Skip to content
PalanorPalanor

Palanor Data/PH

Earnings release · 8-K exhibit

Parker Hannifin · Earnings release

PH · Industrials

Filed 2025-01-30 · CY2025 Q1 · Company’s FY2025 Q2 · 3,657 words

Read the original on sec.gov ↗

EX-99.12exhibit991q2fy25.htmEX-99.1 Document

Exhibit 99.1

Parker Reports Fiscal 2025 Second Quarter Results

Record segment operating margin, EPS and YTD cash flow from operations

CLEVELAND, January 30, 2025 -- Parker Hannifin Corporation (NYSE: PH), the global leader in motion and control technologies, today reported results for the quarter ended December 31, 2024, that included the following highlights (compared with the prior year quarter):

Fiscal 2025 Second Quarter Highlights:

•Sales were $4.7 billion; organic sales growth was 1%

•Net income was $949 million, an increase of 39%, or $853 million adjusted, an increase of 6%

•EPS were $7.25, an increase of 39%, or $6.53 adjusted, an increase of 6%

•Segment operating margin was 22.1%, an increase of 100 bps, or 25.6% adjusted, an increase of 110 bps

•YTD cash flow from operations increased 24% to $1.7 billion, or 17.4% of sales

“Our performance this quarter reflects our focus on operational excellence and the strength of our balanced portfolio,” said Jenny Parmentier, Chairman and Chief Executive Officer. “We delivered record segment operating margin across all businesses, record earnings per share and year-to-date cash flow from operations. Strong cash flow from operations coupled with proceeds from previously announced divestitures allowed us to substantially reduce debt by $1.1 billion this quarter. We are encouraged to see industrial orders turn positive mainly in our longer-cycle businesses. Looking ahead, we have updated our outlook for fiscal year 2025 to reflect stronger Aerospace growth, currency headwinds and a continued delay in the expected industrial recovery. Our strong cash generation creates capital deployment optionality, and we remain committed to our strategy of actively deploying capital to drive shareholder value.”

This news release contains non-GAAP financial measures. Reconciliations of adjusted numbers and certain non-GAAP financial measures are included in the financial tables of this press release.

Outlook

Guidance for the fiscal year ending June 30, 2025 has been updated. The company expects:

•G1G2Sales growth in fiscal 2025 of (2%) to 1%, with organic sales growth of approximately 2%; divestitures of (1.5%) and unfavorable currency of (1.0%)

•G3G4Total segment operating margin of approximately 22.7%, or approximately 25.8% on an adjusted basis

