North America Businesses | |||||||||||||||||||||||
$ in mm | FY25 Q4 | FY24 Q4 | Change | Organic Growth | |||||||||||||||||||
Sales | $ | 2,075 | $ | 2,229 | -6.9 | % | -1.4 | % | |||||||||||||||
Segment Operating Income | $ | 513 | $ | 505 | 1.6 | % | |||||||||||||||||
Segment Operating Margin | 24.7 | % | 22.7 | % | 200 | bps | |||||||||||||||||
Adjusted Segment Operating Income | $ | 555 | $ | 558 | -0.5 | % | |||||||||||||||||
Adjusted Segment Operating Margin | 26.7 | % | 25.0 | % | 170 | bps |
International Businesses | |||||||||||||||||||||||
$ in mm | FY25 Q4 | FY24 Q4 | Change | Organic Growth | |||||||||||||||||||
Sales | $ | 1,492 | $ | 1,430 | 4.3 | % | 0.6 | % | |||||||||||||||
Segment Operating Income | $ | 334 | $ | 312 | 7.1 | % | |||||||||||||||||
Segment Operating Margin | 22.4 | % | 21.8 | % | 60 | bps | |||||||||||||||||
Adjusted Segment Operating Income | $ | 369 | $ | 342 | 7.9 | % | |||||||||||||||||
Adjusted Segment Operating Margin | 24.7 | % | 23.9 | % | 80 | bps |
$ in mm | FY25 Q4 | FY24 Q4 | Change | Organic Growth | |||||||||||||||||||
Sales | $ | 1,676 | $ | 1,528 | 9.7 | % | 8.6 | % | |||||||||||||||
Segment Operating Income | $ | 407 | $ | 332 | 22.6 | % | |||||||||||||||||
Segment Operating Margin | 24.3 | % | 21.7 | % | 260 | bps | |||||||||||||||||
Adjusted Segment Operating Income | $ | 486 | $ | 415 | 17.1 | % | |||||||||||||||||
Adjusted Segment Operating Margin | 29.0 | % | 27.1 | % | 190 | bps |
FY25 Q4 | |||||
Parker | +5% | ||||
Diversified Industrial Segment - North America Businesses | +2% | ||||
Diversified Industrial Segment - International Businesses | 0 | % | |||
Aerospace Systems Segment | +12% |
Contacts: | |||||
Media: | Financial Analysts: | ||||
Aidan Gormley | Jeff Miller | ||||
216-896-3258 | 216-896-2708 | ||||
aidan.gormley@parker.com | jeffrey.miller@parker.com |
CONSOLIDATED STATEMENT OF INCOME | ||||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
(Unaudited) | June 30, | June 30, | ||||||||||||||||||||||||
(In millions, except per share amounts) | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
Net sales | $ | 5,243 | $ | 5,187 | $ | 19,850 | $ | 19,930 | ||||||||||||||||||
Cost of sales | 3,285 | 3,323 | 12,535 | 12,802 | ||||||||||||||||||||||
Selling, general and administrative expenses | 839 | 818 | 3,255 | 3,315 | ||||||||||||||||||||||
Interest expense | 99 | 119 | 409 | 506 | ||||||||||||||||||||||
Other income, net | (51) | (59) | (456) | (288) | ||||||||||||||||||||||
Income before income taxes | 1,071 | 986 | 4,107 | 3,595 | ||||||||||||||||||||||
Income taxes | 148 | 201 | 575 | 750 | ||||||||||||||||||||||
Net income | 923 | 785 | 3,532 | 2,845 | ||||||||||||||||||||||
Less: Noncontrolling interests | — | — | 1 | 1 | ||||||||||||||||||||||
Net income attributable to common shareholders | $ | 923 | $ | 785 | $ | 3,531 | $ | 2,844 | ||||||||||||||||||
Earnings per share attributable to common shareholders: | ||||||||||||||||||||||||||
Basic | $ | 7.25 | $ | 6.10 | $ | 27.52 | $ | 22.13 | ||||||||||||||||||
Diluted | $ | 7.15 | $ | 6.01 | $ | 27.12 | $ | 21.84 | ||||||||||||||||||
