Fiscal 2026 Fourth Quarter Highlights:
- Sales increased 9.8% to a record
$5.8 billion ; organic sales increased 8.0% - Net income was
$1.1 billion , an increase of 18%, or$1.2 billion adjusted, an increase of 20% - EPS increased 19% to
$8.54 , adjusted EPS increased 21% to a record$9.27 - Segment operating margin was 26.5%, an increase of 260 bps, or 28.0% adjusted, an increase of 110 bps
Fiscal 2026 Full Year Highlights:
- Sales increased 8.3% to a record
$21.5 billion ; organic sales increased 6.6% - Net income was
$3.6 billion , an increase of 3%, or$4.1 billion adjusted, an increase of 16% - EPS increased 5% to
$28.48 , adjusted EPS increased 18% to a record$32.31 - Segment operating margin was 24.5%, an increase of 150 bps, or 27.3% adjusted, an increase of 120 bps
- Cash flow from operations was a record
$4.4 billion , or 20.3% of sales - Completed acquisition of
Curtis Instruments, Inc. and announced agreements to acquireFiltration Group Corporation andCIRCOR's Commercial and Defense Aerospace Business - Returned nearly
$2 billion to shareholders, through a combination of share repurchases and dividends - Increased the annual dividend 11%, marking 70 consecutive fiscal years of increasing annual dividends per share paid
“On behalf of the entire leadership team, thank you to our global team members for their outstanding contributions in fiscal year 2026,” said
“We are forecasting fiscal 2027 to be a record year for Parker supported by a broadening recovery in industrial markets and positive organic growth across all market verticals. Our proven ability to execute The Win Strategy™ and successfully integrate accretive acquisitions gives us the confidence to raise our adjusted segment operating margin target by 300 basis points to 30% by fiscal 2031, after surpassing our previous margin target of 27% this year. In addition, we remain committed to achieving 4 to 6% organic growth, 17% free cash flow margin and greater than 10% adjusted earnings per share growth by fiscal 2031. We are proud of what Parker achieved in fiscal 2026, and we are even more excited about the opportunities ahead.”
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.
Fiscal 2027 Outlook
The company has issued guidance for the fiscal year ending
- Reported sales growth of 5.5% to 8.5%
- Organic sales growth of 5.5% to 8.5%; previously completed acquisitions of 0.5%, and unfavorable currency of 0.5%
- Segment operating margin of 24.5% to 24.9%, or 27.5% to 27.9% on an adjusted basis
- EPS of
$30.00 to$31.00 , or$34.25 to$35.25 on an adjusted basis
Fiscal 2026 Fourth Quarter Segment Results
Diversified Industrial Segment
| North America Businesses | |||||||||||||
| $ in mm | FY26 Q4 | FY25 Q4 | Change | Organic Growth | |||||||||
| Sales | $ | 2,221 | $ | 2,075 | 7.0 | % | 4.9 | % | |||||
| Segment Operating Income | $ | 606 | $ | 513 | 18.1 | % | |||||||
| Segment Operating Margin | 27.3 | % | 24.7 | % | 260 bps | ||||||||
| Adjusted Segment Operating Income | $ | 609 | $ | 555 | 9.7 | % | |||||||
| Adjusted Segment Operating Margin | 27.4 | % | 26.7 | % | 70 bps | ||||||||
- Organic sales growth of 5% as industrial recovery broadens
- Record adjusted segment operating margin
- Sales improvement across all market verticals
| International Businesses | |||||||||||||
| $ in mm | FY26 Q4 | FY25 Q4 | Change | Organic Growth | |||||||||
| Sales | $ | 1,634 | $ | 1,492 | 9.5 | % | 6.5 | % | |||||
| Segment Operating Income | $ | 396 | $ | 334 | 18.6 | % | |||||||
| Segment Operating Margin | 24.2 | % | 22.4 | % | 180 bps | ||||||||
| Adjusted Segment Operating Income | $ | 438 | $ | 369 | 18.7 | % | |||||||
| Adjusted Segment Operating Margin | 26.8 | % | 24.7 | % | 210 bps | ||||||||
- Record sales led by
Asia with 16% organic growth - Record adjusted segment operating margin
- Organic growth: 16% APAC, 1% EMEA, (3%) LA
| Aerospace Systems Segment | |||||||||||||
| $ in mm | FY26 Q4 | FY25 Q4 | Change | Organic Growth | |||||||||
| Sales | $ | 1,900 | $ | 1,676 | 13.4 | % | 13.3 | % | |||||
| Segment Operating Income | $ | 522 | $ | 407 | 28.3 | % | |||||||
| Segment Operating Margin | 27.5 | % | 24.3 | % | 320 bps | ||||||||
| Adjusted Segment Operating Income | $ | 567 | $ | 486 | 16.7 | % | |||||||
| Adjusted Segment Operating Margin | 29.8 | % | 29.0 | % | 80 bps | ||||||||
- Record sales: double-digit growth in all market segments
- Record adjusted segment operating margin
- Backlog increased to record
$8.5B
Order Rates
| Q4 FY26 | ||
| Parker | +19 | % |
| Diversified Industrial Segment - North America Businesses | +16 | % |
| Diversified Industrial Segment - International Businesses | +24 | % |
| Aerospace Systems Segment | +18 | % |
- Backlog increased to a record
$12.8 billion , with increases in all segments
Parmentier added, “As a result of our ongoing portfolio transformation with a higher concentration of aerospace, longer cycle and more resilient end markets, we will harmonize all order rate comparisons to a 12 month rolling calculation starting in fiscal 2027. This method provides a stronger correlation to near-term organic growth rates.”
