Dover Corporation (DOV)
Growth
Revenue 5Y4.64%
Revenue 3Y5.59%
EPS 5Y18.95%
EPS 3Y27.06%
Dividend 5Y2.88%
Dividend 3Y1.74%
Capital Efficiency
ROIC16.87%
ROE27.57%
ROA10.93%
ROTA12.47%
Capital Structure
Market Cap19.91B
EV23.23B
Cash306.00M
Current Ratio1.17
Debt/Equity0.63
Net Debt/EBITDA1.81
DOV
Income Statement
Select a metric from the list below to chart it
Dec '85
Dec '92
Dec '99
Dec '06
Dec '13
Dec '20
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8,729.8 | 7,752.7 | 6,956.3 | 6,794.3 | 7,830.4 | 6,992.1 | 7,136.4 | 6,683.8 | 7,907.1 | 8,358.1 | |
| Revenue % Chg. | 7.7% | -11.2% | -10.3% | -2.3% | 15.2% | -10.7% | 2.1% | -6.3% | 18.3% | 8.6% | |
| Cost of Revenue | 5,390.0 | 4,778.5 | 4,388.2 | 4,322.4 | 4,940.1 | 4,432.6 | 4,515.5 | 4,209.7 | 4,937.3 | 5,339.4 | |
| Cost of Revenue % Chg. | 7.9% | -11.3% | -8.2% | -1.5% | 14.3% | -10.3% | 1.9% | -6.8% | 17.3% | 11.3% | |
| Gross Profit | 3,339.8 | 2,974.2 | 2,568.1 | 2,472.0 | 2,890.4 | 2,559.6 | 2,620.9 | 2,474.0 | 2,969.8 | 3,018.7 | |
| Gross Profit % Chg. | 7.5% | -10.9% | -13.7% | -3.7% | 16.9% | -11.4% | 2.4% | -5.6% | 20.0% | 4.1% | |
| Gross Profit Margin | 38.3% | 38.4% | 36.9% | 36.4% | 36.9% | 36.6% | 36.7% | 37.0% | 37.6% | 36.1% | |
| Gross Profit Margin % Chg. | -0.2% | 0.3% | -3.8% | -1.5% | 1.5% | -0.8% | 0.3% | 0.8% | 1.5% | -4.1% | |
| Selling, General, & Admin Expenses | 1,985.8 | 1,758.8 | 1,647.4 | 1,757.5 | 1,975.9 | 1,716.4 | 1,599.1 | 1,541.0 | 1,688.3 | 1,709.3 | |
| Selling, General, & Admin Expenses % Chg. | 7.8% | -11.4% | -6.3% | 6.7% | 12.4% | -13.1% | -6.8% | -3.6% | 9.6% | 3.3% | |
| Operating Income | 1,353.9 | 1,215.5 | 920.8 | 714.4 | 914.4 | 843.1 | 974.9 | 933.0 | 1,281.5 | 1,309.4 | |
| Operating Income % Chg. | 7.0% | -10.2% | -24.2% | -22.4% | 28.0% | -7.8% | 15.6% | -4.3% | 37.4% | 5.2% | |
| Operating Income Margin | 15.5% | 15.7% | 13.2% | 10.5% | 11.7% | 12.1% | 13.7% | 14.0% | 16.2% | 15.7% | |
| Operating Income Margin % Chg. | -0.7% | 1.1% | -15.6% | -20.6% | 11.1% | 3.3% | 13.3% | 2.2% | 16.1% | -3.1% | |
| Total Other Income/Expenses Net | -116.5 | -121.3 | -120.2 | -25.1 | 59.4 | -117.7 | -131.9 | -91.3 | 119.3 | 115.4 | |
| Total Other Income/Expenses Net % Chg. | 8.8% | 4.1% | 0.9% | 79.1% | - | - | 12.0% | 30.8% | - | - | |
| Income Before Tax | 1,237.4 | 1,094.2 | 800.6 | 689.3 | 973.8 | 725.4 | 843.0 | 841.7 | 1,400.8 | 1,424.8 | |
| Income Before Tax % Chg. | 8.8% | -11.6% | -26.8% | -13.9% | 41.3% | -25.5% | 16.2% | -0.2% | 66.4% | 22.8% | |
| Income Before Tax Margin | 14.2% | 14.1% | 11.5% | 10.1% | 12.4% | 10.4% | 11.8% | 12.6% | 17.7% | 17.0% | |
| Income Before Tax Margin % Chg. | 1.0% | -0.4% | -18.5% | -11.8% | 22.6% | -16.6% | 13.9% | 6.6% | 40.7% | 13.1% | |
| Income Tax Expense | 271.6 | 316.1 | 204.7 | 180.4 | 162.2 | 134.2 | 165.1 | 158.3 | 277.0 | 260.2 | |