•G5G6EPS of $24.46 to $25.06, or $26.40 to $27.00 on an adjusted basis

Segment Results

Diversified Industrial Segment

North America Businesses

$ in mm

FY25 Q2

FY24 Q2

Change

Organic Growth

Sales

$

1,928

$

2,110

-8.6

%

-5.0

%

Segment Operating Income

$

427

$

462

-7.6

%

Segment Operating Margin

22.1

%

21.9

%

20

bps

Adjusted Segment Operating Income

$

473

$

510

-7.2

%

Adjusted Segment Operating Margin

24.6

%

24.2

%

40

bps

•Achieved record adjusted segment operating margin

•Continued softness in transportation and off-highway markets

•Delayed industrial recovery

International Businesses

$ in mm

FY25 Q2

FY24 Q2

Change

Organic Growth

Sales

$

1,325

$

1,404

-5.7

%

-3.0

%

Segment Operating Income

$

284

$

290

-2.2

%

Segment Operating Margin

21.4

%

20.7

%

70

bps

Adjusted Segment Operating Income

$

320

$

323

-1.2

%

Adjusted Segment Operating Margin

24.1

%

23.0

%

110

bps

•Achieved record adjusted segment operating margin

•Broad-based softness continued in Europe

•Gradual recovery continued in Asia

Aerospace Systems Segment

$ in mm

FY25 Q2

FY24 Q2

Change

Organic Growth

Sales

$

1,490

$

1,306

14.0

%

14.0

%

Segment Operating Income

$

338

$

263

28.5

%

Segment Operating Margin

22.7

%

20.1

%

260

bps

Adjusted Segment Operating Income

$

420

$

347

21.2

%

Adjusted Segment Operating Margin

28.2

%

26.5

%

170

bps

•Achieved record sales and adjusted segment operating margin

•Achieved 14% organic sales growth

•20%+ aftermarket and mid-single digit OEM sales growth

Order Rates

FY25 Q2

Parker

+5%

Diversified Industrial Segment - North America Businesses

+3%

Diversified Industrial Segment - International Businesses

+4%

Aerospace Systems Segment

+9%

•Company order rates increased across all reported businesses

•North America orders turned positive on long-cycle strength

•International order growth continued, led by Asia

•Aerospace orders accelerated against a tough prior year comparison

About Parker Hannifin

Parker Hannifin is a Fortune 250 global leader in motion and control technologies. For more than a century the company has been enabling engineering breakthroughs that lead to a better tomorrow. Learn more at www.parker.com or @parkerhannifin.

Contacts:

Media:

Financial Analysts:

Aidan Gormley

Jeff Miller

216-896-3258

216-896-2708

aidan.gormley@parker.com

jeffrey.miller@parker.com

Notice of Webcast

Parker Hannifin's conference call and slide presentation to discuss its fiscal 2025 second quarter results are available to all interested parties via live webcast today at 11:00 a.m. ET, at investors.parker.com. A replay of the webcast will be available on the site approximately one hour after the completion of the call and will remain available for one year. To register for e-mail notification of future events please visit investors.parker.com.

Note on Orders The company reported orders for the quarter ending December 31, 2024, compared with the same quarter a year ago. All comparisons are at constant currency exchange rates, with the prior year quarter restated to the current-year rates, and exclude divestitures. Diversified Industrial comparisons are on 3-month average computations and Aerospace Systems comparisons are on rolling 12-month average computations.

Note on Non-GAAP Financial Measures

This press release contains references to non-GAAP financial information including (a) adjusted net income; (b) adjusted earnings per share; (c) adjusted operating margin and segment operating margins; (d) adjusted operating income and segment operating income and (e) organic sales growth. The adjusted net income, adjusted earnings per share, adjusted operating margin, adjusted segment operating margin, adjusted operating income, adjusted segment operating income and organic sales measures are presented to allow investors and the company to meaningfully evaluate changes in net income, earnings per share and segment operating margins on a comparable basis from period to period. Although adjusted net income, adjusted earnings per share, adjusted operating margin and segment operating margins, adjusted operating income and segment operating income, and organic sales growth are not measures of performance calculated in accordance with GAAP, we believe that they are useful to an investor in evaluating the results of this quarter versus the prior period.

Comparable descriptions of record adjusted results in this release refer only to the period from the first quarter of FY2011 to the periods presented in this release. This period coincides with recast historical financial results provided in association with our FY2014 change in segment reporting. A reconciliation of non-GAAP measures is included in the financial tables of this press release.

Forward-Looking Statements

Forward-looking statements contained in this and other written and oral reports are made based on known events and circumstances at the time of release, and as such, are subject in the future to unforeseen uncertainties and risks. Often but not always, these statements may be identified from the use of forward-looking terminology such as “anticipates,” “believes,” “may,” “should,” “could,” “expects,” “targets,” “is likely,” “will,” or the negative of these terms and similar expressions, and may also include statements regarding future performance, orders, earnings projections, events or developments. Parker cautions readers not to place undue reliance on these statements. It is possible that the future performance may differ materially from expectations, including those based on past performance.

