Dover (DOV) 8-K Results of Operations and Financial Condition

Exhibit 99.1

DOVER CORPORATION
QUARTERLY MARKET SEGMENT INFORMATION (1)
(unaudited) (in thousands)

DIVERSIFIED

	2004												2005
	1 Qtr.			2 Qtr.			3 Qtr.			4 Qtr.			1 Qtr.			2 Qtr.			3 Qtr.			4 Qtr.
Revenue	$	147,356		$	154,382		$	148,273		$	152,436		$	185,057		$	196,969		$	185,051		$	182,006
Segment earnings		18,955			18,485			16,545			15,392			20,424			22,975			23,121			20,770
Bookings		176,705			157,935			166,871			161,717			231,308			199,741			184,191			194,965
Backlog		218,355			221,098			239,083			249,915			294,605			296,607			296,561			308,587
Book-to-Bill		1.20			1.02			1.13			1.06			1.25			1.01			1.00			1.07
Operating margin		12.9	%		12.0	%		11.2	%		10.1	%		11.0	%		11.7	%		12.5	%		11.4	%

ELECTRONICS

	2004												2005
	1 Qtr.			2 Qtr.			3 Qtr.			4 Qtr.			1 Qtr.			2 Qtr.			3 Qtr.			4 Qtr.
Revenue	$	107,997		$	113,159		$	117,878		$	134,745		$	135,599		$	141,487		$	132,263		$	212,220
Segment earnings		11,021			10,383			9,179			10,516			10,335			13,172			6,284			19,520
Bookings		118,478			114,972			111,400			132,738			147,154			134,968			136,025			239,756
Backlog		83,984			87,989			97,116			98,088			110,361			103,247			116,619			173,078
Book-to-Bill		1.10			1.02			0.95			0.99			1.09			0.95			1.03			1.13
Operating margin		10.2	%		9.2	%		7.8	%		7.8	%		7.6	%		9.3	%		4.8	%		9.2	%

INDUSTRIES

	2004												2005
	1 Qtr.			2 Qtr.			3 Qtr.			4 Qtr.			1 Qtr.			2 Qtr.			3 Qtr.			4 Qtr.
Revenue	$	181,877		$	193,136		$	195,015		$	203,412		$	201,828		$	218,028		$	213,302		$	214,187
Segment earnings		19,512			23,210			23,272			22,748			22,325			24,967			28,699			30,089
Bookings		214,676			199,487			192,876			196,833			206,242			216,801			221,982			230,298
Backlog		197,793			205,807			205,335			197,126			203,573			202,311			211,132			227,079
Book-to-Bill		1.18			1.03			0.99			0.97			1.02			0.99			1.04			1.08
Operating margin		10.7	%		12.0	%		11.9	%		11.2	%		11.1	%		11.5	%		13.5	%		14.0	%

RESOURCES

	2004												2005
	1 Qtr.			2 Qtr.			3 Qtr.			4 Qtr.			1 Qtr.			2 Qtr.			3 Qtr.			4 Qtr.
Revenue	$	290,322		$	314,640		$	336,691		$	345,934		$	371,261		$	393,845		$	404,176		$	410,030
Segment earnings		47,622			55,002			52,858			50,980			63,793			66,763			66,017			67,773
Bookings		335,553			339,118			319,815			351,251			404,634			387,635			410,102			409,252
Backlog		146,037			170,622			155,073			160,978			194,210			186,251			192,418			191,422
Book-to-Bill		1.16			1.08			0.95			1.02			1.09			0.98			1.01			1.00
Operating margin		16.4	%		17.5	%		15.7	%		14.7	%		17.2	%		17.0	%		16.3	%		16.5	%

SYSTEMS

	2004												2005
	1 Qtr.			2 Qtr.			3 Qtr.			4 Qtr.			1 Qtr.			2 Qtr.			3 Qtr.			4 Qtr.
Revenue	$	136,178		$	146,581		$	169,091		$	167,584		$	155,871		$	177,735		$	197,076		$	174,695
Segment earnings		15,501			15,941			19,095			22,942			22,037			26,910			29,221			21,920
Bookings		147,334			167,675			175,592			163,452			156,181			221,709			201,361			176,185
Backlog		100,895			121,651			128,063			124,908			125,037			170,238			172,806			174,402
Book-to-Bill		1.08			1.14			1.04			0.98			1.00			1.25			1.02			1.01
Operating margin		11.4	%		10.9	%		11.3	%		13.7	%		14.1	%		15.1	%		14.8	%		12.5	%

TECHNOLOGIES

	2004												2005
	1 Qtr.			2 Qtr.			3 Qtr.			4 Qtr.			1 Qtr.			2 Qtr.			3 Qtr.			4 Qtr.
Revenue	$	315,288		$	388,074		$	412,674		$	353,866		$	336,036		$	399,977		$	426,767		$	423,796
Segment earnings		26,583			52,815			58,065			22,123			20,941			45,706			54,554			42,462
Bookings		363,764			413,143			348,947			327,350			378,448			419,740			392,103			442,514
Backlog		195,420			235,485			175,797			165,746			205,430			218,277			186,291			203,255
Book-to-Bill		1.15			1.06			0.85			0.93			1.13			1.05			0.92			1.04
Operating margin		8.4	%		13.6	%		14.1	%		6.3	%		6.2	%		11.4	%		12.8	%		10.0	%

(1) Excludes discontinued operations.

DOVER CORPORATION
QUARTERLY EPS & EARNINGS
(Unaudited) (in thousands)

	2004								2005
	1 Qtr.		2 Qtr.		3 Qtr.		4 Qtr.		1 Qtr.		2 Qtr.		3 Qtr.			4 Qtr.
Net earnings
Continuing operations	$	81,887	$	103,750	$	112,261	$	96,296	$	96,226	$	121,005	$	132,168		$	125,054
Discontinued operations		1,226		8,514		8,003		818		1,908		52,197		(9,488	)		(8,928	)
Net earnings		83,113		112,264		120,264		97,114		98,134		173,202		122,680			116,126
Basic earnings per common share:
Continuing operations	$	0.40	$	0.51	$	0.55	$	0.47	$	0.47	$	0.60	$	0.65		$	0.62
Discontinued operations		0.01		0.04		0.04		—		0.01		0.26		(0.05	)		(0.04	)
Net earnings		0.41		0.55		0.59		0.48		0.48		0.85		0.61			0.57
Diluted earnings per common share:
Continuing operations	$	0.40	$	0.51	$	0.55	$	0.47	$	0.47	$	0.59	$	0.65		$	0.61
Discontinued operations		0.01		0.04		0.04		—		0.01		0.26		(0.05	)		(0.04	)
Net earnings		0.41		0.55		0.59		0.47		0.48		0.85		0.60			0.57
Average Shares
Basic Average Shares		203,088		203,263		203,335		203,413		203,650		202,959		202,572			202,736
Diluted Average Shares		204,763		204,787		204,714		204,875		204,904		203,984		203,918			204,050