Order rate comparisons using both methodologies are included below:
| Order rates as previously disclosed1 | FY25 | FY26 | |||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||
| (3%) | 3% | 3% | 2% | 3% | 7% | 7% | 16% | ||
| 1% | 4% | 11% | 0% | 6% | 6% | 6% | 24% | ||
| Aerospace Systems | 7% | 9% | 14% | 12% | 15% | 14% | 14% | 18% | |
| Parker | 1% | 5% | 9% | 5% | 8% | 9% | 9% | 19% | |
1
| Updated rolling 12-month order rates2 | FY25 | FY26 | |||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | ||
| (5%) | (3%) | 0% | 2% | 3% | 4% | 5% | 9% | ||
| (5%) | (3%) | 3% | 3% | 4% | 5% | 4% | 10% | ||
| Aerospace Systems | 7% | 9% | 14% | 12% | 15% | 14% | 14% | 18% | |
| Parker | (2%) | 1% | 5% | 5% | 7% | 8% | 8% | 12% | |
2All order rate comparisons are on a rolling 12-month average
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: |
| 216-896-3258 | 216-896-2708 |
| aidan.gormley@parker.com | jeffrey.miller@parker.com |
Notice of Webcast
Note on Orders
The company reported orders for the quarter ending
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 segment operating margin for Parker and by segment; (d) adjusted segment operating income for Parker and by segment; and (e) organic sales growth. These 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 these measures are not measures of performance calculated in accordance with GAAP, we believe that they are useful to an investor in evaluating Parker's performance or expected performance for the periods presented. Adjusted results for the current period exclude a reduction of cost of sales related to tariff refunds, which we believe is useful to investors because it reflects a discrete, non-operating item that is not indicative of the Company’s ongoing operations and is not expected to recur. 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. The non-GAAP metrics included in our 5-year targets for fiscal year 2031 could not be reconciled without unreasonable effort and applicable reconciliations are not included in 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, including the pending acquisition of
| CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||
| (Unaudited) | |||||||||||||||
| (In millions, except per share amounts) | 2026 | 2025 | 2026 | 2025 | |||||||||||
| Net sales | $ | 5,755 | $ | 5,243 | $ | 21,499 | $ | 19,850 | |||||||
| Cost of sales | 3,508 | 3,285 | 13,397 | 12,535 | |||||||||||
| Selling, general and administrative expenses | 874 | 839 | 3,468 | 3,255 | |||||||||||
| Interest expense | 95 | 99 | 401 | 409 | |||||||||||
| Other expense (income), net | (62 | ) | (51 | ) | (330 | ) | (456 | ) | |||||||
| Income before income taxes | 1,340 | 1,071 | 4,563 | 4,107 | |||||||||||
| Income taxes | 248 | 148 | 914 | 575 | |||||||||||
| Net income | 1,092 | 923 | 3,649 | 3,532 | |||||||||||
| Less: Noncontrolling interests | 1 | — | 1 | 1 | |||||||||||
| Net income attributable to common shareholders | $ | 1,091 | $ | 923 | $ | 3,648 | $ | 3,531 | |||||||
| Earnings per share attributable to common shareholders: | |||||||||||||||
| Basic | $ | 8.66 | $ | 7.25 | $ | 28.89 | $ | 27.52 | |||||||
| Diluted | $ | 8.54 | $ | 7.15 | $ | 28.48 | $ | 27.12 | |||||||
