Dover Corp
NYSE:DOV
Income Statement
Earnings Waterfall
Dover Corp
Revenue
|
8.5B
USD
|
Cost of Revenue
|
-5.3B
USD
|
Gross Profit
|
3.1B
USD
|
Operating Expenses
|
-1.7B
USD
|
Operating Income
|
1.4B
USD
|
Other Expenses
|
58m
USD
|
Net Income
|
1.5B
USD
|
Income Statement
Dover Corp
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
7 194
N/A
|
7 224
+0%
|
7 561
+5%
|
7 753
+3%
|
7 666
-1%
|
7 462
-3%
|
7 240
-3%
|
6 956
-4%
|
6 863
-1%
|
6 791
-1%
|
6 711
-1%
|
6 043
-10%
|
6 755
+12%
|
6 806
+1%
|
6 846
+1%
|
6 821
0%
|
6 875
+1%
|
6 936
+1%
|
6 936
0%
|
6 992
+1%
|
7 079
+1%
|
7 092
+0%
|
7 170
+1%
|
7 136
0%
|
7 068
-1%
|
6 756
-4%
|
6 679
-1%
|
6 684
+0%
|
6 896
+3%
|
7 428
+8%
|
7 698
+4%
|
7 907
+3%
|
8 091
+2%
|
8 218
+2%
|
8 358
+2%
|
8 508
+2%
|
8 535
+0%
|
8 477
-1%
|
8 472
0%
|
8 438
0%
|
8 453
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 385)
|
(4 395)
|
(4 629)
|
(4 759)
|
(4 763)
|
(4 672)
|
(4 548)
|
(4 367)
|
(4 313)
|
(4 263)
|
(4 225)
|
(3 810)
|
(4 284)
|
(4 316)
|
(4 340)
|
(4 275)
|
(4 304)
|
(4 352)
|
(4 353)
|
(4 416)
|
(4 483)
|
(4 489)
|
(4 542)
|
(4 507)
|
(4 449)
|
(4 252)
|
(4 189)
|
(4 191)
|
(4 291)
|
(4 606)
|
(4 780)
|
(4 924)
|
(5 090)
|
(5 212)
|
(5 334)
|
(5 438)
|
(5 458)
|
(5 417)
|
(5 392)
|
(5 334)
|
(5 328)
|
|
Gross Profit |
2 809
N/A
|
2 829
+1%
|
2 932
+4%
|
2 994
+2%
|
2 902
-3%
|
2 790
-4%
|
2 692
-4%
|
2 589
-4%
|
2 550
-2%
|
2 528
-1%
|
2 486
-2%
|
2 233
-10%
|
2 472
+11%
|
2 490
+1%
|
2 507
+1%
|
2 546
+2%
|
2 571
+1%
|
2 584
+1%
|
2 583
0%
|
2 577
0%
|
2 596
+1%
|
2 603
+0%
|
2 628
+1%
|
2 630
+0%
|
2 619
0%
|
2 504
-4%
|
2 490
-1%
|
2 493
+0%
|
2 605
+4%
|
2 822
+8%
|
2 918
+3%
|
2 983
+2%
|
3 001
+1%
|
3 006
+0%
|
3 024
+1%
|
3 070
+2%
|
3 078
+0%
|
3 060
-1%
|
3 079
+1%
|
3 104
+1%
|
3 125
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 628)
|
(1 630)
|
(1 705)
|
(1 734)
|
(1 740)
|
(1 705)
|
(1 669)
|
(1 613)
|
(1 630)
|
(1 661)
|
(1 689)
|
(1 499)
|
(1 721)
|
(1 708)
|
(1 699)
|
(1 687)
|
(1 696)
|
(1 699)
|
(1 698)
|
(1 675)
|
(1 648)
|
