Donaldson Reports Record Fourth Quarter; Full-Year 2025 Sales and Earnings
Fiscal 2026 Guidance Centered on Record Sales of
Fourth Quarter Fiscal 2025 Highlights
(All comparisons against the fourth quarter fiscal 2024 unless otherwise noted)
-
Sales of
$981 million , up 4.8% -
Generally accepted accounting principles (GAAP) earnings per share (EPS)1 of
$0.97 , up 7.8%; adjusted EPS2 of$1.03 , up 9.6% -
Returned approximately
$95 million to shareholders through share repurchases and dividends
Full Year Fiscal 2025 Highlights
(All comparisons against fiscal year 2024 unless otherwise noted)
-
Sales of
$3.7 billion , up 2.9% - Progress towards footprint optimization initiatives aimed at increasing efficiency
- Rationalized expense structure and investments in Life Sciences segment
-
GAAP EPS of
$3.05 , down 9.8%; adjusted EPS of$3.68 , up 7.6% -
Returned approximately
$465 million to shareholders through the repurchase of 4% of shares outstanding and dividends
Fiscal 2026 Guidance
-
Expect full year fiscal 2026 sales and EPS within guidance ranges centered on
$3.8 billion and$4.00 , respectively, reflecting record levels of sales, operating margin and net earnings
“Our fourth quarter earnings results, inclusive of robust sales and profitability, represent a strong finish to a record fiscal 2025,” said
“In fiscal 2026, we expect another year of record sales, achieving
____________________ |
|
1 All EPS figures refer to diluted EPS. |
|
2 Adjusted EPS is a non-GAAP financial measure that excludes the impact of certain items not related to ongoing operations. The tables attached to this press release include a reconciliation of GAAP to non-GAAP measures. |
Fourth Quarter Operating Results
Sales increased 4.8% to
|
Three Months Ended |
|
Twelve Months Ended |
||||||||
|
|
|
|
||||||||
|
Reported %
|
|
Constant
|
|
Reported %
|
|
Constant
|
||||
Mobile Solutions segment |
|
|
|
|
|
|
|
||||
Off-Road |
5.1 |
% |
|
2.5 |
% |
|
(5.6 |
)% |
|
(5.9 |
)% |
On-Road |
(20.1 |
) |
|
(21.8 |
) |
|
(20.9 |
) |
|
(20.9 |
) |
Aftermarket |
3.3 |
|
|
1.9 |
|
|
5.2 |
|
|
5.4 |
|
Total Mobile Solutions segment |
2.3 |
|
|
0.7 |
|
|
1.8 |
|
|
1.9 |
|
|
|
|
|
|
|
|
|
||||
Industrial Solutions segment |
|
|
|
|
|
|
|
||||
Industrial Filtration Solutions |
10.5 |
|
|
8.6 |
|
|
1.5 |
|
|
1.0 |
|
Aerospace and Defense |
(5.9 |
) |
|
(7.3 |
) |
|
15.0 |
|
|
14.6 |
|
Total Industrial Solutions segment |
7.7 |
|
|
5.8 |
|
|
3.6 |
|
|
3.1 |
|
|
|
|
|
|
|
|
|
||||
Life Sciences segment |
|
|
|
|
|
|
|
||||
Total Life Sciences segment |
14.1 |
|
|
8.5 |
|
|
9.8 |
|
|
7.9 |
|
|
|
|
|
|
|
|
|
||||
|
4.8 |
% |
|
2.9 |
% |
|
2.9 |
% |
|
2.7 |
% |
Mobile Solutions segment (Mobile) sales increased 2.3%, driven by strength in Off-Road and Aftermarket, partially offset by lower sales in On-Road. Off-Road sales grew 5.1%, due to sales growth in
Industrial Solutions segment (Industrial) sales increased 7.7%, from Industrial Filtration Solutions (IFS) sales growth of 10.5% driven by higher demand for new dust collection equipment in
Life Sciences segment sales increased 14.1% year over year as a result of strong new equipment and replacement part sales in
Gross margin was 34.5%, down 130 basis points from 35.8% in 2024 primarily due to tariff-related inflation and related inventory valuation headwinds. Adjusted gross margin, which excludes restructuring charges, was 34.8% compared with 36.2% in the prior year.
Operating expenses as a percentage of sales were 19.1%, a 110 basis point improvement from 20.2% in the prior year, resulting from leverage on higher sales and disciplined expense management. Adjusted operating expenses as a percentage of sales, which excludes restructuring charges were 18.3% compared with 19.9% in 2024.
Operating income as a percentage of sales (operating margin) of 15.5%, decreased 10 basis points year over year as a result of gross margin compression partially offset by operating expense leverage. Adjusted operating margin was 16.4% a 10 basis point increase from 16.3% in the prior year.
Interest expense was
For the full year, Donaldson paid
Fiscal 2026 Outlook
Full-year EPS is forecast to be between
Mobile sales are expected to be flat to up 4% year over year. Off-Road sales are projected to increase mid-single digits and On-Road sales are estimated to increase high-single digits as a result of a modest rebound following the declines in fiscal 2025. Aftermarket sales are forecast to grow low-single digits from market share gains and continued strength in vehicle utilization rates.