| Weighted average shares outstanding: | |||||||||||||||
| Basic | 126.1 | 127.2 | 126.3 | 128.3 | |||||||||||
| Diluted | 127.8 | 129.0 | 128.1 | 130.2 | |||||||||||
| Cash dividends per common share | $ | 2.00 | $ | 1.80 | $ | 7.40 | $ | 6.69 | |||||||
| BUSINESS SEGMENT INFORMATION | ||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||
| (Unaudited) | ||||||||||||
| (Dollars in millions) | 2026 | 2025 | 2026 | 2025 | ||||||||
| Net sales | ||||||||||||
| $ | 3,855 | $ | 3,567 | $ | 14,438 | $ | 13,665 | |||||
| Aerospace Systems | 1,900 | 1,676 | 7,061 | 6,185 | ||||||||
| Total net sales | $ | 5,755 | $ | 5,243 | $ | 21,499 | $ | 19,850 | ||||
| Segment operating income | ||||||||||||
| $ | 1,002 | $ | 847 | $ | 3,440 | $ | 3,120 | |||||
| Aerospace Systems | 522 | 407 | 1,833 | 1,441 | ||||||||
| Total segment operating income | 1,524 | 1,254 | 5,273 | 4,561 | ||||||||
| Corporate general and administrative expenses | 50 | 65 | 205 | 214 | ||||||||
| Income before interest expense and other expense (income), net | 1,474 | 1,189 | 5,068 | 4,347 | ||||||||
| Interest expense | 95 | 99 | 401 | 409 | ||||||||
| Other expense (income), net | 39 | 19 | 104 | (169 | ) | |||||||
| Income before income taxes | $ | 1,340 | $ | 1,071 | $ | 4,563 | $ | 4,107 | ||||
| SUPPLEMENTAL FINANCIAL INFORMATION AND NON-GAAP RECONCILIATIONS ADJUSTED SEGMENT OPERATING INCOME AND ORGANIC SALES GROWTH RECONCILIATION | |||||||||||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||
| 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 | $ | 2,221 | $ | 1,634 | $ | 3,855 | $ | 1,900 | $ | 5,755 | $ | 2,075 | $ | 1,492 | $ | 3,567 | $ | 1,676 | $ | 5,243 | |||||||||||||
| Segment operating income | $ | 606 | $ | 396 | $ | 1,002 | $ | 522 | $ | 1,524 | $ | 513 | $ | 334 | $ | 847 | $ | 407 | $ | 1,254 | |||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 49 | 23 | 72 | 76 | 148 | 41 | 23 | 64 | 75 | 139 | |||||||||||||||||||||||
| Business realignment charges | 2 | 18 | 20 | (1 | ) | 19 | 2 | 12 | 14 | — | 14 | ||||||||||||||||||||||
| Integration costs to achieve | 5 | 1 | 6 | 1 | 7 | (1 | ) | — | (1 | ) | 4 | 3 | |||||||||||||||||||||
| Tariff refunds1 | (53 | ) | — | (53 | ) | (31 | ) | (84 | ) | — | — | — | — | — | |||||||||||||||||||
| Adjusted segment operating income | $ | 609 | $ | 438 | $ | 1,047 | $ | 567 | $ | 1,614 | $ | 555 | $ | 369 | $ | 924 | $ | 486 | $ | 1,410 | |||||||||||||
| Segment operating margin | 27.3 | % | 24.2 | % | 26.0 | % | 27.5 | % | 26.5 | % | 24.7 | % | 22.4 | % | 23.7 | % | 24.3 | % | 23.9 | % | |||||||||||||
| Adjusted segment operating margin | 27.4 | % | 26.8 | % | 27.2 | % | 29.8 | % | 28.0 | % | 26.7 | % | 24.7 | % | 25.9 | % | 29.0 | % | 26.9 | % | |||||||||||||
| Reported sales growth | 7.0 | % | 9.5 | % | 8.1 | % | 13.4 | % | 9.8 | % | |||||||||||||||||||||||
| Currency | 0.3 | % | 0.5 | % | 0.4 | % | 0.1 | % | 0.3 | % | |||||||||||||||||||||||
| Acquisitions | 1.8 | % | 2.5 | % | 2.1 | % | — | % | 1.5 | % | |||||||||||||||||||||||
| Organic sales growth | 4.9 | % | 6.5 | % | 5.6 | % | 13.3 | % | 8.0 | % | |||||||||||||||||||||||
| Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||||
