, net
|
|
|
|
407,528
|
|
|
438,796
|
|
Inventories, net
|
|
|
|
261,932
|
|
|
256,116
|
|
Prepaids and other current assets
|
|
|
|
78,897
|
|
|
72,599
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
1,032,840
|
|
|
1,085,662
|
|
|
|
|
|
|
|
Other assets and deferred taxes
|
|
|
|
273,100
|
|
|
259,511
|
|
Property, plant and equipment, net
|
|
|
|
412,728
|
|
|
384,909
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
1,718,668
|
|
|
$
|
1,730,082
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade accounts payable
|
|
|
$
|
171,881
|
|
|
$
|
199,182
|
|
Employee compensation and other liabilities
|
|
|
|
171,328
|
|
|
201,848
|
|
Short-term borrowings
|
|
|
|
59,335
|
|
|
95,147
|
|
Current maturity long-term debt
|
|
|
|
82,467
|
|
|
2,346
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
485,011
|
|
|
498,523
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
120,375
|
|
|
203,483
|
|
Other long-term liabilities
|
|
|
|
109,102
|
|
|
118,062
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
714,488
|
|
|
820,068
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
1,004,180
|
|
|
|
910,014
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
|
$
|
1,718,668
|
|
|
$
|
1,730,082
|
|
|
|
|
|
|
|
|
|
|
DONALDSON COMPANY, INC. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Thousands of dollars)
|
|
(Unaudited)
|
|
|
|
|
|
Six Months Ended
|
|
|
|
January 31
|
|
|
|
2013
|
|
|
2012
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
$
|
104,926
|
|
|
$
|
122,374
|
|
Adjustments to reconcile net earnings to net cash provided by
operating activities:
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
32,896
|
|
|
|
30,896
|
|
|
Changes in operating assets and liabilities
|
|
|
|
(26,831
|
)
|
|
|
(43,485
|
)
|
|
Tax benefit of equity plans
|
|
|
|
(8,560
|
)
|
|
|
(7,576
|
)
|
|
Stock compensation plan expense
|
|
|
|
6,218
|
|
|
|
6,440
|
|
|
Other, net
|
|
|
|
531
|
|
|
|
(6,451
|
)
|
|
Net cash provided by operating activities
|
|
|
|
109,180
|
|
|
|
102,198
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net expenditures on property and equipment
|
|
|
|
(51,753
|
)
|
|
|
(36,349
|
)
|
|
Net change in short-term investments
|
|
|
|
31,250
|
|
|
|
(93,455
|
)
|
|
Net cash used in investing activities
|
|
|
|
(20,503
|
)
|
|
|
(129,804
|
)
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of treasury stock
|
|
|
|
(60,975
|
)
|
|
|
(73,558
|
)
|
|
Net change in debt and short-term borrowings
|
|
|
|
(38,534
|
)
|
|
|
33,452
|
|
|
Dividends paid
|
|
|
|
(26,495
|
)
|
|
|
(22,342
|
)
|
|
Tax benefit of equity plans
|
|
|
|
8,560
|
|
|
|
7,576
|
|
|
Exercise of stock options
|
|
|
|
9,152
|
|
|
|
|
9,791
|
|
|
Net cash used in financing activities
|
|
|
|
(108,292
|
)
|
|
|
|
(45,081
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
|
10,434
|
|
|
|
|
(19,877
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents
|
|
|
|
(9,181
|
)
|
|
|
|
(92,564
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents – beginning of year
|
|
|
|
225,789
|
|
|
|
|
273,494
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents – end of period
|
|
|
$
|
216,608
|
|
|
|
$
|
180,930
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEGMENT DETAIL
|
|
(Thousands of dollars)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Engine
|
|
Industrial
|
|
Corporate &
|
|
Total
|
|
|
|
Products
|
|
Products
|
|
Unallocated
|
|
Company
|
|
3 Months Ended January 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
353,840
|
|
$
|
242,196
|
|
---
|
|
|
$
|
596,036
|
|
Earnings before income taxes
|
|
|
|
39,025
|
|
|
32,592
|
|
(768
|
)
|
|
|
70,849
|
|
|
|
|
|
|
|
|
|
|
|
3 Months Ended January 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
370,834
|
|
$
|
210,049
|
|
---
|
|
|
$
|
580,883
|
|
Earnings before income taxes
|
|
|
|
48,418
|
|
|
30,597
|
|
(2,596
|
)
|
|
|
76,419
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 Months Ended January 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
724,500
|
|
$
|
460,483
|
|
---
|
|
|
$
|
1,184,983
|
|
Earnings before income taxes
|
|
|
|
86,449
|
|
|
65,154
|
|
(4,076
|
)
|
|
|
147,527
|
|
|
|
|
|
|
|
|
|
|
|
6 Months Ended January 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
764,559
|
|
$
|
424,619
|
|
---
|
|
|
$
|
1,189,178
|
|
Earnings before income taxes
|
|
|
|
108,296
|
|
|
64,896
|
|
(4,756
|
)
|
|
|