| Income Tax Expense % Chg. | -10.8% | 16.4% | -35.2% | -11.9% | -10.1% | -17.2% | 23.0% | -4.1% | 75.0% | 19.7% | |
| Net Income | 1,003.1 | 775.2 | 869.8 | 508.9 | 811.7 | 570.3 | 677.9 | 683.5 | 1,123.8 | 1,164.6 | |
| Net Income % Chg. | 23.7% | -22.7% | 12.2% | -41.5% | 59.5% | -29.7% | 18.9% | 0.8% | 64.4% | 23.5% | |
| Net Income Margin | 11.5% | 10.0% | 12.5% | 7.5% | 10.4% | 8.2% | 9.5% | 10.2% | 14.2% | 13.9% | |
| Net Income Margin % Chg. | 14.8% | -13.0% | 25.0% | -40.1% | 38.4% | -21.3% | 16.5% | 7.6% | 39.0% | 13.7% | |
| Weighted Avg. Shares Out | 171.3 | 166.7 | 157.6 | 155.2 | 155.7 | 149.9 | 145.2 | 144.1 | 144.0 | 143.6 | |
| Weighted Avg. Shares Out % Chg. | -5.7% | -2.7% | -5.4% | -1.5% | 0.3% | -3.7% | -3.1% | -0.8% | -0.1% | -0.2% | |
| EPS | 5.9 | 4.7 | 5.5 | 3.3 | 5.2 | 3.8 | 4.7 | 4.7 | 7.8 | 8.1 | |
| EPS % Chg. | 31.1% | -20.6% | 18.7% | -40.6% | 58.8% | -27.1% | 22.9% | 1.5% | 64.7% | 23.6% | |
| Weighted Avg. Shares Out Dil | 173.5 | 168.8 | 159.2 | 156.6 | 157.7 | 152.1 | 147.0 | 145.4 | 145.4 | 144.7 | |
| Weighted Avg. Shares Out Dil % Chg. | -5.7% | -2.7% | -5.7% | -1.6% | 0.7% | -3.6% | -3.4% | -1.1% | 0.0% | -0.4% | |
| EPS Diluted | 5.8 | 4.6 | 5.5 | 3.3 | 5.2 | 3.8 | 4.6 | 4.7 | 7.7 | 8.1 | |
| EPS Diluted % Chg. | 31.1% | -20.6% | 19.0% | -40.5% | 58.5% | -27.2% | 22.9% | 2.0% | 64.4% | 24.0% | |
| Interest Income | 3.9 | 4.5 | 4.4 | 6.8 | 8.5 | 8.9 | 4.5 | 3.6 | - | - | |
| Interest Income % Chg. | -19.6% | 15.5% | -2.0% | 53.0% | 25.8% | 4.5% | -49.0% | -21.1% | - | - | |
| Interest Expense | 124.6 | 131.7 | 131.7 | 136.4 | 145.2 | 131.0 | 125.8 | 111.9 | 106.3 | 109.7 | |
| Interest Expense % Chg. | -1.1% | 5.6% | -0.0% | 3.6% | 6.5% | -9.8% | -3.9% | -11.0% | -5.0% | 1.5% | |
| EBIT | 1,116.7 | 967.0 | 673.4 | 559.7 | 837.1 | 603.3 | 721.7 | 733.4 | 1,294.5 | 1,315.1 | |
| EBIT % Chg. | 9.9% | -13.4% | -30.4% | -16.9% | 49.6% | -27.9% | 19.6% | 1.6% | 76.5% | 24.5% | |
| EBIT Margin | 12.8% | 12.5% | 9.7% | 8.2% | 10.7% | 8.6% | 10.1% | 11.0% | 16.4% | 15.7% | |
| EBIT Margin % Chg. | 2.0% | -2.5% | -22.4% | -14.9% | 29.8% | -19.3% | 17.2% | 8.5% | 49.2% | 14.7% | |
| Depreciation & Amortization | 421.6 | 307.2 | 327.1 | 360.7 | 394.2 | 282.6 | 272.3 | 279.1 | 290.1 | 302.7 | |
| Depreciation & Amortization % Chg. | 17.9% | -27.1% | 6.5% | 10.3% | 9.3% | -28.3% | -3.6% | 2.5% | 4.0% | 3.9% | |
| EBITDA | 1,538.3 | 1,274.2 | 1,000.4 | 920.4 | 1,231.4 | 885.9 | 994.0 | 1,012.4 | 1,584.6 | 1,617.8 | |
| EBITDA % Chg. | 12.0% | -17.2% | -21.5% | -8.0% | 33.8% | -28.1% | 12.2% | 1.9% | 56.5% | 20.0% | |
| EBITDA Margin | 17.6% | 16.4% | 14.4% | 13.5% | 15.7% | 12.7% | 13.9% | 15.1% | 20.0% | 19.4% | |
| EBITDA Margin % Chg. | 3.9% | -6.7% | -12.5% | -5.8% | 16.1% | -19.4% | 9.9% | 8.8% | 32.3% | 10.6% |