| 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 | $ | 8,392 | $ | 6,046 | $ | 14,438 | $ | 7,061 | $ | 21,499 | $ | 8,134 | $ | 5,531 | $ | 13,665 | $ | 6,185 | $ | 19,850 | |||||||||||||
| Segment operating income | $ | 2,041 | $ | 1,399 | $ | 3,440 | $ | 1,833 | $ | 5,273 | $ | 1,891 | $ | 1,229 | $ | 3,120 | $ | 1,441 | $ | 4,561 | |||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 188 | 92 | 280 | 304 | 584 | 165 | 88 | 253 | 300 | 553 | |||||||||||||||||||||||
| Business realignment charges | 9 | 62 | 71 | 1 | 72 | 15 | 38 | 53 | — | 53 | |||||||||||||||||||||||
| Integration costs to achieve | 15 | 2 | 17 | 3 | 20 | 2 | 1 | 3 | 19 | 22 | |||||||||||||||||||||||
| Acquisition-related expenses | 6 | 5 | 11 | — | 11 | — | — | — | — | — | |||||||||||||||||||||||
| Tariff refunds1 | (53 | ) | — | (53 | ) | (31 | ) | (84 | ) | — | — | — | — | — | |||||||||||||||||||
| Adjusted segment operating income | $ | 2,206 | $ | 1,560 | $ | 3,766 | $ | 2,110 | $ | 5,876 | $ | 2,073 | $ | 1,356 | $ | 3,429 | $ | 1,760 | $ | 5,189 | |||||||||||||
| Segment operating margin | 24.3 | % | 23.1 | % | 23.8 | % | 26.0 | % | 24.5 | % | 23.2 | % | 22.2 | % | 22.8 | % | 23.3 | % | 23.0 | % | |||||||||||||
| Adjusted segment operating margin | 26.3 | % | 25.8 | % | 26.1 | % | 29.9 | % | 27.3 | % | 25.5 | % | 24.5 | % | 25.1 | % | 28.5 | % | 26.1 | % | |||||||||||||
| Reported sales growth | 3.2 | % | 9.3 | % | 5.7 | % | 14.2 | % | 8.3 | % | |||||||||||||||||||||||
| Currency | 0.4 | % | 3.4 | % | 1.7 | % | 0.8 | % | 1.2 | % | |||||||||||||||||||||||
| Divestitures | (1.8 | )% | — | % | (1.1 | )% | — | % | (0.7 | )% | |||||||||||||||||||||||
| Acquisitions | 1.5 | % | 2.0 | % | 1.7 | % | — | % | 1.2 | % | |||||||||||||||||||||||
| Organic sales growth | 3.1 | % | 3.9 | % | 3.4 | % | 13.4 | % | 6.6 | % | |||||||||||||||||||||||
| DIVERSIFIED INDUSTRIAL INTERNATIONAL BUSINESSES - ORGANIC SALES GROWTH SUPPLEMENT | ||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||
| (Unaudited) | EMEA | Total | EMEA | Total | ||||||
| Reported sales growth | 3.0% | 19.6% | 3.0% | 9.5% | 7.0% | 13.6% | 0.7% | 9.3% | ||
| Currency | 0.6% | (0.2)% | 5.6% | 0.5% | 5.4% | 0.4% | 4.0% | 3.4% | ||
| Acquisitions | 1.8% | 3.9% | —% | 2.5% | 1.5% | 3.0% | —% | 2.0% | ||
| Organic sales growth | 0.6% | 15.9% | (2.6)% | 6.5% | 0.1% | 10.2% | (3.3)% | 3.9% | ||
| ADJUSTED NET INCOME6 AND ADJUSTED DILUTED EARNINGS PER SHARE RECONCILIATION | ||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
| (Unaudited) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||||
| (Dollars in millions, except per share amounts) | Net Income6 | Diluted EPS | Net Income6 | Diluted EPS | Net Income6 | Diluted EPS | Net Income6 | Diluted EPS | ||||||||||||||||||||
| As reported | $ | 1,091 | $ | 8.54 | $ | 923 | $ | 7.15 | $ | 3,648 | $ | 28.48 | $ | 3,531 | $ | 27.12 | ||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 148 | 1.16 | 139 | 1.08 | 584 | 4.56 | 553 | 4.25 | ||||||||||||||||||||
| Business realignment charges | 19 | 0.15 | 16 | 0.12 | 72 | 0.56 | 56 | 0.43 | ||||||||||||||||||||
| Integration costs to achieve | 7 | 0.05 | 3 | 0.03 | 20 | 0.15 | 22 | 0.17 | ||||||||||||||||||||
| Gain on divestitures | — | — | (2 | ) | (0.02 | ) | — | — | (252 | ) | (1.94 | ) | ||||||||||||||||