Weighted average shares outstanding: | ||||||||||||||||||||||||||
Basic | 127.2 | 128.6 | 128.3 | 128.5 | ||||||||||||||||||||||
Diluted | 129.0 | 130.6 | 130.2 | 130.2 | ||||||||||||||||||||||
Cash dividends per common share | $ | 1.80 | $ | 1.63 | $ | 6.69 | $ | 6.07 |
BUSINESS SEGMENT INFORMATION | ||||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
(Unaudited) | June 30, | June 30, | ||||||||||||||||||||||||
(Dollars in millions) | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
Net sales | ||||||||||||||||||||||||||
Diversified Industrial | $ | 3,567 | $ | 3,659 | $ | 13,665 | $ | 14,458 | ||||||||||||||||||
Aerospace Systems | 1,676 | 1,528 | 6,185 | 5,472 | ||||||||||||||||||||||
Total net sales | $ | 5,243 | $ | 5,187 | $ | 19,850 | $ | 19,930 | ||||||||||||||||||
Segment operating income | ||||||||||||||||||||||||||
Diversified Industrial | $ | 847 | $ | 817 | $ | 3,120 | $ | 3,176 | ||||||||||||||||||
Aerospace Systems | 407 | 332 | 1,441 | 1,111 | ||||||||||||||||||||||
Total segment operating income | 1,254 | 1,149 | 4,561 | 4,287 | ||||||||||||||||||||||
Corporate general and administrative expenses | 65 | 56 | 214 | 218 | ||||||||||||||||||||||
Income before interest expense and other expense (income), net | 1,189 | 1,093 | 4,347 | 4,069 | ||||||||||||||||||||||
Interest expense | 99 | 119 | 409 | 506 | ||||||||||||||||||||||
Other expense (income), net | 19 | (12) | (169) | (32) | ||||||||||||||||||||||
Income before income taxes | $ | 1,071 | $ | 986 | $ | 4,107 | $ | 3,595 | ||||||||||||||||||
ADJUSTED SEGMENT OPERATING INCOME AND ORGANIC SALES GROWTH RECONCILIATION | ||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2025 | Three Months Ended June 30, 2024 | |||||||||||||||||||||||||||||||||||||
Diversified Industrial Segment | Aerospace Systems Segment | Diversified Industrial Segment | Aerospace Systems Segment | |||||||||||||||||||||||||||||||||||
(Unaudited) (Dollars in millions) | North America | Int'l | Total | Total | North America | Int'l | Total | Total | ||||||||||||||||||||||||||||||
Net sales | $ | 2,075 | $ | 1,492 | $ | 3,567 | $ | 1,676 | $ | 5,243 | $ | 2,229 | $ | 1,430 | $ | 3,659 | $ | 1,528 | $ | 5,187 | ||||||||||||||||||
Segment operating income | $ | 513 | $ | 334 | $ | 847 | $ | 407 | $ | 1,254 | $ | 505 | $ | 312 | $ | 817 | $ | 332 | $ | 1,149 | ||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||||||||
Amortization of acquired intangibles | 41 | 23 | 64 | 75 | 139 | 42 | 22 | 64 | 75 | 139 | ||||||||||||||||||||||||||||
Business realignment charges | 2 | 12 | 14 | — | 14 | 10 | 8 | 18 | — | 18 | ||||||||||||||||||||||||||||
Integration costs to achieve | (1) | — | (1) | 4 | 3 | 1 | — | 1 | 8 | 9 | ||||||||||||||||||||||||||||
Adjusted segment operating income | $ | 555 | $ | 369 | $ | 924 | $ | 486 | $ | 1,410 | $ | 558 | $ | 342 | $ | 900 | $ | 415 | $ | 1,315 | ||||||||||||||||||
Segment operating margin | 24.7% | 22.4% | 23.7% | 24.3% | 23.9% | 22.7% | 21.8% | 22.3% | 21.7% | 22.2% | ||||||||||||||||||||||||||||