Industrial sales are expected to grow between 2% and 6% versus 2025. IFS sales are forecast to increase mid-single digits with strength across all businesses, including dust collection and
Life Sciences sales are forecast to grow between 1% and 5% compared with prior year driven by continued sales growth in
Operating margin is expected to be between 16.1% and 16.7% versus 13.4%, or 15.7% on an adjusted basis, in 2025 driven by gross margin expansion and leverage on higher sales.
Interest expense is projected to be between
Capital expenditures are forecast to be between
Miscellaneous
The Company will webcast its fourth quarter and full-year 2025 earnings conference call today at
Statements in this release regarding future events and expectations, such as forecasts, plans, trends and projections relating to the Company’s business and financial performance, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and are identified by words or phrases such as “will likely result,” “are expected to,” “will continue,” “will allow,” “estimate,” “project,” “believe,” “expect,” “anticipate,” “forecast,” “plan” and similar expressions. These forward-looking statements speak only as of the date such statements are made and are subject to risks and uncertainties that could affect the Company’s performance and could cause the Company’s actual results for future periods to differ materially from any opinions or statements expressed. These factors include, but are not limited to, challenges in global operations; impacts of global economic, industrial and political conditions on product demand; impacts from unexpected events; effects of unavailable raw materials, significant demand fluctuations or material cost changes; inability to attract and retain qualified personnel; inability to meet customer demand; inability to maintain competitive advantages; threats from disruptive technologies; effects of highly competitive markets with pricing pressure; exposure to customer concentration in certain cyclical industries; inability to manage productivity improvements; inability to achieve commitments related to sustainability, results of execution of any acquisition, divestiture and other strategic transactions; vulnerabilities associated with information technology systems and security; inability to protect and enforce intellectual property rights; costs associated with governmental laws and regulations; impacts of foreign currency fluctuations; and effects of changes in capital and credit markets. These and other factors are described in Part I, Item 1A, “Risk Factors” of the Company’s Annual Report on Form 10-K for the fiscal year ended
About
Founded in 1915, Donaldson (NYSE: DCI) is a global leader in technology-led filtration products and solutions, serving a broad range of industries and advanced markets. Diverse, skilled employees at over 140 locations on six continents partner with customers - from small business owners to R&D organizations and the world’s biggest OEM brands. Donaldson solves complex filtration challenges through three primary segments: Mobile Solutions, Industrial Solutions and Life Sciences. Additional information is available at www.Donaldson.com.
|
||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS |
||||||||||||||||||||
(In millions, except per share amounts) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||||||||
|
|
|
|
|||||||||||||||||
|
|
2025 |
|
|
|
2024 |
|
Change |
|
|
2025 |
|
|
|
2024 |
|
|
Change |
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net sales |
$ |
980.7 |
|