Among other factors that may affect future performance are: changes in business relationships with and orders by or from major customers, suppliers or distributors, including delays or cancellations in shipments; disputes regarding contract terms, changes in contract costs and revenue estimates for new development programs; changes in product mix; ability to identify acceptable strategic acquisition targets; uncertainties surrounding timing, successful completion or integration of acquisitions and similar transactions; ability to successfully divest businesses planned for divestiture and realize the anticipated benefits of such divestitures; the determination and ability to successfully undertake business realignment activities and the expected costs, including cost savings, thereof; ability to implement successfully business and operating initiatives, including the timing, price and execution of share repurchases and other capital initiatives; availability, cost increases of or other limitations on our access to raw materials, component products and/or commodities if associated costs cannot be recovered in product pricing; ability to manage costs related to insurance and employee retirement and health care benefits; legal and regulatory developments and other government actions, including related to environmental protection, and associated compliance costs; supply chain and labor disruptions, including as a result of tariffs and labor shortages; threats associated with international conflicts and cybersecurity risks and risks associated with protecting our intellectual property; uncertainties surrounding the ultimate resolution of outstanding legal proceedings, including the outcome of any appeals; effects on market conditions, including sales and pricing, resulting from global reactions to U.S. trade policies; manufacturing activity, air travel trends, currency exchange rates, difficulties entering new markets and economic conditions such as inflation, deflation, interest rates and credit availability; inability to obtain, or meet conditions imposed for, required governmental and regulatory approvals; changes in the tax laws in the United States and foreign jurisdictions and judicial or regulatory interpretations thereof; and large scale disasters, such as floods, earthquakes, hurricanes, industrial accidents and pandemics.

Readers should also consider forward-looking statements in light of risk factors discussed in Parker’s Annual Report on Form 10-K for the fiscal year ended June 30, 2024 and other periodic filings made with the SEC.

###

Exhibit 99.1

PARKER HANNIFIN CORPORATION - DECEMBER 31, 2024

CONSOLIDATED STATEMENT OF INCOME

Three Months Ended

Six Months Ended

(Unaudited)

December 31,

December 31,

(Dollars in thousands, except per share amounts)

2024

2023

2024

2023

Net sales

$

4,742,593

$

4,820,947

$

9,646,577

$

9,668,435

Cost of sales

3,022,229

3,101,962

6,119,948

6,199,311

Selling, general and administrative expenses

782,421

806,802

1,631,210

1,680,493

Interest expense

100,802

129,029

213,893

263,497

Other income, net

(328,716)

(85,011)

(359,517)

(163,466)

Income before income taxes

1,165,857

868,165

2,041,043

1,688,600

Income taxes

217,208

186,108

393,866

355,471

Net income

948,649

682,057

1,647,177

1,333,129

Less: Noncontrolling interests

107

206

215

451

Net income attributable to common shareholders

$

948,542

$

681,851

$

1,646,962

$

1,332,678

Earnings per share attributable to common shareholders:

Basic earnings per share

$

7.37

$

5.31

$

12.80

$

10.38

Diluted earnings per share

$

7.25

$

5.23

$

12.60

$

10.23

Average shares outstanding during period - Basic

128,752,836

128,426,247

128,707,962

128,449,398

Average shares outstanding during period - Diluted

130,758,808

130,367,351

130,716,482

130,314,326

CASH DIVIDENDS PER COMMON SHARE

Three Months Ended

Six Months Ended

(Unaudited)

December 31,

December 31,

(Amounts in dollars)

2024

2023

2024

2023

Cash dividends per common share

$

1.63

$

1.48

$

3.26

$

2.96

RECONCILIATION OF ORGANIC GROWTH

(Unaudited)

Three Months Ended

As Reported

Adjusted

December 31, 2024

Currency

Divestitures

December 31, 2024

Diversified Industrial Segment

(7.4)

%

(1.3)

%

(1.9)

%

(4.2)

%

Aerospace Systems Segment

14.0

%

—

%

—

%

14.0

%

Total

(1.6)

%

(0.9)

%

(1.4)

%

0.7

%

(Unaudited)