168,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET SALES BY PRODUCT
|
|
(Thousands of dollars)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
January 31
|
|
|
January 31
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
Engine Products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Off-Road Products
|
|
|
$83,262
|
|
|
$
|
87,035
|
|
|
$
|
174,259
|
|
|
$
|
181,143
|
|
On-Road Products
|
|
|
31,163
|
|
|
|
39,376
|
|
|
|
65,919
|
|
|
|
82,001
|
|
Aftermarket Products
|
|
|
211,862
|
|
|
|
214,070
|
|
|
|
430,258
|
|
|
|
440,967
|
|
Retrofit Emissions Products
|
|
|
3,362
|
|
|
|
4,651
|
|
|
|
6,259
|
|
|
|
9,288
|
|
Aerospace and Defense Products
|
|
|
24,191
|
|
|
|
25,702
|
|
|
|
47,805
|
|
|
|
51,160
|
|
Total Engine Products segment
|
|
|
$353,840
|
|
|
$
|
370,834
|
|
|
$
|
724,500
|
|
|
$
|
764,559
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial Products segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial Filtration Solutions Products
|
|
|
$132,452
|
|
|
$
|
132,041
|
|
|
$
|
261,028
|
|
|
$
|
265,440
|
|
Gas Turbine Products
|
|
|
66,319
|
|
|
|
37,011
|
|
|
|
113,562
|
|
|
|
72,592
|
|
Special Applications Products
|
|
|
43,425
|
|
|
|
40,997
|
|
|
|
85,893
|
|
|
|
86,587
|
|
Total Industrial Products segment
|
|
|
$242,196
|
|
|
$
|
210,049
|
|
|
$
|
460,483
|
|
|
$
|
424,619
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Company
|
|
|
$596,036
|
|
|
$
|
580,883
|
|
|
$
|
1,184,983
|
|
|
$
|
1,189,178
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
|
|
(Thousands of dollars, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
January 31
|
|
|
January 31
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
45,117
|
|
|
|
$
|
44,512
|
|
|
|
$
|
109,180
|
|
|
|
$
|
102,198
|
|
|
Net capital expenditures
|
|
|
(30,349
|
)
|
|
|
|
(17,858
|
)
|
|
|
|
(51,753
|
)
|
|
|
|
(36,349
|
)
|
|
Free cash flow
|
|
$
|
14,768
|
|
|
|
$
|
26,654
|
|
|
|
$
|
57,427
|
|
|
|
$
|
65,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
50,813
|
|
|
|
$
|
53,821
|
|
|
|
$
|
104,926
|
|
|
|
$
|
122,374
|
|
|
Income taxes
|
|
|
20,036
|
|
|
|
|
22,598
|
|
|
|
|
42,601
|
|
|
|
|
46,062
|
|
|
Interest expense
|
|
|
2,885
|
|
|
|
|
1,789
|
|
|
|
|
5,556
|
|
|
|
|
4,160
|
|
|
Depreciation and amortization
|
|
|
16,870
|
|
|
|
|
15,322
|
|
|
|
|
32,896
|
|
|
|
|
30,896
|
|
|
EBITDA
|
|
$
|
90,604
|
|
|
|
$
|
93,530
|
|
|
|
$
|
185,979
|
|
|
|
$
|
203,492
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prior year net sales
|
|
$
|
580,883
|
|
|
|
$
|
537,105
|
|
|
|
$
|
1,189,178
|
|
|
|
$
|
1,074,014
|
|
Change in net sales, excluding foreign currency translation
|
|
|
16,898
|
|
|
|
|
47,980
|
|
|
|
|
14,409
|
|
|
|
|
105,946
|
|
|
Foreign currency translation
|
|
|
(1,745
|
)
|
|
|
|
(4,202
|
)
|
|
|
|
(18,604
|
)
|
|
|
|
9,218
|
|
|
Current year net sales
|
|
$
|
596,036
|
|
|
|
$
|
580,883
|
|
|
|
$
|
1,184,983
|
|
|
|
$
|
1,189,178
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prior year net earnings
|
|
$
|
53,821
|
|
|
|
$
|
44,579
|
|
|
|
$
|
122,374
|
|
|
|
$
|
97,713
|
|
Change in net earnings, excluding foreign currency translation
|
|
|
(3,166
|
)
|
|
|
|
9,829
|
|
|
|
|
(16,285
|
)
|
|
|
|
23,917
|
|
|
Foreign currency translation
|
|
|
158
|
|
|
|
|
(587
|
)
|
|
|
|
(1,163
|
)
|
|
|
|
744
|
|
|
Current year net earnings
|
|
$
|
50,813
|
|
|
|
$
|
53,821
|
|
|
|
$
|
104,926
|
|
|
|
$
|
122,374
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Although free cash flow, EBITDA, net sales excluding foreign currency
translation, and net earnings excluding foreign currency translation are
not measures of financial performance under GAAP, the Company believes
they are useful in understanding its financial results. Free cash flow
is a commonly used measure of a company's ability to generate cash in
excess of its operating needs. EBITDA is a commonly used measure of
operating earnings less non-cash expenses. Both net sales and net
earnings excluding foreign currency translation provide a comparable
measure for understanding the operating results of the company's foreign
entities excluding the impact of foreign exchange. A shortcoming of
these financial measures is that they do not reflect the company's
actual results under GAAP. Management does not intend these items to be
considered in isolation or as a substitute for the related GAAP measures.

Donaldson Company, Inc.
Rich Sheffer, 952-887-3753
Feb 25, 2013