|
$ |
935.4 |
|
4.8 |
% |
|
$ |
3,690.9 |
|
|
$ |
3,586.3 |
|
|
2.9 |
% |
Cost of sales |
|
641.9 |
|
|
|
600.6 |
|
6.9 |
|
|
|
2,404.7 |
|
|
|
2,311.9 |
|
|
4.0 |
|
Gross profit |
|
338.8 |
|
|
|
334.8 |
|
1.2 |
|
|
|
1,286.2 |
|
|
|
1,274.4 |
|
|
0.9 |
|
Selling, general and administrative |
|
164.6 |
|
|
|
163.2 |
|
0.8 |
|
|
|
641.0 |
|
|
|
636.7 |
|
|
0.7 |
|
Loss on impairment of assets |
|
— |
|
|
|
— |
|
— |
|
|
|
62.0 |
|
|
|
— |
|
|
100.0 |
|
Research and development |
|
22.5 |
|
|
|
25.4 |
|
(11.1 |
) |
|
|
87.8 |
|
|
|
93.6 |
|
|
(6.2 |
) |
Operating expenses |
|
187.1 |
|
|
|
188.6 |
|
(0.8 |
) |
|
|
790.8 |
|
|
|
730.3 |
|
|
8.3 |
|
Operating income |
|
151.7 |
|
|
|
146.2 |
|
3.7 |
|
|
|
495.4 |
|
|
|
544.1 |
|
|
(8.9 |
) |
Interest expense |
|
7.1 |
|
|
|
5.3 |
|
35.1 |
|
|
|
24.2 |
|
|
|
21.4 |
|
|
13.5 |
|
Other (income) expense, net |
|
(5.1 |
) |
|
|
1.5 |
|
NM |
|
|
|
(21.0 |
) |
|
|
(12.6 |
) |
|
66.8 |
|
Earnings before income taxes |
|
149.7 |
|
|
|
139.4 |
|
7.3 |
|
|
|
492.2 |
|
|
|
535.3 |
|
|
(8.1 |
) |
Income taxes |
|
35.4 |
|
|
|
29.7 |
|
19.0 |
|
|
|
125.2 |
|
|
|
121.3 |
|
|
3.1 |
|
Net earnings |
$ |
114.3 |
|
|
$ |
109.7 |
|
4.1 |
% |
|
$ |
367.0 |
|
|
$ |
414.0 |
|
|
(11.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares – basic |
|
116.4 |
|
|
|
120.4 |
|
(3.3 |
)% |
|
|
118.7 |
|
|
|
120.7 |
|
|
(1.7 |
)% |
Weighted average shares – diluted |
|
118.1 |
|
|
|
122.5 |
|
(3.6 |
)% |
|
|
120.4 |
|
|
|
122.6 |
|
|
(1.8 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net EPS – basic |
$ |
0.98 |
|
|
$ |
0.91 |
|
7.7 |
% |
|
$ |
3.09 |
|
|
$ |
3.43 |
|
|
(9.9 |
)% |
Net EPS – diluted |
$ |
0.97 |
|
|
$ |
0.90 |
|
7.8 |
% |
|
$ |
3.05 |
|
|
$ |
3.38 |
|
|
(9.8 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Dividends paid per share |
$ |
0.30 |
|
|
$ |
0.27 |
|
11.1 |
% |
|
$ |
1.11 |
|
|
$ |
1.02 |
|
|
8.8 |
% |
|
||||||||||||||||||||
Note: Amounts may not foot due to rounding. |
||||||||||||||||||||
NM = Not meaningful |
|
|||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
(In millions) |
|||||
(Unaudited) |
|||||
|
|
|
|
||
|
|
|
|
||
|
|
2025 |
|
|
2024 |
Assets |
|
|
|
||
Current assets: |
|
|
|
||
Cash and cash equivalents |
$ |
180.4 |
|
$ |
232.7 |
Accounts receivable, net |
|
662.2 |
|
|
629.7 |
Inventories, net |
|
513.6 |
|
|
476.7 |
Prepaid expenses and other current assets |
|
105.5 |
|
|
99.0 |
Total current assets |
|
1,461.7 |
|
|
1,438.1 |
Property, plant and equipment, net |
|
644.5 |
|
|
645.5 |
|
|
493.6 |
|
|
478.4 |
Intangible assets, net |
|
97.4 |
|
|
171.9 |
Other long-term assets |
|
280.0 |
|
|
180.4 |
Total assets |
$ |
2,977.2 |
|
$ |
2,914.3 |
|
|
|
|
||
Liabilities and Stockholders’ Equity |
|
|
|
||
Current liabilities: |
|
|
|
||
Short-term borrowings |
$ |
31.2 |
|
$ |
28.3 |
Current maturities of long-term debt |
|
6.7 |
|
|
25.0 |
Accounts payable |
|
368.6 |
|
|
379.4 |
Accrued employee compensation and related taxes |
|
144.3 |
|
|
140.9 |
Income taxes payable |
|
43.9 |
|
|
42.6 |
Other current liabilities |
|
162.5 |
|
|
166.3 |
Total current liabilities |
|
757.2 |
|
|
782.5 |
Long-term debt |
|
630.4 |
|
|
483.4 |
Non-current income taxes payable |
|
19.0 |
|
|
39.8 |
Deferred income taxes |
|
10.5 |
|
|
16.1 |
Other long-term liabilities |
|
106.6 |
|
|
103.4 |
Total liabilities |
|
1,523.7 |
|
|
1,425.2 |
|
|
|
|
||
Total stockholders’ equity |
|
1,453.5 |
|
|
1,489.1 |
Total liabilities and stockholders’ equity |
$ |
2,977.2 |
|
$ |
2,914.3 |
|
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(In millions) |