Six Months Ended

As Reported

Adjusted

December 31, 2024

Currency

Divestitures

December 31, 2024

Diversified Industrial Segment

(5.9)

%

(0.8)

%

(1.0)

%

(4.1)

%

Aerospace Systems Segment

15.9

%

0.3

%

—

%

15.6

%

Total

(0.2)

%

(0.5)

%

(0.8)

%

1.1

%

Exhibit 99.1

PARKER HANNIFIN CORPORATION - DECEMBER 31, 2024

RECONCILIATION OF NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS TO ADJUSTED NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS

Three Months Ended

Six Months Ended

(Unaudited)

December 31,

December 31,

(Dollars in thousands)

2024

2023

2024

2023

Net income attributable to common shareholders

$

948,542

$

681,851

$

1,646,962

$

1,332,678

Adjustments:

Acquired intangible asset amortization expense

138,126

142,027

278,247

297,547

Business realignment charges

20,855

14,354

30,361

27,446

Integration costs to achieve

6,893

10,014

13,304

16,420

Gain on sale of building

—

—

(10,461)

—

Gain on divestitures

(249,748)

(12,391)

(249,748)

(25,651)

Tax effect of adjustments1

(11,437)

(33,476)

(45,648)

(69,624)

Adjusted net income attributable to common shareholders

$

853,231

$

802,379

$

1,663,017

$

1,578,816

RECONCILIATION OF EARNINGS PER DILUTED SHARE TO ADJUSTED EARNINGS PER DILUTED SHARE

Three Months Ended

Six Months Ended

(Unaudited)

December 31,

December 31,

(Amounts in dollars)

2024

2023

2024

2023

Earnings per diluted share

$

7.25

$

5.23

$

12.60

$

10.23

Adjustments:

Acquired intangible asset amortization expense

1.06

1.09

2.13

2.28

Business realignment charges

0.16

0.11

0.23

0.21

Integration costs to achieve

0.05

0.08

0.10

0.13

Gain on sale of building

—

—

(0.08)

—

Gain on divestitures

(1.91)

(0.10)

(1.91)

(0.20)

Tax effect of adjustments1

(0.08)

(0.26)

(0.33)

(0.53)

Adjusted earnings per diluted share

$

6.53

$

6.15

$

12.74

$

12.12

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.

Exhibit 99.1

PARKER HANNIFIN CORPORATION - DECEMBER 31, 2024

BUSINESS SEGMENT INFORMATION

Three Months Ended

Six Months Ended

(Unaudited)

December 31,

December 31,

(Dollars in thousands)

2024

2023

2024

2023

Net sales

Diversified Industrial

$

3,252,806

$

3,514,473

$

6,708,964

$

7,133,001

Aerospace Systems

1,489,787

1,306,474

2,937,613

2,535,434

Total net sales

$

4,742,593

$

4,820,947

$

9,646,577

$

9,668,435

Segment operating income

Diversified Industrial

$

710,562

$

752,334

$

1,494,108

$

1,559,088

Aerospace Systems

338,184

263,112

661,170

489,372

Total segment operating income

1,048,746

1,015,446

2,155,278

2,048,460

Corporate general and administrative expenses

56,264

49,902

105,058

105,558

Income before interest expense and other income, net

992,482

965,544

2,050,220

1,942,902

Interest expense

100,802

129,029

213,893

263,497

Other income, net

(274,177)

(31,650)

(204,716)

(9,195)

Income before income taxes

$

1,165,857

$

868,165

$

2,041,043

$

1,688,600

Exhibit 99.1

PARKER HANNIFIN CORPORATION - DECEMBER 31, 2024

RECONCILIATION OF SEGMENT OPERATING MARGINS TO ADJUSTED SEGMENT OPERATING MARGINS

Three Months Ended

Six Months Ended

(Unaudited)

December 31,

December 31,

(Dollars in thousands)