Adjusted segment operating margin | 26.7% | 24.7% | 25.9% | 29.0% | 26.9% | 25.0% | 23.9% | 24.6% | 27.1% | 25.3% | ||||||||||||||||||||||||||||
Reported sales growth | (6.9)% | 4.3% | (2.5)% | 9.7% | 1.1% | |||||||||||||||||||||||||||||||||
Currency | (0.3)% | 3.7% | 1.3% | 1.1% | 1.2% | |||||||||||||||||||||||||||||||||
Divestitures | (5.2)% | —% | (3.1)% | —% | (2.2)% | |||||||||||||||||||||||||||||||||
Organic sales growth | (1.4)% | 0.6% | (0.7)% | 8.6% | 2.1% |
Twelve Months Ended June 30, 2025 | Twelve Months Ended June 30, 2024 | |||||||||||||||||||||||||||||||||||||
Diversified Industrial Segment | Aerospace Systems Segment | Diversified Industrial Segment | Aerospace Systems Segment | |||||||||||||||||||||||||||||||||||
(Unaudited) (Dollars in millions) | North America | Int'l | Total | Total | North America | Int'l | Total | Total | ||||||||||||||||||||||||||||||
Net sales | $ | 8,134 | $ | 5,531 | $ | 13,665 | $ | 6,185 | $ | 19,850 | $ | 8,801 | $ | 5,657 | $ | 14,458 | $ | 5,472 | $ | 19,930 | ||||||||||||||||||
Segment operating income | $ | 1,891 | $ | 1,229 | $ | 3,120 | $ | 1,441 | $ | 4,561 | $ | 1,963 | $ | 1,213 | $ | 3,176 | $ | 1,111 | $ | 4,287 | ||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||||||||
Amortization of acquired intangibles | 165 | 88 | 253 | 300 | 553 | 176 | 90 | 266 | 312 | 578 | ||||||||||||||||||||||||||||
Business realignment charges | 15 | 38 | 53 | — | 53 | 19 | 32 | 51 | — | 51 | ||||||||||||||||||||||||||||
Integration costs to achieve | 2 | 1 | 3 | 19 | 22 | 3 | 1 | 4 | 34 | 38 | ||||||||||||||||||||||||||||
Adjusted segment operating income | $ | 2,073 | $ | 1,356 | $ | 3,429 | $ | 1,760 | $ | 5,189 | $ | 2,161 | $ | 1,336 | $ | 3,497 | $ | 1,457 | $ | 4,954 | ||||||||||||||||||
Segment operating margin | 23.2% | 22.2% | 22.8% | 23.3% | 23.0% | 22.3% | 21.4% | 22.0% | 20.3% | 21.5% | ||||||||||||||||||||||||||||
Adjusted segment operating margin | 25.5% | 24.5% | 25.1% | 28.5% | 26.1% | 24.6% | 23.6% | 24.2% | 26.6% | 24.9% | ||||||||||||||||||||||||||||
Reported sales growth | (7.6)% | (2.2)% | (5.5)% | 13.0% | (0.4)% | |||||||||||||||||||||||||||||||||
Currency | (0.5)% | (0.3)% | (0.5)% | 0.4% | (0.2)% | |||||||||||||||||||||||||||||||||
Divestitures | (3.4)% | —% | (2.0)% | —% | (1.5)% | |||||||||||||||||||||||||||||||||
Organic sales growth | (3.7)% | (1.9)% | (3.0)% | 12.6% | 1.3% |
DIVERSIFIED INDUSTRIAL INTERNATIONAL BUSINESSES - ORGANIC SALES GROWTH SUPPLEMENT | ||||||||||||||||||||||||||||||||
Three Months Ended June 30, 2025 | Twelve Months Ended June 30, 2025 | |||||||||||||||||||||||||||||||
(Unaudited) | Europe | Asia Pacific | Latin America | Total | Europe | Asia Pacific | Latin America | Total | ||||||||||||||||||||||||
Reported sales growth | 3.0% | 6.9% | —% | 4.3% | (5.3)% | 2.3% | (2.2)% | (2.2)% | ||||||||||||||||||||||||
Currency | 6.2% | 1.3% | (3.8)% | 3.7% | 1.3% | (1.1)% | (11.5)% | (0.3)% | ||||||||||||||||||||||||
Organic sales growth | (3.2)% | 5.6% | 3.8% | 0.6% | (6.6)% | 3.4% | 9.3% | (1.9)% |
