Stock Analysis on Net

Parker-Hannifin Corp. (NYSE:PH)

This company has been moved to the archive! The financial data has not been updated since February 7, 2023.

Economic Value Added (EVA)

Microsoft Excel

Economic Profit

Parker-Hannifin Corp., economic profit calculation

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
Net operating profit after taxes (NOPAT)1 1,166,223 1,895,230 1,466,070 1,718,681 1,184,764 1,132,702
Cost of capital2 16.66% 17.95% 16.25% 15.99% 17.46% 16.60%
Invested capital3 21,994,132 16,926,500 17,529,292 15,269,283 13,016,451 13,507,821
 
Economic profit4 (2,497,358) (1,142,586) (1,382,703) (722,613) (1,088,113) (1,110,198)

Based on: 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30).

1 NOPAT. See details »

2 Cost of capital. See details »

3 Invested capital. See details »

4 2022 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= 1,166,22316.66% × 21,994,132 = -2,497,358

Item Description The company
Economic profit Economic profit is a measure of corporate performance computed by taking the spread between the return on invested capital and the cost of capital, and multiplying by the invested capital. Parker-Hannifin Corp. economic profit increased from 2020 to 2021 but then decreased significantly from 2021 to 2022.

Net Operating Profit after Taxes (NOPAT)

Parker-Hannifin Corp., NOPAT calculation

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
Net income attributable to common shareholders 1,315,605 1,746,100 1,206,341 1,512,364 1,060,801 983,412
Deferred income tax expense (benefit)1 (351,200) (51,500) 13,692 32,537 (41,412) 37,024
Increase (decrease) in allowance for credit losses2 (2,136) 434 2,770 (798) (4,664) 6,326
Increase (decrease) in LIFO reserve3 (2,861) 19,523 9,259 (6,314)
Increase (decrease) in equity equivalents4 (353,336) (51,066) 13,601 51,262 (36,817) 37,036
Interest expense 255,252 250,036 308,161 190,138 213,873 162,436
Interest expense, operating lease liability5 2,182 2,414 2,935 5,416 9,028 9,598
Adjusted interest expense 257,434 252,450 311,096 195,554 222,901 172,034
Tax benefit of interest expense6 (54,061) (53,014) (65,330) (41,066) (62,635) (60,212)
Adjusted interest expense, after taxes7 203,373 199,435 245,766 154,488 160,266 111,822
Net income (loss) attributable to noncontrolling interest 581 761 362 567 514 432
Net operating profit after taxes (NOPAT) 1,166,223 1,895,230 1,466,070 1,718,681 1,184,764 1,132,702

Based on: 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30).

1 Elimination of deferred tax expense. See details »

2 Addition of increase (decrease) in allowance for credit losses.

3 Addition of increase (decrease) in LIFO reserve. See details »

4 Addition of increase (decrease) in equity equivalents to net income attributable to common shareholders.

5 2022 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= 136,360 × 1.60% = 2,182

6 2022 Calculation
Tax benefit of interest expense = Adjusted interest expense × Statutory income tax rate
= 257,434 × 21.00% = 54,061

7 Addition of after taxes interest expense to net income attributable to common shareholders.

Item Description The company
NOPAT Net operating profit after taxes is income from operations, but after removement of taxes calculated on cash basis that are relevant to operating income. Parker-Hannifin Corp. NOPAT increased from 2020 to 2021 but then decreased significantly from 2021 to 2022.

Cash Operating Taxes

Parker-Hannifin Corp., cash operating taxes calculation

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
Income taxes 298,040 500,096 305,924 420,494 640,962 344,797
Less: Deferred income tax expense (benefit) (351,200) (51,500) 13,692 32,537 (41,412) 37,024
Add: Tax savings from interest expense 54,061 53,014 65,330 41,066 62,635 60,212
Cash operating taxes 703,301 604,610 357,562 429,023 745,009 367,985

Based on: 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30).

Item Description The company
Cash operating taxes Cash operating taxes are estimated by adjusting income tax expense for changes in deferred taxes and tax benefit from the interest deduction. Parker-Hannifin Corp. cash operating taxes increased from 2020 to 2021 and from 2021 to 2022.