(1 618)
|
(1 601)
|
(1 581)
|
(1 556)
|
(1 525)
|
(1 514)
|
(1 516)
|
(1 541)
|
(1 602)
|
(1 635)
|
(1 674)
|
(1 704)
|
(1 702)
|
(1 689)
|
(1 661)
|
(1 648)
|
(1 651)
|
(1 670)
|
(1 687)
|
(1 722)
|
|
Selling, General & Administrative |
(1 628)
|
(1 630)
|
(1 705)
|
(1 734)
|
(1 740)
|
(1 705)
|
(1 669)
|
(1 613)
|
(1 630)
|
(1 661)
|
(1 689)
|
(1 499)
|
(1 721)
|
(1 708)
|
(1 699)
|
(1 687)
|
(1 696)
|
(1 699)
|
(1 698)
|
(1 675)
|
(1 648)
|
(1 618)
|
(1 601)
|
(1 581)
|
(1 556)
|
(1 526)
|
(1 514)
|
(1 516)
|
(1 541)
|
(1 602)
|
(1 634)
|
(1 674)
|
(1 704)
|
(1 702)
|
(1 689)
|
(1 661)
|
(1 648)
|
(1 651)
|
(1 670)
|
(1 687)
|
(1 722)
|
|
Operating Income |
1 181
N/A
|
1 199
+2%
|
1 227
+2%
|
1 260
+3%
|
1 162
-8%
|
1 085
-7%
|
1 024
-6%
|
976
-5%
|
920
-6%
|
868
-6%
|
798
-8%
|
734
-8%
|
751
+2%
|
782
+4%
|
807
+3%
|
859
+6%
|
875
+2%
|
885
+1%
|
886
+0%
|
902
+2%
|
948
+5%
|
985
+4%
|
1 027
+4%
|
1 049
+2%
|
1 063
+1%
|
979
-8%
|
976
0%
|
978
+0%
|
1 064
+9%
|
1 220
+15%
|
1 283
+5%
|
1 308
+2%
|
1 297
-1%
|
1 304
+1%
|
1 335
+2%
|
1 410
+6%
|
1 429
+1%
|
1 409
-1%
|
1 409
0%
|
1 417
+1%
|
1 402
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(126)
|
(124)
|
(124)
|
(125)
|
(120)
|
(122)
|
(123)
|
(126)
|
(126)
|
(126)
|
(125)
|
(126)
|
(132)
|
(135)
|
(138)
|
(130)
|
(136)
|
(131)
|
(127)
|
(122)
|
(119)
|
(121)
|
(122)
|
(121)
|
(116)
|
(114)
|
(110)
|
(108)
|
(108)
|
(106)
|
(104)
|
(102)
|
(102)
|
(102)
|
(105)
|
(112)
|
(118)
|
(123)
|
(124)
|
(118)
|
(117)
|
|
Non-Reccuring Items |
(13)
|
(13)
|
(2)
|
(45)
|
(16)
|
(23)
|
(33)
|
(52)
|
(35)
|
(42)
|
(39)
|
72
|
144
|
151
|
154
|
151
|
63
|
56
|
37
|
(59)
|
(104)
|
(102)
|
(81)
|
(97)
|
(48)
|
(56)
|
(60)
|
(39)
|
(45)
|
(41)
|
(39)
|
180
|
178
|
183
|
181
|
(30)
|
(35)
|
(47)
|
(44)
|
(50)
|
473
|
|
Total Other Income |
7
|
3
|
3
|
4
|
(8)
|
(4)
|
(5)
|
2
|
5
|
7
|
9
|
5
|
6
|
4
|
4
|
(5)
|
2
|
7
|
7
|
4
|
5
|
6
|
9
|
13
|
20
|
16
|
12
|
12
|
7
|
11
|
20
|
15
|
14
|
14
|
14
|
20
|
22
|
24
|
23
|
21
|
24
|
|
Pre-Tax Income |
1 050
N/A
|
1 065
+1%
|
1 104