| Acquisition-related expenses2 | 7 | 0.05 | — | — | 41 | 0.31 | — | — | ||||||||||||||||||||
| Insurance-related charges (recoveries) | (3 | ) | (0.02 | ) | — | — | (23 | ) | (0.18 | ) | 8 | 0.06 | ||||||||||||||||
| Tariff refunds1 | (84 | ) | (0.65 | ) | — | — | (84 | ) | (0.65 | ) | — | — | ||||||||||||||||
| Other adjustments3 | 28 | 0.21 | (14 | ) | (0.10 | ) | 28 | 0.21 | (24 | ) | (0.18 | ) | ||||||||||||||||
| Tax effect of adjustments4 | (27 | ) | (0.22 | ) | (38 | ) | (0.30 | ) | (147 | ) | (1.13 | ) | (120 | ) | (0.93 | ) | ||||||||||||
| Discrete tax benefits5 | — | — | (35 | ) | (0.27 | ) | — | — | (215 | ) | (1.65 | ) | ||||||||||||||||
| As adjusted | $ | 1,186 | $ | 9.27 | $ | 992 | $ | 7.69 | $ | 4,139 | $ | 32.31 | $ | 3,559 | $ | 27.33 | ||||||||||||
| 1In | ||||||||||||||||||||||||||||
| 2Acquisition-related expenses include transaction costs and charges related to the fair value step up of acquired inventory. | ||||||||||||||||||||||||||||
| 3Other adjustments include impairment charges and a pension buyout charge for | ||||||||||||||||||||||||||||
| 4This 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. | ||||||||||||||||||||||||||||
| 5Discete tax benefits in fiscal 2025 relates to a release of a tax valuation allowance. | ||||||||||||||||||||||||||||
| 6Represents net income attributable to common shareholders. | ||||||||||||||||||||||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||
| (Unaudited) | ||||||
| (Dollars in millions) | 2026 | 2025 | ||||
| Assets | ||||||
| Current assets: | ||||||
| Cash and cash equivalents | $ | 501 | $ | 467 | ||
| Trade accounts receivable, net | 3,170 | 2,910 | ||||
| Non-trade and notes receivable | 303 | 318 | ||||
| Inventories | 3,166 | 2,839 | ||||
| Prepaid expenses | 355 | 263 | ||||
| Other current assets | 200 | 153 | ||||
| Total current assets | 7,695 | 6,950 | ||||
| Property, plant and equipment, net | 3,020 | 2,937 | ||||
| Deferred income taxes | 238 | 270 | ||||
| Other long-term assets | 1,535 | 1,269 | ||||
| Intangible assets, net | 7,280 | 7,374 | ||||
| 11,109 | 10,694 | |||||
| Total assets | $ | 30,877 | $ | 29,494 | ||
| Liabilities and equity | ||||||
| Current liabilities: | ||||||
| Notes payable and long-term debt payable within one year | $ | 1,754 | $ | 1,791 | ||
| Accounts payable, trade | 2,439 | 2,126 | ||||
| Accrued payrolls and other compensation | 658 | 587 | ||||
| Other current liabilities | 1,245 | 1,315 | ||||
| Total current liabilities | 6,096 | 5,819 | ||||
| Long-term debt | 6,766 | 7,494 | ||||
| Pensions and other postretirement benefits | 224 | 267 | ||||
| Deferred income taxes | 1,630 | 1,490 | ||||
| Other long-term liabilities | 748 | 733 | ||||
| Shareholders' equity | 15,404 | 13,682 | ||||
| Noncontrolling interests | 9 | 9 | ||||
| Total liabilities and equity | $ | 30,877 | $ | 29,494 | ||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| Twelve Months Ended | ||||||||
| (Unaudited) | ||||||||
| (Dollars in millions) | 2026 | 2025 | ||||||
| Cash flows from operating activities | ||||||||
| Net income | $ | 3,649 | $ | 3,532 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation | 353 | 354 | ||||||