Invested Capital

Parker-Hannifin Corp., invested capital calculation (financing approach)

US$ in thousands

Microsoft Excel
Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
Notes payable and long-term debt payable within one year 1,724,310 2,824 809,529 587,014 638,466 1,008,465
Long-term debt, excluding payable within one year 9,755,825 6,582,053 7,652,256 6,520,831 4,318,559 4,861,895
Operating lease liability1 136,360 134,097 139,773 125,951 201,970 213,295
Total reported debt & leases 11,616,495 6,718,974 8,601,558 7,233,796 5,158,995 6,083,655
Shareholders’ equity 8,848,011 8,398,307 6,113,983 5,961,969 5,859,866 5,261,649
Net deferred tax (assets) liabilities2 196,459 449,730 255,689 42,604 177,235 185,733
Allowance for credit losses3 9,942 12,078 11,644 8,874 9,672 14,336
LIFO reserve4 219,854 222,715 203,192 193,933
Equity equivalents5 206,401 461,808 487,187 274,193 390,099 394,002
Accumulated other comprehensive (income) loss, net of tax6 1,543,198 1,566,727 2,558,875 2,059,048 1,763,086 1,924,204
Noncontrolling interests 11,909 15,363 14,546 6,183 5,627 5,697
Adjusted shareholders’ equity 10,609,519 10,442,205 9,174,591 8,301,393 8,018,678 7,585,552
Construction in progress7 (204,020) (195,563) (176,052) (114,975) (128,227) (122,068)
Marketable securities and other investments8 (27,862) (39,116) (70,805) (150,931) (32,995) (39,318)
Invested capital 21,994,132 16,926,500 17,529,292 15,269,283 13,016,451 13,507,821

Based on: 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30).

1 Addition of capitalized operating leases.

2 Elimination of deferred taxes from assets and liabilities. See details »

3 Addition of allowance for doubtful accounts receivable.

4 Addition of LIFO reserve. See details »

5 Addition of equity equivalents to shareholders’ equity.

6 Removal of accumulated other comprehensive income.

7 Subtraction of construction in progress.

8 Subtraction of marketable securities and other investments.

Item Description The company
Invested capital Capital is an approximation of the economic book value of all cash invested in going-concern business activities. Parker-Hannifin Corp. invested capital decreased from 2020 to 2021 but then increased from 2021 to 2022 exceeding 2020 level.

Cost of Capital

Parker-Hannifin Corp., cost of capital calculations

Capital (fair value)1 Weights Cost of capital
Equity2 36,646,215 36,646,215 ÷ 47,914,012 = 0.76 0.76 × 20.78% = 15.89%
Notes payable and long-term debt3 11,131,437 11,131,437 ÷ 47,914,012 = 0.23 0.23 × 4.14% × (1 – 21.00%) = 0.76%
Operating lease liability4 136,360 136,360 ÷ 47,914,012 = 0.00 0.00 × 1.60% × (1 – 21.00%) = 0.00%
Total: 47,914,012 1.00 16.66%

Based on: 10-K (reporting date: 2022-06-30).

1 US$ in thousands

2 Equity. See details »

3 Notes payable and long-term debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 39,183,577 39,183,577 ÷ 46,844,947 = 0.84 0.84 × 20.78% = 17.38%
Notes payable and long-term debt3 7,527,273 7,527,273 ÷ 46,844,947 = 0.16 0.16 × 4.42% × (1 – 21.00%) = 0.56%
Operating lease liability4 134,097 134,097 ÷ 46,844,947 = 0.00 0.00 × 1.80% × (1 – 21.00%) = 0.00%
Total: 46,844,947 1.00 17.95%

Based on: 10-K (reporting date: 2021-06-30).

1 US$ in thousands

2 Equity. See details »

3 Notes payable and long-term debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 26,969,656 26,969,656 ÷ 36,407,330 = 0.74 0.74 × 20.78% = 15.39%
Notes payable and long-term debt3 9,297,901 9,297,901 ÷ 36,407,330 = 0.26 0.26 × 4.22% × (1 – 21.00%) = 0.85%
Operating lease liability4 139,773 139,773 ÷ 36,407,330 = 0.00 0.00 × 2.10% × (1 – 21.00%) = 0.01%
Total: 36,407,330 1.00 16.25%

Based on: 10-K (reporting date: 2020-06-30).

1 US$ in thousands

2 Equity. See details »

3 Notes payable and long-term debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 20,297,657 20,297,657 ÷ 28,023,035 = 0.72 0.72 × 20.78% = 15.05%
Notes payable and long-term debt3 7,599,427 7,599,427 ÷ 28,023,035 = 0.27 0.27 × 4.30% × (1 – 21.00%) = 0.92%
Operating lease liability4 125,951 125,951 ÷ 28,023,035 = 0.00 0.00 × 4.30% × (1 – 21.00%) = 0.02%
Total: 28,023,035 1.00 15.99%

Based on: 10-K (reporting date: 2019-06-30).