2024

2023

2024

2023

Diversified Industrial Segment sales

$

3,252,806

$

3,514,473

$

6,708,964

$

7,133,001

Diversified Industrial Segment operating income

$

710,562

$

752,334

$

1,494,108

$

1,559,088

Adjustments:

Acquired intangible asset amortization

62,570

67,309

127,834

135,260

Business realignment charges

19,343

13,285

28,243

25,924

Integration costs to achieve

627

871

1,405

2,010

Adjusted Diversified Industrial Segment operating income

$

793,102

$

833,799

$

1,651,590

$

1,722,282

Diversified Industrial Segment operating margin

21.8

%

21.4

%

22.3

%

21.9

%

Adjusted Diversified Industrial Segment operating margin

24.4

%

23.7

%

24.6

%

24.1

%

Three Months Ended

Six Months Ended

(Unaudited)

December 31,

December 31,

(Dollars in thousands)

2024

2023

2024

2023

Aerospace Systems Segment sales

$

1,489,787

$

1,306,474

$

2,937,613

$

2,535,434

Aerospace Systems Segment operating income

$

338,184

$

263,112

$

661,170

$

489,372

Adjustments:

Acquired intangible asset amortization

75,556

74,718

150,413

162,287

Business realignment charges

386

(123)

394

330

Integration costs to achieve

6,266

9,143

11,899

14,410

Adjusted Aerospace Systems Segment operating income

$

420,392

$

346,850

$

823,876

$

666,399

Aerospace Systems Segment operating margin

22.7

%

20.1

%

22.5

%

19.3

%

Adjusted Aerospace Systems Segment operating margin

28.2

%

26.5

%

28.0

%

26.3

%

RECONCILIATION OF SEGMENT OPERATING MARGINS TO ADJUSTED SEGMENT OPERATING MARGINS

Three Months Ended

Six Months Ended

(Unaudited)

December 31,

December 31,

(Dollars in thousands)

2024

2023

2024

2023

Total net sales

$

4,742,593

$

4,820,947

$

9,646,577

$

9,668,435

Total segment operating income

$

1,048,746

$

1,015,446

$

2,155,278

$

2,048,460

Adjustments:

Acquired intangible asset amortization

138,126

142,027

278,247

297,547

Business realignment charges

19,729

13,162

28,637

26,254

Integration costs to achieve

6,893

10,014

13,304

16,420

Adjusted total segment operating income

$

1,213,494

$

1,180,649

$

2,475,466

$

2,388,681

Total segment operating margin

22.1

%

21.1

%

22.3

%

21.2

%

Adjusted total segment operating margin

25.6

%

24.5

%

25.7

%

24.7

%

Exhibit 99.1

PARKER HANNIFIN CORPORATION - DECEMBER 31, 2024

CONSOLIDATED BALANCE SHEET

(Unaudited)

December 31,

June 30,

(Dollars in thousands)

2024

2024

Assets

Current assets:

Cash and cash equivalents

$

395,507

$

422,027

Trade accounts receivable, net

2,445,845

2,865,546

Non-trade and notes receivable

304,829

331,429

Inventories

2,806,983

2,786,800

Prepaid expenses

246,467

252,618

Other current assets

148,831

140,204

Total current assets

6,348,462

6,798,624

Property, plant and equipment, net

2,800,992

2,875,668

Deferred income taxes

87,400

92,704

Investments and other assets

1,232,636

1,207,232

Intangible assets, net

7,444,670

7,816,181

Goodwill

10,357,303

10,507,433

Total assets

$

28,271,463

$

29,297,842

Liabilities and equity

Current liabilities:

Notes payable and long-term debt payable within one year

$

2,373,286

$

3,403,065

Accounts payable, trade

1,794,884

1,991,639

Accrued payrolls and other compensation

420,477

581,251

Accrued domestic and foreign taxes

364,143

354,659

Other accrued liabilities

1,034,501

982,695

Total current liabilities

5,987,291

7,313,309

Long-term debt

6,667,955

7,157,034

Pensions and other postretirement benefits

409,873

437,490

Deferred income taxes

1,394,882

1,583,923

Other liabilities

684,401

725,193

Shareholders' equity

13,118,553

12,071,972

Noncontrolling interests

8,508

8,921

Total liabilities and equity

$

28,271,463

$

29,297,842

Exhibit 99.1

PARKER HANNIFIN CORPORATION - DECEMBER 31, 2024

CONSOLIDATED STATEMENT OF CASH FLOWS

Six Months Ended

(Unaudited)

December 31,

(Dollars in thousands)

2024

2023

Cash flows from operating activities:

Net income

$

1,647,177

$

1,333,129

Depreciation and amortization

454,869

468,165

Stock incentive plan compensation

106,472

108,061

Gain on sale of businesses

(250,373)

(25,964)

(Gain) loss on property, plant and equipment and intangible assets

(6,975)

5,097

Net change in receivables, inventories and trade payables

70,981

(42,804)

Net change in other assets and liabilities

(405,002)

(407,366)

Other, net

61,584

(86,331)

Net cash provided by operating activities

1,678,733

1,351,987

Cash flows from investing activities:

Capital expenditures

(216,493)

(204,117)

Proceeds from sale of property, plant and equipment

13,259

1,360

Proceeds from sale of businesses

622,182

74,595

Other, net

(6,941)

(2,954)

Net cash provided by (used in) investing activities

412,007

(131,116)

Cash flows from financing activities:

Net payments for common stock activity

(189,681)

(136,394)

Acquisition of noncontrolling interests

—

(2,883)

Net payments for debt

(1,494,484)

(784,847)

Dividends paid

(420,061)

(381,115)

Net cash used in financing activities

(2,104,226)

(1,305,239)

Effect of exchange rate changes on cash

(13,034)

(7,999)

Net decrease in cash and cash equivalents

(26,520)

(92,367)

Cash and cash equivalents at beginning of year

422,027

475,182

Cash and cash equivalents at end of period

$

395,507

$

382,815

Exhibit 99.1

PARKER HANNIFIN CORPORATION - DECEMBER 31, 2024

RECONCILIATION OF FORECASTED ORGANIC GROWTH

(Unaudited)

(Amounts in percentages)

Fiscal Year 2025

Forecasted net sales

(2%) to 1%

Adjustments:

Currency

1.0%

Divestitures

1.5%

Adjusted forecasted net sales

0.5% to 3.5%

RECONCILIATION OF FORECASTED SEGMENT OPERATING MARGIN TO ADJUSTED FORECASTED SEGMENT OPERATING MARGIN

(Unaudited)

(Amounts in percentages)

Fiscal Year 2025

Forecasted segment operating margin

~ 22.7%

Adjustments:

Business realignment charges

0.2%

Costs to achieve

0.1%

Acquisition-related intangible asset amortization expense

2.8%

Adjusted forecasted segment operating margin

~ 25.8%

RECONCILIATION OF FORECASTED EARNINGS PER DILUTED SHARE TO ADJUSTED FORECASTED EARNINGS PER DILUTED SHARE

(Unaudited)

(Amounts in dollars)

Fiscal Year 2025

Forecasted earnings per diluted share

$24.46 to $25.06

Adjustments:

Business realignment charges

0.39

Costs to achieve

0.15

Acquisition-related intangible asset amortization expense

4.22

Net gain on divestitures

(1.91)

Gain on sale of building

(0.08)

Tax effect of adjustments1

(0.83)

Adjusted forecasted earnings per diluted share

$26.40 to $27.00

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

Exhibit 99.1

PARKER HANNIFIN CORPORATION - DECEMBER 31, 2024

SUPPLEMENTAL INFORMATION

BUSINESS SEGMENT INFORMATION

Three Months Ended

Six Months Ended

(Unaudited)

December 31,

December 31,

(Dollars in thousands)