ADJUSTED NET INCOME1 AND ADJUSTED DILUTED EARNINGS PER SHARE RECONCILIATION | ||||||||||||||||||||||||||||||||||||||
Three Months Ended June 30, | Twelve Months Ended June 30, | |||||||||||||||||||||||||||||||||||||
(Unaudited) | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||||||||||||||
(Dollars in millions, except per share amounts) | Net Income1 | Diluted EPS | Net Income1 | Diluted EPS | Net Income1 | Diluted EPS | Net Income1 | Diluted EPS | ||||||||||||||||||||||||||||||
As reported | $ | 923 | $ | 7.15 | $ | 785 | $ | 6.01 | $ | 3,531 | $ | 27.12 | $ | 2,844 | $ | 21.84 | ||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||||||||
Amortization of acquired intangibles | 139 | 1.08 | 139 | 1.07 | 553 | 4.25 | 578 | 4.43 | ||||||||||||||||||||||||||||||
Business realignment charges | 16 | 0.12 | 18 | 0.13 | 56 | 0.43 | 54 | 0.40 | ||||||||||||||||||||||||||||||
Integration costs to achieve | 3 | 0.03 | 9 | 0.07 | 22 | 0.17 | 38 | 0.30 | ||||||||||||||||||||||||||||||
Gain on sale of buildings | (14) | (0.10) | — | — | (24) | (0.18) | — | — | ||||||||||||||||||||||||||||||
Gain on divestitures | (2) | (0.02) | — | — | (252) | (1.94) | (26) | (0.20) | ||||||||||||||||||||||||||||||
Saegertown incident | — | — | — | — | 8 | 0.06 | — | — | ||||||||||||||||||||||||||||||
Tax effect of adjustments2 | (38) | (0.30) | (40) | (0.30) | (120) | (0.93) | (148) | (1.12) | ||||||||||||||||||||||||||||||
Discrete tax benefits3 | (35) | (0.27) | (27) | (0.21) | (215) | (1.65) | (27) | (0.21) | ||||||||||||||||||||||||||||||
As adjusted | $ | 992 | $ | 7.69 | $ | 884 | $ | 6.77 | $ | 3,559 | $ | 27.33 | $ | 3,313 | $ | 25.44 | ||||||||||||||||||||||
1Represents net income attributable to common shareholders. | ||||||||||||||||||||||||||||||||||||||
2This line item reflects the aggregate tax effect of all non-tax adjustments reflected in the preceding line items of the table. We estimate the tax effect of each adjustment item by applying our overall effective tax rate for continuing operations to the pre-tax amount, unless the nature of the item and/or the tax jurisdiction in which the item has been recorded requires application of a specific tax rate or tax treatment, in which case the tax effect of such item is estimated by applying such specific tax rate or tax treatment. | ||||||||||||||||||||||||||||||||||||||
3 Fiscal year 2025 relates to a deferred tax adjustment and release of a tax valuation allowance. Fiscal year 2024 reflects a Swiss tax law change which resulted in the recording of a deferred tax asset. |
ADJUSTED EBITDA RECONCILIATION | ||||||||||||||||||||||||||
(Unaudited) | Three Months Ended June 30, | Twelve Months Ended June 30, | ||||||||||||||||||||||||
(Dollars in millions) | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
Net sales | $ | 5,243 | $ | 5,187 | $ | 19,850 | $ | 19,930 | ||||||||||||||||||
Net income | $ | 923 | $ | 785 | $ | 3,532 | $ | 2,845 | ||||||||||||||||||
Income taxes | 148 | 201 | 575 | 750 | ||||||||||||||||||||||
Depreciation | 91 | 91 | 354 | 349 | ||||||||||||||||||||||
Amortization | 139 | 139 | 553 | 578 | ||||||||||||||||||||||