|||||||
(Unaudited) |
|||||||
|
|
|
|
||||
|
Twelve Months Ended |
||||||
|
|
||||||
|
|
2025 |
|
|
|
2024 |
|
Operating Activities |
|
|
|
||||
Net earnings |
$ |
367.0 |
|
|
$ |
414.0 |
|
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
99.5 |
|
|
|
98.4 |
|
Deferred income taxes |
|
(24.0 |
) |
|
|
(24.3 |
) |
Stock-based compensation expense |
|
24.0 |
|
|
|
22.0 |
|
Loss on impairment of intangible assets |
|
62.0 |
|
|
|
— |
|
Other, net |
|
(9.5 |
) |
|
|
(1.0 |
) |
Changes in operating assets and liabilities |
|
(100.2 |
) |
|
|
(16.6 |
) |
Net cash provided by operating activities |
|
418.8 |
|
|
|
492.5 |
|
|
|
|
|
||||
Investing Activities |
|
|
|
||||
Purchases of property, plant and equipment |
|
(78.9 |
) |
|
|
(85.6 |
) |
Proceeds from sale of property, plant and equipment |
|
2.1 |
|
|
|
0.7 |
|
Equity investment |
|
(71.2 |
) |
|
|
— |
|
Acquisitions, net of cash acquired |
|
(2.4 |
) |
|
|
(2.0 |
) |
Net cash used in investing activities |
|
(150.4 |
) |
|
|
(86.9 |
) |
|
|
|
|
||||
Financing Activities |
|
|
|
||||
Proceeds from long-term debt |
|
388.1 |
|
|
|
119.7 |
|
Repayments of long-term debt |
|
(265.0 |
) |
|
|
(228.8 |
) |
Change in short-term borrowings |
|
1.2 |
|
|
|
(5.7 |
) |
Purchase of treasury stock |
|
(331.5 |
) |
|
|
(162.7 |
) |
Payment of contingent consideration |
|
(5.5 |
) |
|
|
(1.7 |
) |
Dividends paid |
|
(131.9 |
) |
|
|
(122.8 |
) |
Tax withholding for stock compensation transactions |
|
(5.7 |
) |
|
|
(8.0 |
) |
Exercise of stock options and other |
|
28.6 |
|
|
|
54.1 |
|
Net cash used in financing activities |
|
(321.7 |
) |
|
|
(355.9 |
) |
Effect of exchange rate changes on cash |
|
1.0 |
|
|
|
(4.1 |
) |
(Decrease) increase in cash and cash equivalents |
|
(52.3 |
) |
|
|
45.6 |
|
Cash and cash equivalents, beginning of year |
|
232.7 |
|
|
|
187.1 |
|
Cash and cash equivalents, end of year |
$ |
180.4 |
|
|
$ |
232.7 |
|
CONSOLIDATED RATE ANALYSIS |
|||||||||||
(Unaudited) |
|||||||||||
|
|
|
|
|
|
|
|
||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||
|
|
|
|
||||||||
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Gross margin |
34.5 |
% |
|
35.8 |
% |
|
34.8 |
% |
|
35.5 |
% |
Operating expenses |
19.1 |
% |
|
20.2 |
% |
|
21.4 |
% |
|
20.4 |
% |
Operating margin |
15.5 |
% |
|
15.6 |
% |
|
13.4 |
% |
|
15.2 |
% |
Other (income) expense, net |
(0.5 |
)% |
|
0.2 |
% |
|
(0.6 |
)% |
|
(0.3 |
)% |
Depreciation and amortization |
2.5 |
% |
|
2.7 |
% |
|
2.7 |
% |
|
2.7 |
% |
EBITDA |
18.5 |
% |
|
18.1 |
% |
|
16.7 |
% |
|
18.3 |
% |
Effective tax rate |
23.6 |
% |
|
21.3 |
% |
|
25.4 |
% |
|
22.7 |
% |
Earnings before income taxes - Mobile Solutions |
19.1 |
% |
|
18.3 |
% |
|
18.2 |
% |
|
18.0 |
% |
Earnings before income taxes - Industrial Solutions |
20.9 |
% |
|
20.1 |
% |
|
17.9 |
% |
|
18.6 |
% |
Earnings (loss) before income taxes - Life Sciences |
5.3 |
% |
|
(1.2 |
)% |
|
1.5 |
% |
|
(3.9 |
)% |
Cash conversion ratio |
131.0 |
% |
|
97.4 |
% |
|
93.2 |
% |
|
98.4 |
% |
|
|
|
|
|
|
|
|
||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||
|
|
|
|
||||||||
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Adjusted Rates |
|
|
|
|
|
|
|
||||
Gross margin |
34.8 |
% |
|
36.2 |
% |
|
35.0 |
% |
|
35.6 |
% |
Operating expenses |
18.3 |
% |
|
19.9 |
% |
|
19.3 |
% |
|
20.3 |
% |
Operating margin |
16.4 |
% |
|
16.3 |
% |
|
15.7 |
% |
|
15.4 |
% |
Other (income) expense, net |
(0.5 |
)% |
|
0.2 |
% |
|
(0.6 |
)% |
|
(0.3 |
)% |
Depreciation and amortization |
2.5 |
% |
|
2.7 |
% |
|
2.7 |
% |
|
2.7 |
% |
EBITDA |
