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.

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Parker-Hannifin Corp., income tax expense (benefit), continuing operations

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
Federal 297,672 247,094 105,796 160,858 453,821 132,420
Foreign 303,089 269,607 167,680 206,167 210,385 157,518
State and local 48,479 34,895 18,756 20,932 18,168 17,835
Current 649,240 551,596 292,232 387,957 682,374 307,773
Federal (253,123) (52,960) 26,067 14,903 (23,876) 37,316
Foreign (45,977) 8,851 (14,247) 3,202 (17,454) (5,319)
State and local (52,100) (7,391) 1,872 14,432 (82) 5,027
Deferred (351,200) (51,500) 13,692 32,537 (41,412) 37,024
Income taxes 298,040 500,096 305,924 420,494 640,962 344,797

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
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Parker-Hannifin Corp. current increased from 2020 to 2021 and from 2021 to 2022.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Parker-Hannifin Corp. deferred decreased from 2020 to 2021 and from 2021 to 2022.
Income taxes Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Parker-Hannifin Corp. income taxes increased from 2020 to 2021 but then decreased significantly from 2021 to 2022.

Effective Income Tax Rate (EITR)

Parker-Hannifin Corp., effective income tax rate (EITR) reconciliation

Microsoft Excel
Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
Statutory federal income tax rate 21.00% 21.00% 21.00% 21.00% 28.10% 35.00%
State and local income taxes -0.20% 1.00% 1.40% 1.70% 1.20% 1.70%
Tax related to international activities 2.70% 3.60% 1.80% 2.90% -1.00% -5.50%
Transition tax related to the TCJ Act 0.00% 0.00% -0.70% 0.80% 17.50% 0.00%
Remeasurement of deferred tax assets and liabilities related to the TCJ Act 0.00% 0.00% 0.00% -0.90% -4.80% 0.00%
Cash surrender value of life insurance 0.50% -0.60% -0.30% -0.10% -0.40% -0.90%
Federal manufacturing deduction 0.00% 0.00% 0.00% 0.10% -1.00% -0.90%
Foreign derived intangible income deduction -3.70% -1.00% -1.50% -1.00% 0.00% 0.00%
Research tax credit -0.80% -0.40% -0.60% -0.50% -0.70% -0.80%
Share-based compensation -1.30% -1.60% -1.50% -1.70% -2.20% -2.70%
Other 0.30% 0.30% 0.60% -0.60% 1.00% 0.10%
Effective income tax rate 18.50% 22.30% 20.20% 21.70% 37.70% 26.00%

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
Effective income tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Parker-Hannifin Corp. effective income tax rate increased from 2020 to 2021 but then decreased significantly from 2021 to 2022.

Components of Deferred Tax Assets and Liabilities

Parker-Hannifin Corp., components of deferred tax assets and liabilities

US$ in thousands

Microsoft Excel
Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
Retirement benefits 207,147 322,931 504,747 368,269 340,480 571,022
Other liabilities and reserves 180,624 136,710 139,872 90,936 112,935 144,885
Long-term contracts 8,739 5,562 7,392 22,241 17,496 61,375
Stock-based compensation 31,490 30,165 35,483 38,730 38,535 59,725
Loss carryforwards 888,552 861,013 754,655 792,914 679,880 678,486
Unrealized currency exchange gains and losses 254,334 18,841 39,256 27,034 27,228 22,212
Inventory 14,649 (11,753) 5,242 5,540 6,696 17,809
Tax credit carryforwards 17,326 19,709 33,176 15,640 23,050
Undistributed foreign earnings (21,822) (21,722) (15,196) (16,762) (16,308)
Depreciation and amortization (875,623) (945,422) (988,886) (589,454) (689,320) (1,080,218)
Valuation allowance (901,875) (865,764) (771,430) (797,692) (694,857) (684,079)
Net deferred tax asset (liability) (196,459) (449,730) (255,689) (42,604) (177,235) (185,733)

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
Net deferred tax asset (liability) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Parker-Hannifin Corp. net deferred tax asset (liability) decreased from 2020 to 2021 but then increased from 2021 to 2022 exceeding 2020 level.

Deferred Tax Assets and Liabilities, Classification

Parker-Hannifin Corp., deferred tax assets and liabilities, classification

US$ in thousands

Microsoft Excel
Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
Deferred tax assets 110,585 104,251 126,839 150,462 57,623 36,057
Deferred tax liabilities 307,044 553,981 382,528 193,066 234,858 221,790

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
Deferred tax assets Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. Parker-Hannifin Corp. deferred tax assets decreased from 2020 to 2021 but then slightly increased from 2021 to 2022.
Deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Parker-Hannifin Corp. deferred tax liabilities increased from 2020 to 2021 but then decreased significantly from 2021 to 2022.

Adjustments to Financial Statements: Removal of Deferred Taxes

Parker-Hannifin Corp., adjustments to financial statements

US$ in thousands

Microsoft Excel
Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
Adjustment to Total Assets
Total assets (as reported) 25,943,943 20,341,200 19,738,189 17,576,690 15,320,087 15,489,904
Less: Noncurrent deferred tax assets, net 110,585 104,251 126,839 150,462 57,623 36,057
Total assets (adjusted) 25,833,358 20,236,949 19,611,350 17,426,228 15,262,464 15,453,847
Adjustment to Total Liabilities
Total liabilities (as reported) 17,084,023 11,927,530 13,609,660 11,608,538 9,454,594 10,222,558
Less: Noncurrent deferred tax liabilities, net 307,044 553,981 382,528 193,066 234,858 221,790
Total liabilities (adjusted) 16,776,979 11,373,549 13,227,132 11,415,472 9,219,736 10,000,768
Adjustment to Shareholders’ Equity
Shareholders’ equity (as reported) 8,848,011 8,398,307 6,113,983 5,961,969 5,859,866 5,261,649
Less: Net deferred tax assets (liabilities) (196,459) (449,730) (255,689) (42,604) (177,235) (185,733)
Shareholders’ equity (adjusted) 9,044,470 8,848,037 6,369,672 6,004,573 6,037,101 5,447,382
Adjustment to Net Income Attributable To Common Shareholders
Net income attributable to common shareholders (as reported) 1,315,605 1,746,100 1,206,341 1,512,364 1,060,801 983,412
Add: Deferred income tax expense (benefit) (351,200) (51,500) 13,692 32,537 (41,412) 37,024
Net income attributable to common shareholders (adjusted) 964,405 1,694,600 1,220,033 1,544,901 1,019,389 1,020,436

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).


Parker-Hannifin Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Parker-Hannifin Corp., adjusted financial ratios

Microsoft Excel
Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
Net Profit Margin
Reported net profit margin 8.29% 12.17% 8.81% 10.56% 7.42% 8.18%
Adjusted net profit margin 6.08% 11.81% 8.91% 10.79% 7.13% 8.48%
Total Asset Turnover
Reported total asset turnover 0.61 0.71 0.69 0.81 0.93 0.78
Adjusted total asset turnover 0.61 0.71 0.70 0.82 0.94 0.78
Financial Leverage
Reported financial leverage 2.93 2.42 3.23 2.95 2.61 2.94
Adjusted financial leverage 2.86 2.29 3.08 2.90 2.53 2.84
Return on Equity (ROE)
Reported ROE 14.87% 20.79% 19.73% 25.37% 18.10% 18.69%
Adjusted ROE 10.66% 19.15% 19.15% 25.73% 16.89% 18.73%
Return on Assets (ROA)
Reported ROA 5.07% 8.58% 6.11% 8.60% 6.92% 6.35%
Adjusted ROA 3.73% 8.37% 6.22% 8.87% 6.68% 6.60%

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).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Parker-Hannifin Corp. adjusted net profit margin ratio improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Parker-Hannifin Corp. adjusted total asset turnover ratio improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Parker-Hannifin Corp. adjusted financial leverage ratio decreased from 2020 to 2021 but then increased from 2021 to 2022 not reaching 2020 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Parker-Hannifin Corp. adjusted ROE deteriorated from 2020 to 2021 and from 2021 to 2022.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Parker-Hannifin Corp. adjusted ROA improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.

Parker-Hannifin Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
As Reported
Selected Financial Data (US$ in thousands)
Net income attributable to common shareholders 1,315,605 1,746,100 1,206,341 1,512,364 1,060,801 983,412
Net sales 15,861,608 14,347,640 13,695,520 14,320,324 14,302,392 12,029,312
Profitability Ratio
Net profit margin1 8.29% 12.17% 8.81% 10.56% 7.42% 8.18%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net income attributable to common shareholders 964,405 1,694,600 1,220,033 1,544,901 1,019,389 1,020,436
Net sales 15,861,608 14,347,640 13,695,520 14,320,324 14,302,392 12,029,312
Profitability Ratio
Adjusted net profit margin2 6.08% 11.81% 8.91% 10.79% 7.13% 8.48%

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).

2022 Calculations

1 Net profit margin = 100 × Net income attributable to common shareholders ÷ Net sales
= 100 × 1,315,605 ÷ 15,861,608 = 8.29%

2 Adjusted net profit margin = 100 × Adjusted net income attributable to common shareholders ÷ Net sales
= 100 × 964,405 ÷ 15,861,608 = 6.08%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Parker-Hannifin Corp. adjusted net profit margin ratio improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.