+4%
|
1 094
-1%
|
1 017
-7%
|
935
-8%
|
862
-8%
|
801
-7%
|
764
-5%
|
707
-7%
|
643
-9%
|
685
+7%
|
769
+12%
|
802
+4%
|
828
+3%
|
876
+6%
|
803
-8%
|
817
+2%
|
803
-2%
|
725
-10%
|
729
+1%
|
768
+5%
|
833
+8%
|
843
+1%
|
918
+9%
|
825
-10%
|
818
-1%
|
842
+3%
|
918
+9%
|
1 084
+18%
|
1 161
+7%
|
1 401
+21%
|
1 387
-1%
|
1 399
+1%
|
1 425
+2%
|
1 288
-10%
|
1 298
+1%
|
1 263
-3%
|
1 264
+0%
|
1 270
+0%
|
1 783
+40%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(250)
|
(312)
|
(326)
|
(316)
|
(292)
|
(265)
|
(231)
|
(205)
|
(186)
|
(166)
|
(159)
|
(183)
|
(204)
|
(213)
|
(210)
|
(180)
|
(153)
|
(143)
|
(131)
|
(138)
|
(145)
|
(152)
|
(168)
|
(165)
|
(170)
|
(150)
|
(149)
|
(158)
|
(178)
|
(204)
|
(217)
|
(277)
|
(270)
|
(280)
|
(283)
|
(222)
|
(253)
|
(242)
|
(240)
|
(213)
|
(322)
|
|
Income from Continuing Operations |
800
|
753
|
779
|
778
|
725
|
670
|
631
|
596
|
578
|
541
|
484
|
502
|
565
|
589
|
618
|
696
|
650
|
674
|
672
|
587
|
585
|
616
|
665
|
678
|
749
|
675
|
670
|
684
|
740
|
880
|
943
|
1 124
|
1 117
|
1 120
|
1 142
|
1 065
|
1 045
|
1 020
|
1 024
|
1 057
|
1 460
|
|
Net Income (Common) |
953
N/A
|
837
-12%
|
800
-4%
|
775
-3%
|
825
+6%
|
943
+14%
|
897
-5%
|
870
-3%
|
760
-13%
|
546
-28%
|
490
-10%
|
509
+4%
|
582
+14%
|
628
+8%
|
676
+8%
|
812
+20%
|
771
-5%
|
747
-3%
|
725
-3%
|
570
-21%
|
545
-5%
|
603
+11%
|
651
+8%
|
678
+4%
|
749
+10%
|
675
-10%
|
670
-1%
|
684
+2%
|
740
+8%
|
880
+19%
|
943
+7%
|
1 124
+19%
|
1 117
-1%
|
1 142
+2%
|
1 165
+2%
|
1 065
-9%
|
1 068
+0%
|
1 020
-4%
|
1 024
+0%
|
1 057
+3%
|
1 460
+38%
|
|
EPS (Diluted) |
5.54
N/A
|
4.98
-10%
|
4.75
-5%
|
4.61
-3%
|
5.04
+9%
|
5.87
+16%
|
5.72
-3%
|
5.46
-5%
|
4.86
-11%
|
3.47
-29%
|
3.11
-10%
|
3.24
+4%
|
3.69
+14%
|
3.98
+8%
|
4.29
+8%
|
5.14
+20%
|
4.98
-3%
|
4.85
-3%
|
4.85
N/A
|
3.74
-23%
|
3.7
-1%
|
4.09
+11%
|
4.42
+8%
|
4.61
+4%
|
5.13
+11%
|
4.65
-9%
|
4.6
-1%
|
4.7
+2%
|
5.1
+9%
|
6.06
+19%
|
6.5
+7%
|
7.74
+19%
|
7.69
-1%
|
7.89
+3%
|
8.12
+3%
|
7.42
-9%
|
7.59
+2%
|
7.25
-4%
|
7.28
+0%
|
7.52
+3%
|
10.44
+39%
|