19.4 |
% |
|
18.8 |
% |
|
19.0 |
% |
|
18.4 |
% |
Effective tax rate |
23.7 |
% |
|
21.5 |
% |
|
23.3 |
% |
|
22.7 |
% |
Earnings before income taxes - Mobile Solutions |
19.1 |
% |
|
18.3 |
% |
|
18.2 |
% |
|
18.0 |
% |
Earnings before income taxes - Industrial Solutions |
20.9 |
% |
|
20.1 |
% |
|
17.9 |
% |
|
18.6 |
% |
Earnings (loss) before income taxes - Life Sciences |
5.3 |
% |
|
(1.2 |
)% |
|
1.5 |
% |
|
(3.9 |
)% |
Cash conversion ratio |
123.3 |
% |
|
93.3 |
% |
|
77.2 |
% |
|
97.3 |
% |
|
|||||||||||
Note: Rate analysis metrics are computed by dividing the applicable amount by net sales, and cash conversion ratio reflects free cash flow divided by net earnings. Adjusted rates exclude the impact of certain items not related to ongoing operations. Adjusted rates are non-GAAP measures; see the Reconciliation of Non-GAAP Financial Measures schedule for additional information. |
SEGMENT DETAIL |
|||||||||||||||||||||
(In millions) |
|||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||
|
|
|
|
||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
Change |
|
|
2025 |
|
|
|
2024 |
|
|
Change |
||
Net sales |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Mobile Solutions segment |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Off-Road |
$ |
94.6 |
|
|
$ |
89.9 |
|
|
5.1 |
% |
|
$ |
359.5 |
|
|
$ |
380.8 |
|
|
(5.6 |
)% |
On-Road |
|
26.3 |
|
|
|
32.9 |
|
|
(20.1 |
) |
|
|
110.6 |
|
|
|
139.8 |
|
|
(20.9 |
) |
Aftermarket |
|
467.5 |
|
|
|
452.5 |
|
|
3.3 |
|
|
|
1,820.9 |
|
|
|
1,730.2 |
|
|
5.2 |
|
Total Mobile Solutions segment |
|
588.4 |
|
|
|
575.3 |
|
|
2.3 |
|
|
|
2,291.0 |
|
|
|
2,250.8 |
|
|
1.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Industrial Solutions segment |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Industrial Filtration Solutions |
|
262.4 |
|
|
|
237.4 |
|
|
10.5 |
|
|
|
914.2 |
|
|
|
901.1 |
|
|
1.5 |
|
Aerospace and Defense |
|
47.4 |
|
|
|
50.4 |
|
|
(5.9 |
) |
|
|
190.2 |
|
|
|
165.4 |
|
|
15.0 |
|
Total Industrial Solutions segment |
|
309.8 |
|
|
|
287.8 |
|
|
7.7 |
|
|
|
1,104.4 |
|
|
|
1,066.5 |
|
|
3.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Life Sciences segment |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total Life Sciences segment |
|
82.4 |
|
|
|
72.3 |
|
|
14.1 |
|
|
|
295.5 |
|
|
|
269.0 |
|
|
9.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
$ |
980.7 |
|
|
$ |
935.4 |
|
|
4.8 |
% |
|
$ |
3,690.9 |
|
|
$ |
3,586.3 |
|
|
2.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings (loss) before income taxes |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Mobile Solutions segment |
$ |
112.1 |
|
|
$ |
105.2 |
|
|
6.6 |
% |
|
$ |
417.6 |
|
|
$ |
404.5 |
|
|
3.2 |
% |
Industrial Solutions segment |
|
64.6 |
|
|
|
57.8 |
|
|
11.8 |
|
|
|
197.7 |
|
|
|
198.8 |
|
|
(0.6 |
) |
Life Sciences segment |
|
4.4 |
|
|
|
(0.9 |
) |
|
NM |
|
|
|
4.4 |
|
|
|
(10.4 |
) |
|
NM |
|
Corporate and unallocated |
|
(31.4 |
) |
|
|
(22.7 |
) |
|
(38.3 |
) |
|
|
(127.5 |
) |
|
|
(57.6 |
) |
|
NM |
|
|
$ |
149.7 |
|
|
$ |
139.4 |
|
|
7.3 |
% |
|
$ |
492.2 |
|
|
$ |
535.3 |
|
|
(8.1 |
)% |
Earnings (loss) before income taxes percentage |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Mobile Solutions segment |
19.1 |
% |
|
18.3 |
% |
|
0.8 |
% |
|
18.2 |
% |
|
18.0 |
% |
|
0.2 |
% |
|||
Industrial Solutions segment |
20.9 |
% |
|
20.1 |
% |
|
0.8 |
% |
|
17.9 |
% |
|
18.6 |
% |
|
(0.7 |
)% |
|||
Life Sciences segment |
5.3 |
% |
|
(1.2 |
)% |
|
6.5 |
% |
|
1.5 |
% |
|
(3.9 |
)% |
|
5.4 |
% |
|||
|
||||||||||||||||||||