Interest expense | 99 | 119 | 409 | 506 | ||||||||||||||||||||||
EBITDA | 1,400 | 1,335 | 5,423 | 5,028 | ||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||
Business realignment charges | 16 | 18 | 56 | 54 | ||||||||||||||||||||||
Integration costs to achieve | 3 | 9 | 22 | 38 | ||||||||||||||||||||||
Gain on sale of buildings | (14) | — | (24) | — | ||||||||||||||||||||||
Gain on divestitures | (2) | — | (252) | (26) | ||||||||||||||||||||||
Saegertown incident | — | — | 8 | — | ||||||||||||||||||||||
Adjusted EBITDA | $ | 1,403 | $ | 1,362 | $ | 5,233 | $ | 5,094 | ||||||||||||||||||
EBITDA margin | 26.7 | % | 25.8 | % | 27.3 | % | 25.2 | % | ||||||||||||||||||
Adjusted EBITDA margin | 26.8 | % | 26.3 | % | 26.4 | % | 25.6 | % |
CONSOLIDATED BALANCE SHEET | ||||||||||||||
(Unaudited) | June 30, | June 30, | ||||||||||||
(Dollars in millions) | 2025 | 2024 | ||||||||||||
Assets | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 467 | $ | 422 | ||||||||||
Trade accounts receivable, net | 2,910 | 2,866 | ||||||||||||
Non-trade and notes receivable | 318 | 331 | ||||||||||||
Inventories | 2,839 | 2,787 | ||||||||||||
Prepaid expenses | 263 | 253 | ||||||||||||
Other current assets | 153 | 140 | ||||||||||||
Total current assets | 6,950 | 6,799 | ||||||||||||
Property, plant and equipment, net | 2,937 | 2,876 | ||||||||||||
Deferred income taxes | 270 | 93 | ||||||||||||
Other assets | 1,269 | 1,207 | ||||||||||||
Intangible assets, net | 7,374 | 7,816 | ||||||||||||
Goodwill | 10,694 | 10,507 | ||||||||||||
Total assets | $ | 29,494 | $ | 29,298 | ||||||||||
Liabilities and equity | ||||||||||||||
Current liabilities: | ||||||||||||||
Notes payable and long-term debt payable within one year | $ | 1,791 | $ | 3,403 | ||||||||||
Accounts payable, trade | 2,126 | 1,992 | ||||||||||||
Accrued payrolls and other compensation | 587 | 581 | ||||||||||||
Accrued domestic and foreign taxes | 382 | 355 | ||||||||||||
Other accrued liabilities | 933 | 982 | ||||||||||||
Total current liabilities | 5,819 | 7,313 | ||||||||||||
Long-term debt | 7,494 | 7,157 | ||||||||||||
Pensions and other postretirement benefits | 267 | 437 | ||||||||||||
Deferred income taxes | 1,490 | 1,584 | ||||||||||||
Other liabilities | 733 | 726 | ||||||||||||
Shareholders' equity | 13,682 | 12,072 | ||||||||||||
Noncontrolling interests | 9 | 9 | ||||||||||||
Total liabilities and equity | $ | 29,494 | $ | 29,298 | ||||||||||
CONSOLIDATED STATEMENT OF CASH FLOWS | ||||||||||||||
Twelve Months Ended | ||||||||||||||
(Unaudited) | June 30, | |||||||||||||
(Dollars in millions) | 2025 | 2024 | ||||||||||||
Cash flows from operating activities: | ||||||||||||||
Net income | $ | 3,532 | $ | 2,845 | ||||||||||
Depreciation and amortization | 907 | 927 | ||||||||||||
Stock incentive plan compensation | 159 | 155 | ||||||||||||
Gain on sale of businesses | (253) | (24) | ||||||||||||
(Gain) loss on property, plant and equipment and intangible assets | (20) | 12 | ||||||||||||
Net change in receivables, inventories and trade payables | 31 | (28) | ||||||||||||