Adjusted Total Asset Turnover

Microsoft Excel
Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
As Reported
Selected Financial Data (US$ in thousands)
Net sales 15,861,608 14,347,640 13,695,520 14,320,324 14,302,392 12,029,312
Total assets 25,943,943 20,341,200 19,738,189 17,576,690 15,320,087 15,489,904
Activity Ratio
Total asset turnover1 0.61 0.71 0.69 0.81 0.93 0.78
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Net sales 15,861,608 14,347,640 13,695,520 14,320,324 14,302,392 12,029,312
Adjusted total assets 25,833,358 20,236,949 19,611,350 17,426,228 15,262,464 15,453,847
Activity Ratio
Adjusted total asset turnover2 0.61 0.71 0.70 0.82 0.94 0.78

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).

2022 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 15,861,608 ÷ 25,943,943 = 0.61

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 15,861,608 ÷ 25,833,358 = 0.61

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Parker-Hannifin Corp. adjusted total asset turnover ratio improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.

Adjusted Financial Leverage

Microsoft Excel
Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
As Reported
Selected Financial Data (US$ in thousands)
Total assets 25,943,943 20,341,200 19,738,189 17,576,690 15,320,087 15,489,904
Shareholders’ equity 8,848,011 8,398,307 6,113,983 5,961,969 5,859,866 5,261,649
Solvency Ratio
Financial leverage1 2.93 2.42 3.23 2.95 2.61 2.94
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted total assets 25,833,358 20,236,949 19,611,350 17,426,228 15,262,464 15,453,847
Adjusted shareholders’ equity 9,044,470 8,848,037 6,369,672 6,004,573 6,037,101 5,447,382
Solvency Ratio
Adjusted financial leverage2 2.86 2.29 3.08 2.90 2.53 2.84

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).

2022 Calculations

1 Financial leverage = Total assets ÷ Shareholders’ equity
= 25,943,943 ÷ 8,848,011 = 2.93

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareholders’ equity
= 25,833,358 ÷ 9,044,470 = 2.86

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Parker-Hannifin Corp. adjusted financial leverage ratio decreased from 2020 to 2021 but then increased from 2021 to 2022 not reaching 2020 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
As Reported
Selected Financial Data (US$ in thousands)
Net income attributable to common shareholders 1,315,605 1,746,100 1,206,341 1,512,364 1,060,801 983,412
Shareholders’ equity 8,848,011 8,398,307 6,113,983 5,961,969 5,859,866 5,261,649
Profitability Ratio
ROE1 14.87% 20.79% 19.73% 25.37% 18.10% 18.69%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net income attributable to common shareholders 964,405 1,694,600 1,220,033 1,544,901 1,019,389 1,020,436
Adjusted shareholders’ equity 9,044,470 8,848,037 6,369,672 6,004,573 6,037,101 5,447,382
Profitability Ratio
Adjusted ROE2 10.66% 19.15% 19.15% 25.73% 16.89% 18.73%

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).

2022 Calculations

1 ROE = 100 × Net income attributable to common shareholders ÷ Shareholders’ equity
= 100 × 1,315,605 ÷ 8,848,011 = 14.87%

2 Adjusted ROE = 100 × Adjusted net income attributable to common shareholders ÷ Adjusted shareholders’ equity
= 100 × 964,405 ÷ 9,044,470 = 10.66%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Parker-Hannifin Corp. adjusted ROE deteriorated from 2020 to 2021 and from 2021 to 2022.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017
As Reported
Selected Financial Data (US$ in thousands)
Net income attributable to common shareholders 1,315,605 1,746,100 1,206,341 1,512,364 1,060,801 983,412
Total assets 25,943,943 20,341,200 19,738,189 17,576,690 15,320,087 15,489,904
Profitability Ratio
ROA1 5.07% 8.58% 6.11% 8.60% 6.92% 6.35%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net income attributable to common shareholders 964,405 1,694,600 1,220,033 1,544,901 1,019,389 1,020,436
Adjusted total assets 25,833,358 20,236,949 19,611,350 17,426,228 15,262,464 15,453,847
Profitability Ratio
Adjusted ROA2 3.73% 8.37% 6.22% 8.87% 6.68% 6.60%

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).

2022 Calculations

1 ROA = 100 × Net income attributable to common shareholders ÷ Total assets
= 100 × 1,315,605 ÷ 25,943,943 = 5.07%

2 Adjusted ROA = 100 × Adjusted net income attributable to common shareholders ÷ Adjusted total assets
= 100 × 964,405 ÷ 25,833,358 = 3.73%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Parker-Hannifin Corp. adjusted ROA improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.