Note: Earnings (loss) before income taxes percentage is calculated by dividing earnings before income taxes by net sales. Amounts may not foot due to rounding. |
||||||||||||||||||||
NM = Not meaningful |
SEGMENT SALES PERCENT CHANGE FROM PRIOR PERIODS BY GEOGRAPHY, AS REPORTED |
||||||||||||||
(Unaudited) |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||
|
Three Months Ended |
|||||||||||||
|
TOTAL |
|
|
|
EMEA(3) |
|
APAC(4) |
|
LATAM (5) |
|||||
Mobile Solutions segment |
|
|
|
|
|
|
|
|
|
|||||
Off-Road |
5.1 |
% |
|
(13.4 |
)% |
|
14.5 |
% |
|
22.4 |
% |
|
65.8 |
% |
On-Road |
(20.1 |
) |
|
(32.6 |
) |
|
10.9 |
|
|
(0.4 |
) |
|
(37.4 |
) |
Aftermarket |
3.3 |
|
|
2.7 |
|
|
10.1 |
|
|
0.9 |
|
|
(1.8 |
) |
Total Mobile Solutions segment |
2.3 |
|
|
(2.7 |
) |
|
11.1 |
|
|
4.5 |
|
|
(0.2 |
) |
|
|
|
|
|
|
|
|
|
|
|||||
Industrial Solutions segment |
|
|
|
|
|
|
|
|
|
|||||
Industrial Filtration Solutions |
10.5 |
|
|
7.8 |
|
|
18.2 |
|
|
6.6 |
|
|
(8.0 |
) |
Aerospace and Defense |
(5.9 |
) |
|
(5.7 |
) |
|
(5.7 |
) |
|
(18.0 |
) |
|
N/A |
|
Total Industrial Solutions segment |
7.7 |
|
|
4.4 |
|
|
15.1 |
|
|
6.1 |
|
|
(8.0 |
) |
|
|
|
|
|
|
|
|
|
|
|||||
Life Sciences segment |
|
|
|
|
|
|
|
|
|
|||||
Total Life Sciences segment |
14.1 |
|
|
27.5 |
|
|
8.8 |
|
|
13.7 |
|
|
21.6 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
4.8 |
% |
|
0.7 |
% |
|
12.3 |
% |
|
6.6 |
% |
|
(0.7 |
)% |
|
|
|
|
|
|
|
|
|
|
|||||
|
Twelve Months Ended |
|||||||||||||
|
TOTAL |
|
|
|
EMEA |
|
APAC |
|
LATAM |
|||||
Mobile Solutions segment |
|
|
|
|
|
|
|
|
|
|||||
Off-Road |
(5.6 |
)% |
|
(8.6 |
)% |
|
(14.1 |
)% |
|
14.1 |
% |
|
24.8 |
% |
On-Road |
(20.9 |
) |
|
(28.3 |
) |
|
(2.9 |
) |
|
(12.5 |
) |
|
(23.9 |
) |
Aftermarket |
5.2 |
|
|
5.7 |
|
|
7.3 |
|
|
3.1 |
|
|
3.3 |
|
Total Mobile Solutions segment |
1.8 |
|
|
0.6 |
|
|
1.5 |
|
|
3.6 |
|
|
3.7 |
|
|
|
|
|
|
|
|
|
|
|
|||||
Industrial Solutions segment |
|
|
|
|
|
|
|
|
|
|||||
Industrial Filtration Solutions |
1.5 |
|
|
2.0 |
|
|
3.5 |
|
|
(0.2 |
) |
|
(13.2 |
) |
Aerospace and Defense |
15.0 |
|
|
23.9 |
|
|
(10.0 |
) |
|
1.1 |
|
|
N/A |
|
Total Industrial Solutions segment |
3.6 |
|
|
6.7 |
|
|
1.8 |
|
|
(0.2 |
) |
|
(13.2 |
) |
|
|
|
|
|
|
|
|
|
|
|||||
Life Sciences segment |
|
|
|
|
|
|
|
|
|
|||||
Total Life Sciences segment |
9.8 |
|
|
13.0 |
|
|
(0.4 |
) |
|
19.8 |
|
|
6.5 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
2.9 |
% |
|
3.1 |
% |
|
1.4 |
% |
|
5.7 |
% |
|
1.8 |
% |
|
||||||||||||||
Note: Amounts may not foot due to rounding. |
||||||||||||||
|
||||||||||||||
(1)
|
SEGMENT SALES PERCENT CHANGE FROM PRIOR PERIODS BY GEOGRAPHY, CONSTANT CURRENCY |
||||||||||||||
(Unaudited) |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||
|
Three Months Ended |
|||||||||||||
|
TOTAL |
|
|
|
EMEA |
|
APAC |
|
LATAM |
|||||
Mobile Solutions segment |
|
|
|
|
|
|
|
|
|
|||||
Off-Road |
2.5 |
% |
|
(13.4 |
)% |
|
7.7 |
% |
|
19.9 |
% |
|
68.7 |
% |
On-Road |
(21.8 |
) |
|
(32.6 |
) |
|
4.5 |
|
|
(4.8 |
) |
|
(35.9 |
) |
Aftermarket |
1.9 |
|
|
2.7 |
|
|
3.6 |
|
|
0.6 |
|
|
(0.8 |
) |
Total Mobile Solutions segment |
0.7 |
|
|
(2.7 |
) |
|
4.6 |
|
|
3.5 |
|
|
0.9 |
|
|
|
|
|
|
|
|
|
|
|
|||||
Industrial Solutions segment |
|
|
|
|
|
|
|
|
|
|||||
Industrial Filtration Solutions |
8.6 |
|
|
7.8 |
|
|
12.9 |
|
|
5.6 |
|
|
(7.3 |
) |
Aerospace and Defense |
(7.3 |
) |
|
(5.7 |
) |
|
(11.5 |
) |
|
(18.2 |
) |
|
N/A |
|
Total Industrial Solutions segment |
5.8 |
|
|
4.4 |
|
|
9.8 |
|
|
5.1 |
|
|
(7.3 |
) |
|
|
|
|
|
|
|
|
|
|
|||||