1 US$ in thousands

2 Equity. See details »

3 Notes payable and long-term debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 22,703,715 22,703,715 ÷ 27,992,535 = 0.81 0.81 × 20.78% = 16.85%
Notes payable and long-term debt3 5,086,851 5,086,851 ÷ 27,992,535 = 0.18 0.18 × 4.47% × (1 – 28.10%) = 0.58%
Operating lease liability4 201,970 201,970 ÷ 27,992,535 = 0.01 0.01 × 4.47% × (1 – 28.10%) = 0.02%
Total: 27,992,535 1.00 17.46%

Based on: 10-K (reporting date: 2018-06-30).

1 US$ in thousands

2 Equity. See details »

3 Notes payable and long-term debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 20,941,339 20,941,339 ÷ 27,334,363 = 0.77 0.77 × 20.78% = 15.92%
Notes payable and long-term debt3 6,179,729 6,179,729 ÷ 27,334,363 = 0.23 0.23 × 4.50% × (1 – 35.00%) = 0.66%
Operating lease liability4 213,295 213,295 ÷ 27,334,363 = 0.01 0.01 × 4.50% × (1 – 35.00%) = 0.02%
Total: 27,334,363 1.00 16.60%

Based on: 10-K (reporting date: 2017-06-30).

1 US$ in thousands

2 Equity. See details »

3 Notes payable and long-term debt. See details »

4 Operating lease liability. See details »


Economic Spread Ratio

Parker-Hannifin Corp., economic spread ratio calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
Selected Financial Data (US$ in thousands)
Economic profit1 (2,497,358) (1,142,586) (1,382,703) (722,613) (1,088,113) (1,110,198)
Invested capital2 21,994,132 16,926,500 17,529,292 15,269,283 13,016,451 13,507,821
Performance Ratio
Economic spread ratio3 -11.35% -6.75% -7.89% -4.73% -8.36% -8.22%
Benchmarks
Economic Spread Ratio, Competitors4
Boeing Co. -21.24% -19.77% -31.28%
Caterpillar Inc. 0.03% 0.19% -6.33%
Eaton Corp. plc -6.06% -5.79% -7.88%
GE Aerospace -10.16% -15.13% -4.96%
Honeywell International Inc. -2.25% -1.18% -2.51%
Lockheed Martin Corp. 12.70% 13.70% 17.02%
RTX Corp. -2.83% -2.37% -7.92%

Based on: 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30).

1 Economic profit. See details »

2 Invested capital. See details »

3 2022 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × -2,497,358 ÷ 21,994,132 = -11.35%

4 Click competitor name to see calculations.

Performance ratio Description The company
Economic spread ratio The ratio of economic profit to invested capital, also equal to the difference between return on invested capital (ROIC) and cost of capital. Parker-Hannifin Corp. economic spread ratio improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.

Economic Profit Margin

Parker-Hannifin Corp., economic profit margin calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
Selected Financial Data (US$ in thousands)
Economic profit1 (2,497,358) (1,142,586) (1,382,703) (722,613) (1,088,113) (1,110,198)
Net sales 15,861,608 14,347,640 13,695,520 14,320,324 14,302,392 12,029,312
Performance Ratio
Economic profit margin2 -15.74% -7.96% -10.10% -5.05% -7.61% -9.23%
Benchmarks
Economic Profit Margin, Competitors3
Boeing Co. -16.21% -15.69% -25.62%
Caterpillar Inc. 0.03% 0.22% -8.76%
Eaton Corp. plc -8.98% -8.69% -12.09%
GE Aerospace -9.21% -15.27% -7.93%
Honeywell International Inc. -2.97% -1.64% -3.72%
Lockheed Martin Corp. 5.12% 5.85% 7.30%
RTX Corp. -4.78% -4.22% -16.18%

Based on: 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30).

1 Economic profit. See details »

2 2022 Calculation
Economic profit margin = 100 × Economic profit ÷ Net sales
= 100 × -2,497,358 ÷ 15,861,608 = -15.74%

3 Click competitor name to see calculations.

Performance ratio Description The company
Economic profit margin The ratio of economic profit to sales. It is the company profit margin covering income efficiency and asset management. Economic profit margin is not biased in favor of capital-intensive business models, because any added capital is a cost to the economic profit margin. Parker-Hannifin Corp. economic profit margin improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.