Donaldson Company Inc
NYSE:DCI
Income Statement
Earnings Waterfall
Donaldson Company Inc
Revenue
|
3.5B
USD
|
Cost of Revenue
|
-2.3B
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-699.5m
USD
|
Operating Income
|
498.9m
USD
|
Other Expenses
|
-122.5m
USD
|
Net Income
|
376.4m
USD
|
Income Statement
Donaldson Company Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 433
N/A
|
2 438
+0%
|
2 474
+1%
|
2 471
0%
|
2 477
+0%
|
2 421
-2%
|
2 371
-2%
|
2 304
-3%
|
2 233
-3%
|
2 236
+0%
|
2 220
-1%
|
2 235
+1%
|
2 269
+1%
|
2 306
+2%
|
2 372
+3%
|
2 464
+4%
|
2 578
+5%
|
2 670
+4%
|
2 734
+2%
|
2 791
+2%
|
2 830
+1%
|
2 843
+0%
|
2 845
+0%
|
2 816
-1%
|
2 775
-1%
|
2 691
-3%
|
2 582
-4%
|
2 546
-1%
|
2 563
+1%
|
2 698
+5%
|
2 854
+6%
|
2 978
+4%
|
3 102
+4%
|
3 190
+3%
|
3 307
+4%
|
3 393
+3%
|
3 419
+1%
|
3 441
+1%
|
3 431
0%
|
3 430
0%
|
3 478
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 567)
|
(1 570)
|
(1 596)
|
(1 598)
|
(1 604)
|
(1 579)
|
(1 563)
|
(1 529)
|
(1 490)
|
(1 489)
|
(1 466)
|
(1 464)
|
(1 481)
|
(1 503)
|
(1 551)
|
(1 613)
|
(1 696)
|
(1 760)
|
(1 798)
|
(1 841)
|
(1 873)
|
(1 885)
|
(1 897)
|
(1 875)
|
(1 836)
|
(1 784)
|
(1 710)
|
(1 683)
|
(1 692)
|
(1 778)
|
(1 876)
|
(1 964)
|
(2 069)
|
(2 146)
|
(2 238)
|
(2 295)
|
(2 287)
|
(2 289)
|
(2 270)
|
(2 256)
|
(2 280)
|
|
Gross Profit |
866
N/A
|
868
+0%
|
878
+1%
|
873
-1%
|
874
+0%
|
843
-4%
|
809
-4%
|
775
-4%
|
743
-4%
|
748
+1%
|
755
+1%
|
771
+2%
|
788
+2%
|
803
+2%
|
821
+2%
|
851
+4%
|
882
+4%
|
910
+3%
|
936
+3%
|
950
+2%
|
956
+1%
|
958
+0%
|
948
-1%
|
941
-1%
|
939
0%
|
908
-3%
|
872
-4%
|
863
-1%
|
871
+1%
|
920
+6%
|
978
+6%
|
1 014
+4%
|
1 033
+2%
|
1 044
+1%
|
1 068
+2%
|
1 098
+3%
|
1 132
+3%
|
1 152
+2%
|
1 161
+1%
|
1 174
+1%
|
1 198
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(503)
|
(511)
|
(522)
|
(532)
|
(539)
|
(536)
|
(520)
|
(511)
|
(491)
|
(485)
|
(481)
|
(476)
|
(477)
|
(479)
|
(497)
|
(513)
|
(532)
|
(548)
|
(559)
|
(565)
|
(568)
|
(570)
|
(560)
|
(563)
|
(561)
|
(545)
|
(532)
|
(524)
|
(526)
|
(565)
|
(587)
|
(592)
|
(608)
|
(618)
|
(624)
|
(642)
|
(656)
|
(663)
|
(680)
|
(689)
|
(700)
|
|
Selling, General & Administrative |
0
|
0
|
(460)
|
0
|
0
|
0
|
(460)
|
0
|
0
|
0
|
(425)
|
0
|
0
|
0
|
(443)
|
0
|
0
|
0
|
(499)
|
0
|
0
|
0
|
(498)
|
0
|
0
|
0
|
(470)
|
0
|
0
|
0
|
(519)
|
0
|
0
|
0
|
(555)
|
(149)
|
(299)
|
(445)
|
(602)
|
(604)
|
(607)
|
|
Research & Development |
0
|
0
|
(62)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(69)
|
(19)
|
(37)
|
(56)
|
(78)
|
(81)
|
(84)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(8)
|
|
Other Operating Expenses |
(503)
|
(511)
|
0
|
(532)
|
(539)
|
(536)
|
0
|
(511)
|
(491)
|
(485)
|
0
|
(476)
|
(477)
|
(479)
|
0
|
(513)
|
(532)
|
(548)
|
0
|
(565)
|
(568)
|
(570)
|
0
|
(563)
|
(561)
|
(545)
|
0
|
(524)
|
(526)
|
(565)
|
0
|
(592)
|
(608)
|
(618)
|
0
|
(474)
|
(320)
|
(162)
|
0
|
0
|
0
|
|
Operating Income |
362
N/A
|
357
-2%
|
356
0%
|
341
-4%
|
335
-2%
|
307
-8%
|
288
-6%
|
264
-8%
|
252
-5%
|
262
+4%
|
274
+5%
|
295
+8%
|
311
+5%
|
324
+4%
|
324
0%
|
338
+4%
|
350
+4%
|
363
+4%
|
377
+4%
|
385
+2%
|
389
+1%
|
388
0%
|
388
+0%
|
378
-3%
|
378
0%
|
362
-4%
|
340
-6%
|
339
0%
|
345
+2%
|
355
+3%
|
391
+10%
|
422
+8%
|
425
+1%
|
426
+0%
|
445
+4%
|
455
+2%
|
476
+5%
|
489
+3%
|
480
-2%
|
486
+1%
|
499
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(10)
|
(10)
|
(10)
|
(11)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(20)
|
(21)
|
(21)
|
(20)
|
(19)
|
(13)
|
(20)
|
(20)
|
(21)
|
(13)
|
(20)
|
(21)
|
(20)
|
(15)
|
(20)
|
(20)
|
(19)
|
(11)
|
(16)
|
(15)
|
(13)
|
(14)
|
(11)
|
(9)
|
(7)
|
(13)
|
(9)
|
(12)
|
(12)
|
(17)
|
(10)
|
(8)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
(6)
|
(17)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
14
|
14
|
15
|
17
|
16
|
17
|
16
|
15
|
12
|
10
|
4
|
9
|
10
|
8
|
12
|
9
|
7
|
10
|
(1)
|
11
|
11
|
13
|
2
|
8
|
10
|
9
|
6
|
8
|
7
|
6
|
10
|
9
|
8
|
5
|
8
|
5
|
6
|
3
|
6
|
(1)
|
0
|
|
Pre-Tax Income |
366
N/A
|
361
-1%
|
361
0%
|
347
-4%
|
338
-3%
|
309
-8%
|
289
-7%
|
262
-9%
|
246
-6%
|
253
+3%
|
257
+2%
|
284
+10%
|
301
+6%
|
313
+4%
|
322
+3%
|
327
+2%
|
337
+3%
|
352
+4%
|
364
+3%
|
375
+3%
|
379
+1%
|
380
+0%
|
375
-1%
|
365
-3%
|
368
+1%
|
353
-4%
|
335
-5%
|
331
-1%
|
322
-3%
|
348
+8%
|
381
+9%
|
403
+6%
|
424
+5%
|
424
+0%
|
438
+3%
|
451
+3%
|
470
+4%
|
480
+2%
|
469
-2%
|
475
+1%
|
491
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(104)
|
(101)
|
(101)
|
(93)
|
(94)
|
(86)
|
(81)
|
(73)
|
(67)
|
(65)
|
(67)
|
(73)
|
(82)
|
(89)
|
(89)
|
(91)
|
(91)
|
(96)
|
(99)
|
(99)
|
(99)
|
(95)
|
(89)
|
(88)
|
(86)
|
(83)
|
(78)
|
(77)
|
(76)
|
(82)
|
(94)
|
(101)
|
(106)
|
(108)
|
(106)
|
(108)
|
(113)
|
(112)
|
(110)
|
(111)
|
(114)
|
|
Income from Continuing Operations |
262
|
260
|
260
|
255
|
244
|
223
|
208
|
189
|
179
|
188
|
191
|
210
|
219
|
224
|
233
|
236
|
246
|
256
|
264
|
276
|
280
|
285
|
286
|
278
|
282
|
270
|
257
|
254
|
246
|
267
|
287
|
302
|
318
|
316
|
333
|
343
|
357
|
368
|
359
|
364
|
376
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
262
N/A
|
260
-1%
|
260
+0%
|
255
-2%
|
244
-4%
|
223
-9%
|
208
-7%
|
189
-9%
|
179
-5%
|
188
+5%
|
191
+2%
|
210
+10%
|
219
+4%
|
224
+2%
|
233
+4%
|
236
+1%
|
136
-42%
|
146
+7%
|
180
+23%
|
193
+7%
|
306
+58%
|
312
+2%
|
267
-14%
|
258
-3%
|
263
+2%
|
251
-4%
|
257
+2%
|
254
-1%
|
246
-3%
|
267
+9%
|
287
+8%
|
302
+5%
|
318
+5%
|
316
0%
|
333
+5%
|
343
+3%
|
357
+4%
|
368
+3%
|
359
-2%
|
364
+1%
|
376
+3%
|
|
EPS (Diluted) |
1.76
N/A
|
1.76
N/A
|
1.76
N/A
|
1.81
+3%
|
1.74
-4%
|
1.6
-8%
|
1.49
-7%
|
1.4
-6%
|
1.33
-5%
|
1.39
+5%
|
1.42
+2%
|
1.56
+10%
|
1.63
+4%
|
1.67
+2%
|
1.74
+4%
|
1.77
+2%
|
1.04
-41%
|
1.1
+6%
|
1.36
+24%
|
1.47
+8%
|
2.35
+60%
|
2.39
+2%
|
2.05
-14%
|
2
-2%
|
2.03
+1%
|
1.96
-3%
|
2
+2%
|
1.98
-1%
|
1.92
-3%
|
2.08
+8%
|
2.24
+8%
|
2.39
+7%
|
2.52
+5%
|
2.53
+0%
|
2.66
+5%
|
2.76
+4%
|
2.88
+4%
|
2.97
+3%
|
2.9
-2%
|
2.95
+2%
|
3.06
+4%
|