Life Sciences segment |
|
|
|
|
|
|
|
|
|
|||||
Total Life Sciences segment |
8.5 |
|
|
27.5 |
|
|
1.9 |
|
|
7.1 |
|
|
23.0 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
2.9 |
% |
|
0.7 |
% |
|
6.1 |
% |
|
4.5 |
% |
|
0.3 |
% |
|
|
|
|
|
|
|
|
|
|
|||||
|
Twelve Months Ended |
|||||||||||||
|
TOTAL |
|
|
|
EMEA |
|
APAC |
|
LATAM |
|||||
Mobile Solutions segment |
|
|
|
|
|
|
|
|
|
|||||
Off-Road |
(5.9 |
)% |
|
(8.6 |
)% |
|
(15.6 |
)% |
|
14.8 |
% |
|
29.3 |
% |
On-Road |
(20.9 |
) |
|
(28.3 |
) |
|
(4.0 |
) |
|
(13.1 |
) |
|
(17.5 |
) |
Aftermarket |
5.4 |
|
|
5.7 |
|
|
5.2 |
|
|
3.9 |
|
|
6.1 |
|
Total Mobile Solutions segment |
1.9 |
|
|
0.6 |
|
|
(0.4 |
) |
|
4.3 |
|
|
6.6 |
|
|
|
|
|
|
|
|
|
|
|
|||||
Industrial Solutions segment |
|
|
|
|
|
|
|
|
|
|||||
Industrial Filtration Solutions |
1.0 |
|
|
2.0 |
|
|
1.7 |
|
|
0.2 |
|
|
(11.1 |
) |
Aerospace and Defense |
14.6 |
|
|
23.9 |
|
|
(11.9 |
) |
|
3.0 |
|
|
N/A |
|
Total Industrial Solutions segment |
3.1 |
|
|
6.7 |
|
|
— |
|
|
0.2 |
|
|
(11.1 |
) |
|
|
|
|
|
|
|
|
|
|
|||||
Life Sciences segment |
|
|
|
|
|
|
|
|
|
|||||
Total Life Sciences segment |
7.9 |
|
|
13.0 |
|
|
(2.3 |
) |
|
16.5 |
|
|
10.6 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
2.7 |
% |
|
3.1 |
% |
|
(0.5 |
)% |
|
5.6 |
% |
|
4.7 |
% |
|
||||||||||||||
Note: The constant currency presentation, which is a non-GAAP measure, excludes the impact of fluctuations in foreign currency exchange rates. The Company believes providing constant currency information provides valuable supplemental information regarding its results of operations. The Company calculates constant currency percentages by converting its current period local currency financial results using the prior period exchange rates and compares these adjusted amounts to its prior period reported results. Amounts may not foot due to rounding. |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||||||||||
(In millions, except per share amounts) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|
|
|
||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
|
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net cash provided by operating activities |
$ |
167.8 |
|
|
$ |
126.0 |
|
|
$ |
418.8 |
|
|
$ |
492.5 |
|
Net capital expenditures |
|
(18.1 |
) |
|
|
(19.1 |
) |
|
|
(76.8 |
) |
|
|
(84.9 |
) |
Free cash flow |
$ |
149.7 |
|
|
$ |
106.9 |
|
|
$ |
342.0 |
|
|
$ |
407.6 |
|
|
|
|
|
|
|
|
|
||||||||
Net earnings |
$ |
114.3 |
|
|
$ |
109.7 |
|
|
$ |
367.0 |
|
|
$ |
414.0 |
|
Income taxes |
|
35.4 |
|
|
|
29.7 |
|
|
|
125.2 |
|
|
|
121.3 |
|
Interest expense |
|
7.1 |
|
|
|
5.3 |
|
|
|
24.2 |
|
|
|
21.4 |
|
Depreciation and amortization |
|
24.4 |
|
|
|
24.9 |
|
|
|
99.5 |
|
|
|
98.4 |
|
EBITDA |
$ |
181.2 |
|
|
$ |
169.6 |
|
|
$ |
615.9 |
|
|
$ |
655.1 |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted net earnings |
$ |
121.4 |
|
|
$ |
114.5 |
|
|
$ |
442.8 |
|
|
$ |
418.8 |
|
Adjusted income taxes |
|
37.8 |
|
|
|
31.3 |
|
|
|
134.5 |
|
|
|
122.9 |
|
Interest expense |
|
7.1 |
|
|
|
5.3 |
|
|
|
24.2 |
|
|
|
21.4 |
|
Depreciation and amortization |
|
24.4 |
|
|
|
24.9 |
|
|
|
99.5 |
|
|
|
98.4 |
|
Adjusted EBITDA |
$ |
190.7 |
|
|
$ |
176.0 |
|
|
$ |
701.0 |
|
|
$ |
661.5 |
|
|
|
|
|
|
|
|
|
||||||||
Gross profit |
$ |
338.8 |
|
|
$ |
334.8 |
|
|
$ |
1,286.2 |
|
|
$ |
1,274.4 |
|
Impairment of intangible assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Restructuring and other charges |
|
2.2 |
|
|
|
3.8 |
|
|
|
6.5 |
|
|
|
3.8 |
|