2024

2023

2024

2023

Net sales

Diversified Industrial:

North America businesses

$

1,928,008

$

2,110,203

$

4,028,332

$

4,340,109

International businesses

1,324,798

1,404,270

2,680,632

2,792,892

Segment operating income

Diversified Industrial:

North America businesses

$

426,567

$

461,850

$

911,130

$

967,903

International businesses

283,995

290,484

582,978

591,185

RECONCILIATION OF ORGANIC GROWTH

(Unaudited)

Three Months Ended

As Reported

Adjusted

December 31, 2024

Currency

Divestitures

December 31, 2024

Diversified Industrial Segment:

North America businesses

(8.6)

%

(0.4)

%

(3.2)

%

(5.0)

%

International businesses

(5.7)

%

(2.7)

%

—

%

(3.0)

%

(Unaudited)

Six Months Ended

As Reported

Adjusted

December 31, 2024

Currency

Divestitures

December 31, 2024

Diversified Industrial Segment:

North America businesses

(7.2)

%

(0.5)

%

(1.7)

%

(5.0)

%

International businesses

(4.0)

%

(1.3)

%

—

%

(2.7)

%

Exhibit 99.1

PARKER HANNIFIN CORPORATION - DECEMBER 31, 2024

SUPPLEMENTAL INFORMATION

RECONCILIATION OF SEGMENT OPERATING MARGINS TO ADJUSTED SEGMENT OPERATING MARGINS

Three Months Ended

Six Months Ended

(Unaudited)

December 31,

December 31,

(Dollars in thousands)

2024

2023

2024

2023

Diversified Industrial Segment:

North America businesses sales

$

1,928,008

$

2,110,203

$

4,028,332

$

4,340,109

North America businesses operating income

$

426,567

$

461,850

$

911,130

$

967,903

Adjustments:

Acquired intangible asset amortization

40,985

44,699

83,960

89,382

Business realignment charges

5,444

3,250

8,888

5,834

Integration costs to achieve

445

562

1,050

1,507

Adjusted North America businesses operating income

$

473,441

$

510,361

$

1,005,028

$

1,064,626

North America businesses operating margin

22.1

%

21.9

%

22.6

%

22.3

%

Adjusted North America businesses operating margin

24.6

%

24.2

%

24.9

%

24.5

%

Three Months Ended

Six Months Ended

(Unaudited)

December 31,

December 31,

(Dollars in thousands)

2024

2023

2024

2023

Diversified Industrial Segment:

International businesses sales

$

1,324,798

$

1,404,270

$

2,680,632

$

2,792,892

International businesses operating income

$

283,995

$

290,484

$

582,978

$

591,185

Adjustments:

Acquired intangible asset amortization

21,585

22,610

43,874

45,878

Business realignment charges

13,899

10,035

19,355

20,090

Integration costs to achieve

182

309

355

503

Adjusted International businesses operating income

$

319,661

$

323,438

$

646,562

$

657,656

International businesses operating margin

21.4

%

20.7

%

21.7

%

21.2

%

Adjusted International businesses operating margin

24.1

%

23.0

%

24.1

%

23.5

%

Mentions · how they’re counted

CategoryUnderlinedWord counterModel’s count
AI

AI, artificial intelligence, generative AI, machine learning, large language model, LLM

0——
Layoffs

layoffs, RIF, headcount reduction, workforce optimization, restructuring

0——
Recession

recession, downturn, contraction, slowdown

0——
Tariffs

tariff, trade war, trade barriers, trade restrictions, trade policy

1——
Buybacks

share repurchase, buyback program

1——

Underlines use the same word lists the scores use. AI, recession and tariffs follow Palanor’s word counter, so those counts match it exactly on the same text. Layoffs and buybacks use the terms the model was given. The model’s count is an estimate by meaning, not by string, so it can differ from the underlines.

Source: SEC EDGAR · public domain · Highlights by Palanor