| Amortization | 584 | 553 | ||||||
| Stock-based compensation expense | 179 | 159 | ||||||
| Deferred income taxes | (4 | ) | (304 | ) | ||||
| Pensions and other postretirement benefits, net | (68 | ) | (152 | ) | ||||
| Gain on sale of businesses | (9 | ) | (253 | ) | ||||
| Other, net | (24 | ) | 40 | |||||
| Changes in assets and liabilities, net of effect of acquisitions and divestitures: | ||||||||
| Accounts receivable, net | (114 | ) | 6 | |||||
| Inventories | (272 | ) | (94 | ) | ||||
| Other assets | (71 | ) | 15 | |||||
| Accounts payable, trade | 290 | 119 | ||||||
| Other liabilities | 10 | (134 | ) | |||||
| Income taxes | (139 | ) | (65 | ) | ||||
| Net cash provided by operating activities | 4,364 | 3,776 | ||||||
| Cash flows from investing activities | ||||||||
| Acquisitions, net of cash acquired | (1,014 | ) | — | |||||
| Capital expenditures | (459 | ) | (435 | ) | ||||
| Proceeds from sale of property, plant and equipment | 40 | 32 | ||||||
| Proceeds from sale of businesses | 16 | 623 | ||||||
| Other, net | 27 | 4 | ||||||
| Net cash (used in) provided by investing activities | (1,390 | ) | 224 | |||||
| Cash flows from financing activities | ||||||||
| Payments for common shares | (1,262 | ) | (1,766 | ) | ||||
| Proceeds from (payments for) notes payable, net | (736 | ) | (364 | ) | ||||
| Proceeds from long-term borrowings | 23 | 751 | ||||||
| Payments for long-term borrowings | (24 | ) | (1,741 | ) | ||||
| Dividends paid | (936 | ) | (861 | ) | ||||
| Other, net | 1 | 4 | ||||||
| Net cash used in financing activities | (2,934 | ) | (3,977 | ) | ||||
| Effect of exchange rate changes on cash | (6 | ) | 22 | |||||
| Net increase (decrease) in cash and cash equivalents | 34 | 45 | ||||||
| Cash and cash equivalents at beginning of year | 467 | 422 | ||||||
| Cash and cash equivalents at end of period | $ | 501 | $ | 467 | ||||
| RECONCILIATION OF FORECASTED REPORTED SALES GROWTH TO FORECASTED ORGANIC SALES GROWTH | |
| (Unaudited) | |
| (Amounts in percentages) | Fiscal Year 2027 |
| Forecasted reported sales growth | 5.5% to 8.5% |
| Adjustments: | |
| Currency | ~0.5% |
| Acquisitions | ~(0.5%) |
| Forecasted organic sales growth | 5.5% to 8.5% |
| RECONCILIATION OF FORECASTED SEGMENT OPERATING MARGIN TO ADJUSTED FORECASTED SEGMENT OPERATING MARGIN | |
| (Unaudited) | |
| (Amounts in percentages) | Fiscal Year 2027 |
| Forecasted segment operating margin | 24.5% to 24.9% |
| Adjustments: | |
| Business realignment charges | ~0.4% |
| Amortization of acquired intangibles | ~2.5% |
| Integration costs to achieve | ~0.1% |
| Adjusted forecasted segment operating margin | 27.5% to 27.9% |
| RECONCILIATION OF FORECASTED EARNINGS PER DILUTED SHARE TO ADJUSTED FORECASTED EARNINGS PER DILUTED SHARE | |
| (Unaudited) | |
| (Amounts in dollars) | Fiscal Year 2027 |
| Forecasted earnings per diluted share | |
| Adjustments: | |
| Business realignment charges | 0.74 |
| Amortization of acquired intangibles | 4.54 |
| Integration costs to achieve | 0.19 |
| Tax effect of adjustments1 | (1.22) |
| Adjusted forecasted earnings per diluted share | |
| 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 | |
Source: 