Net change in other assets and liabilities | (336) | (517) | ||||||||||||
Other, net | (244) | 14 | ||||||||||||
Net cash provided by operating activities | 3,776 | 3,384 | ||||||||||||
Cash flows from investing activities: | ||||||||||||||
Capital expenditures | (435) | (400) | ||||||||||||
Proceeds from property, plant and equipment | 32 | 9 | ||||||||||||
Proceeds from sale of businesses | 623 | 78 | ||||||||||||
Other, net | 4 | 15 | ||||||||||||
Net cash provided by (used in) investing activities | 224 | (298) | ||||||||||||
Cash flows from financing activities: | ||||||||||||||
Net payments for common stock activity | (1,762) | (328) | ||||||||||||
Acquisition of noncontrolling interests | — | (3) | ||||||||||||
Net payments for debt | (1,354) | (2,002) | ||||||||||||
Dividends paid | (861) | (782) | ||||||||||||
Net cash used in financing activities | (3,977) | (3,115) | ||||||||||||
Effect of exchange rate changes on cash | 22 | (24) | ||||||||||||
Net increase (decrease) in cash and cash equivalents | 45 | (53) | ||||||||||||
Cash and cash equivalents at beginning of year | 422 | 475 | ||||||||||||
Cash and cash equivalents at end of period | $ | 467 | $ | 422 | ||||||||||
RECONCILIATION OF FORECASTED SALES GROWTH TO ORGANIC SALES GROWTH | ||||||||
(Unaudited) | ||||||||
(Amounts in percentages) | Fiscal Year 2026 | |||||||
Forecasted net sales | 2.0% to 5.0% | |||||||
Adjustments: | ||||||||
Currency | ~(1.5)% | |||||||
Divestitures | ~1.0% | |||||||
Adjusted forecasted net sales | 1.5% to 4.5% | |||||||
RECONCILIATION OF FORECASTED SEGMENT OPERATING MARGIN TO ADJUSTED FORECASTED SEGMENT OPERATING MARGIN | ||||||||
(Unaudited) | ||||||||
(Amounts in percentages) | Fiscal Year 2026 | |||||||
Forecasted segment operating margin | 23.3% to 23.7% | |||||||
Adjustments: | ||||||||
Business realignment charges | ~0.3% | |||||||
Amortization of acquired intangibles | ~2.7% | |||||||
Adjusted forecasted segment operating margin | 26.3% to 26.7% | |||||||
RECONCILIATION OF FORECASTED EARNINGS PER DILUTED SHARE TO ADJUSTED FORECASTED EARNINGS PER DILUTED SHARE | ||||||||
(Unaudited) | ||||||||
(Amounts in dollars) | Fiscal Year 2026 | |||||||
Forecasted earnings per diluted share | $24.68 to $25.68 | |||||||
Adjustments: | ||||||||
Business realignment charges | 0.54 | |||||||
Amortization of acquired intangibles | 4.26 | |||||||
Tax effect of adjustments1 | (1.08) | |||||||
Adjusted forecasted earnings per diluted share | $28.40 to $29.40 | |||||||
1This line item reflects the aggregate tax effect of all non-tax adjustments reflected in the preceding line items of the table. We estimate the tax effect of each adjustment item by applying our overall effective tax rate for continuing operations to the pre-tax amount, unless the nature of the item and/or the tax jurisdiction in which the item has been recorded requires application of a specific tax rate or tax treatment, in which case the tax effect of such item is estimated by applying such specific tax rate or tax treatment. | ||||||||
Note: Totals may not foot due to rounding |