Gain on the sale of fixed assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Business development charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted gross profit |
$ |
341.0 |
|
|
$ |
338.6 |
|
|
$ |
1,292.7 |
|
|
$ |
1,278.2 |
|
|
|
|
|
|
|
|
|
||||||||
Operating expense |
$ |
187.1 |
|
|
$ |
188.6 |
|
|
$ |
790.8 |
|
|
$ |
730.3 |
|
Impairment of intangible assets |
|
— |
|
|
|
— |
|
|
|
(62.0 |
) |
|
|
— |
|
Restructuring and other charges |
|
(7.3 |
) |
|
|
(2.6 |
) |
|
|
(12.6 |
) |
|
|
(2.6 |
) |
Gain on the sale of fixed assets |
|
— |
|
|
|
— |
|
|
|
1.2 |
|
|
|
— |
|
Business development charges |
|
— |
|
|
|
— |
|
|
|
(5.2 |
) |
|
|
— |
|
Adjusted operating expense |
$ |
179.8 |
|
|
$ |
186.0 |
|
|
$ |
712.2 |
|
|
$ |
727.7 |
|
|
|
|
|
|
|
|
|
||||||||
Operating income |
$ |
151.7 |
|
|
$ |
146.2 |
|
|
$ |
495.4 |
|
|
$ |
544.1 |
|
Impairment of intangible assets |
|
— |
|
|
|
— |
|
|
|
62.0 |
|
|
|
— |
|
Restructuring and other charges |
|
9.5 |
|
|
|
6.4 |
|
|
|
19.1 |
|
|
|
6.4 |
|
Gain on the sale of fixed assets |
|
— |
|
|
|
— |
|
|
|
(1.2 |
) |
|
|
— |
|
Business development charges |
|
— |
|
|
|
— |
|
|
|
5.2 |
|
|
|
— |
|
Adjusted operating income |
$ |
161.2 |
|
|
$ |
152.6 |
|
|
$ |
580.5 |
|
|
$ |
550.5 |
|
|
|
|
|
|
|
|
|
||||||||
Net earnings |
$ |
114.3 |
|
|
$ |
109.7 |
|
|
$ |
367.0 |
|
|
$ |
414.0 |
|
Impairment of intangible assets, net tax |
|
— |
|
|
|
— |
|
|
|
58.3 |
|
|
|
— |
|
Restructuring and other charges, net tax |
|
7.1 |
|
|
|
4.8 |
|
|
|
14.4 |
|
|
|
4.8 |
|
Gain on the sale of fixed assets, net tax |
|
— |
|
|
|
— |
|
|
|
(0.8 |
) |
|
|
— |
|
Business development charges, net tax |
|
— |
|
|
|
— |
|
|
|
3.9 |
|
|
|
— |
|
Adjusted net earnings |
$ |
121.4 |
|
|
$ |
114.5 |
|
|
$ |
442.8 |
|
|
$ |
418.8 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted EPS |
$ |
0.97 |
|
|
$ |
0.90 |
|
|
$ |
3.05 |
|
|
$ |
3.38 |
|
Impairment of intangible assets |
|
— |
|
|
|
— |
|
|
|
0.48 |
|
|
|
— |
|
Restructuring and other charges |
|
0.06 |
|
|
|
0.04 |
|
|
|
0.12 |
|
|
|
0.04 |
|
Gain on the sale of fixed assets |
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
|
|
— |
|
Business development charges |
|
— |
|
|
|
— |
|
|
|
0.04 |
|
|
|
— |
|
Adjusted diluted EPS |
$ |
1.03 |
|
|
$ |
0.94 |
|
|
$ |
3.68 |
|
|
$ |
3.42 |
|
|
|||||||||||||||
Note: Although free cash flow, EBITDA, adjusted EBITDA, adjusted gross profit, adjusted operating expense, adjusted operating income, adjusted income taxes, adjusted net earnings and adjusted diluted EPS are not measures of financial performance under GAAP, the Company believes they are useful in understanding its financial results. Free cash flow is a commonly used measure of a company’s ability to generate cash in excess of its operating needs. EBITDA is a commonly used measure of operating earnings less non-cash expenses. The adjusted basis presentation excludes the impact of certain matters not related to the Company’s ongoing operations. Management believes that the adjusted basis presentation reflects management’s performance in operating the Company and provides a meaningful representation of the performance of the Company’s core business and is useful to understanding its financial results. A shortcoming of these financial measures is that they do not reflect the Company’s actual results under GAAP. Management does not intend these items to be considered in isolation or as a substitute for the related GAAP measures. Amounts may not foot due to rounding. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250827349017/en/
Sarika.Dhadwal@Donaldson.com
Source: