ST.
LOUIS, May 8, 2024 /PRNewswire/ -- Emerson (NYSE:
EMR) today reported results1 for its second quarter
ended March 31, 2024 and updated its full year outlook for
fiscal 2024. Emerson also declared a quarterly cash dividend of
$0.525 per share of common stock
payable June 10, 2024 to stockholders
of record on May 17, 2024.
|
(dollars in
millions, except per share)
|
|
2023
Q2
|
2024
Q2
|
Change
|
|
|
Underlying
Orders2
|
|
|
|
(1) %
|
|
|
Net Sales
|
|
$3,756
|
$4,376
|
17 %
|
|
|
Underlying
Sales3
|
|
|
|
8 %
|
|
|
Pretax
Earnings
|
|
$639
|
$652
|
|
|
|
Margin
|
|
17.0 %
|
14.9 %
|
(210)
bps
|
|
|
Adjusted Segment
EBITA4
|
|
$924
|
$1,139
|
|
|
|
Margin
|
|
24.6 %
|
26.0 %
|
140
bps
|
|
|
GAAP Earnings Per
Share
|
|
$0.92
|
$0.87
|
(5) %
|
|
|
Adjusted Earnings Per
Share5
|
|
$1.09
|
$1.36
|
25 %
|
|
|
Operating Cash
Flow
|
|
$575
|
$757
|
32 %
|
|
|
Free Cash
Flow
|
|
$513
|
$675
|
32 %
|
|
Management Commentary
"Emerson's outstanding execution continued in the second
quarter, with sales growth, margin expansion and earnings all
exceeding expectations," said Emerson
President and Chief Executive Officer Lal Karsanbhai.
"Underlying orders met our low-single-digit growth expectations for
the first half of fiscal 2024, supported by process and hybrid end
markets. The strong performance and relentless focus on execution
give us the confidence to update our full year 2024 outlook."
Karsanbhai continued, "Our second quarter performance,
especially our gross margin performance, demonstrates the strength
of our transformed portfolio and our Emerson Management System. We
are well positioned to continue delivering differentiated solutions
to our customers and creating value for our shareholders."
2024 Outlook
The following tables summarize the fiscal year 2024 guidance
framework. The 2024 outlook assumes approximately $500 million returned to shareholders through
share repurchases and approximately $1.2
billion of dividend payments. Guidance figures are
approximate.
|
2024
Q3
|
2024
|
|
Net Sales
Growth
|
11% - 12.5%
|
15% - 16%
|
|
Underlying Sales
Growth
|
3% - 4.5%
|
5.5% - 6.5%
|
|
Earnings Per
Share
|
$0.92 -
$0.96
|
$2.98 -
$3.08
|
|
Amortization of
Intangibles
|
~$0.36
|
~$1.43
|
|
Restructuring and
Related Costs
|
~$0.07
|
~$0.32
|
|
Loss on Copeland
Equity Method Investment
|
~$0.02
|
~$0.19
|
|
Amortization of
Acquisition-related Inventory Step-up
|
---
|
$0.38
|
|
Acquisition /
Divestiture Fees and Related Costs
|
~$0.01
|
~$0.23
|
|
Divestiture Loss /
(Gain), net
|
---
|
($0.03)
|
|
Discrete Tax
Benefits
|
---
|
($0.10)
|
|
Adjusted Earnings Per
Share
|
$1.38 -
$1.42
|
$5.40 -
$5.50
|
|
Operating Cash
Flow
|
|
~$3.1B
|
|
Free Cash
Flow
|
|
~$2.7B
|
|
|
1 Results
are presented on a continuing operations basis.
|
|
2 Underlying
orders does not include AspenTech.
|
|
3 Underlying
sales excludes the impact of currency translation, and significant
acquisitions and divestitures.
|
|
4 Adjusted
segment EBITA represents segment earnings less restructuring and
intangibles amortization expense.
|
|
5 Adjusted
EPS excludes intangibles amortization expense, restructuring and
related costs, the income/loss of Emerson's 40% share of Copeland,
the amortization of acquisition-related inventory step-up,
acquisition/divestiture gains, losses, fees and related costs,
discrete tax benefits, an AspenTech Micromine purchase price hedge
and write-offs associated with Emerson's Russia exit.
|
Conference Call
Today, beginning at 8:00 a.m. Central
Time / 9:00 a.m. Eastern Time,
Emerson management will discuss the second quarter results during
an investor conference call. Participants can access a live webcast
available at www.emerson.com/investors at the time of the call. A
replay of the call will be available for 90 days. Conference call
slides will be posted in advance of the call on the company
website.
About Emerson
Emerson (NYSE: EMR) is a global technology and software company
providing innovative solutions for the world's essential
industries. Through its leading automation portfolio, including its
majority stake in AspenTech, Emerson helps hybrid, process and
discrete manufacturers optimize operations, protect personnel,
reduce emissions and achieve their sustainability goals. For more
information, visit Emerson.com.
Forward-Looking and Cautionary Statements
Statements in this press release that are not strictly
historical may be "forward-looking" statements, which involve risks
and uncertainties, and Emerson undertakes no obligation to update
any such statements to reflect later developments. These risks
and uncertainties include the scope, duration and ultimate impacts
of the Russia-Ukraine and other global conflicts, as well as
economic and currency conditions, market demand, pricing,
protection of intellectual property, cybersecurity, tariffs,
competitive and technological factors, inflation, among others, as
set forth in the Company's most recent Annual Report on Form 10-K
and subsequent reports filed with the SEC. The outlook contained
herein represents the Company's expectation for its consolidated
results, other than as noted herein.
Emerson uses our Investor Relations website,
www.Emerson.com/investors, as a means of disclosing information
which may be of interest or material to our investors and for
complying with disclosure obligations under Regulation FD.
Accordingly, investors should monitor our Investor Relations
website, in addition to following our press releases, SEC filings,
public conference calls, webcasts and social media. The information
contained on, or that may be accessed through, our website is not
incorporated by reference into, and is not a part of, this
document.
|
Investors:
|
Media:
|
|
Colleen
Mettler
|
Joseph Sala / Greg
Klassen
|
|
(314)
553-2197
|
Joele Frank, Wilkinson
Brimmer Katcher
|
|
(212)
355-4449
|
(tables attached)
|
|
|
|
|
|
|
Table
1
|
|
EMERSON AND
SUBSIDIARIES
|
|
CONSOLIDATED OPERATING
RESULTS
|
|
(AMOUNTS IN MILLIONS
EXCEPT PER SHARE, UNAUDITED)
|
|
|
|
|
|
|
|
|
|
Quarter Ended March
31,
|
|
Six Months Ended March
31,
|
|
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
|
|
|
|
|
|
|
|
Net
sales
|
$
3,756
|
|
$
4,376
|
|
$
7,129
|
|
$
8,493
|
|
Cost of sales
|
1,955
|
|
2,092
|
|
3,708
|
|
4,293
|
|
SG&A expenses
|
1,000
|
|
1,296
|
|
2,030
|
|
2,573
|
|
Gain on subordinated
interest
|
—
|
|
(79)
|
|
—
|
|
(79)
|
|
Other deductions,
net
|
109
|
|
389
|
|
229
|
|
876
|
|
Interest expense,
net
|
53
|
|
57
|
|
101
|
|
101
|
|
Interest income from related
party1
|
—
|
|
(31)
|
|
—
|
|
(62)
|
|
Earnings from
continuing operations before income taxes
|
639
|
|
652
|
|
1,061
|
|
791
|
|
Income taxes
|
134
|
|
149
|
|
232
|
|
156
|
|
Earnings from
continuing operations
|
505
|
|
503
|
|
829
|
|
635
|
|
Discontinued
operations, net of tax
|
265
|
|
—
|
|
2,267
|
|
—
|
|
Net
earnings
|
770
|
|
503
|
|
3,096
|
|
635
|
|
Less: Noncontrolling
interests in subsidiaries
|
(22)
|
|
2
|
|
(27)
|
|
(8)
|
|
Net earnings common
stockholders
|
$ 792
|
|
$ 501
|
|
$
3,123
|
|
$ 643
|
|
|
|
|
|
|
|
|
|
Earnings common
stockholders
|
|
|
|
|
|
|
|
|
Earnings from
continuing operations
|
$ 530
|
|
$ 501
|
|
$ 859
|
|
$ 643
|
|
Discontinued
operations
|
262
|
|
—
|
|
2,264
|
|
—
|
|
Net earnings common
stockholders
|
$ 792
|
|
$ 501
|
|
$
3,123
|
|
$ 643
|
|
|
|
|
|
|
|
|
|
Diluted avg. shares
outstanding
|
573.6
|
|
574.1
|
|
580.1
|
|
573.7
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
share common stockholders
|
|
|
|
|
|
|
|
|
Earnings from
continuing operations
|
$0.92
|
|
$0.87
|
|
$1.48
|
|
$1.12
|
|
Discontinued
operations
|
0.46
|
|
—
|
|
3.90
|
|
—
|
|
Diluted earnings per
common share
|
$1.38
|
|
$0.87
|
|
$5.38
|
|
$1.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March
31,
|
|
Six Months Ended March
31,
|
|
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
Other deductions,
net
|
|
|
|
|
|
|
|
|
Amortization of
intangibles
|
$119
|
|
$273
|
|
$237
|
|
$547
|
|
Restructuring
costs
|
19
|
|
30
|
|
29
|
|
113
|
|
Other
|
(29)
|
|
86
|
|
(37)
|
|
216
|
|
Total
|
$109
|
|
$389
|
|
$229
|
|
$876
|
|
1
Represents interest on the Copeland note
receivable.
|
|
|
|
|
|
Table
2
|
|
EMERSON AND
SUBSIDIARIES
|
|
CONSOLIDATED BALANCE
SHEETS
|
|
(DOLLARS IN MILLIONS,
UNAUDITED)
|
|
|
|
|
|
|
|
|
|
Sept 30,
2023
|
|
Mar 31,
2024
|
|
Assets
|
|
|
|
|
Cash and
equivalents
|
$
8,051
|
|
$
2,318
|
|
Receivables, net
|
2,518
|
|
2,877
|
|
Inventories
|
2,006
|
|
2,357
|
|
Other current
assets
|
1,244
|
|
1,457
|
|
Total current
assets
|
13,819
|
|
9,009
|
|
Property, plant &
equipment, net
|
2,363
|
|
2,689
|
|
Goodwill
|
14,480
|
|
17,964
|
|
Other intangible
assets
|
6,263
|
|
10,976
|
|
Copeland note receivable and
equity investment
|
3,255
|
|
3,191
|
|
Other
|
2,566
|
|
2,611
|
|
Total
assets
|
$
42,746
|
|
$
46,440
|
|
|
|
|
|
Liabilities and
equity
|
|
|
|
|
Short-term borrowings and
current maturities of long-term debt
|
$
547
|
|
$
3,155
|
|
Accounts payable
|
1,275
|
|
1,271
|
|
Accrued expenses
|
3,210
|
|
3,238
|
|
Total current
liabilities
|
5,032
|
|
7,664
|
|
Long-term debt
|
7,610
|
|
7,614
|
|
Other liabilities
|
3,506
|
|
4,381
|
|
Equity
|
|
|
|
|
Common stockholders'
equity
|
20,689
|
|
20,900
|
|
Noncontrolling interests in
subsidiaries
|
5,909
|
|
5,881
|
|
Total equity
|
26,598
|
|
26,781
|
|
Total liabilities
and equity
|
$
42,746
|
|
$
46,440
|
|
|
|
|
Table
3
|
|
EMERSON AND
SUBSIDIARIES
|
|
CONSOLIDATED STATEMENTS
OF CASH FLOWS
|
|
(DOLLARS IN MILLIONS,
UNAUDITED)
|
|
|
|
|
|
|
Six Months Ended March
31,
|
|
|
2023
|
|
2024
|
|
Operating
activities
|
|
|
|
|
|
Net
earnings
|
|
$
3,096
|
|
$
635
|
|
Earnings from
discontinued operations, net of tax
|
|
(2,267)
|
|
—
|
|
Adjustments to
reconcile net earnings to net cash provided by operating
activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
523
|
|
846
|
|
Stock
compensation
|
|
142
|
|
147
|
|
Amortization of acquisition-related inventory step-up
|
|
—
|
|
231
|
|
Gain on
subordinated interest
|
|
—
|
|
(79)
|
|
Changes in
operating working capital
|
|
(390)
|
|
(373)
|
|
Other,
net
|
|
(227)
|
|
(206)
|
|
Cash from continuing operations
|
|
877
|
|
1,201
|
|
Cash from discontinued operations
|
|
(391)
|
|
(43)
|
|
Cash provided by operating activities
|
|
486
|
|
1,158
|
|
|
|
|
|
|
Investing
activities
|
|
|
|
|
|
Capital
expenditures
|
|
(121)
|
|
(159)
|
|
Purchases of
businesses, net of cash and equivalents acquired
|
|
—
|
|
(8,342)
|
|
Proceeds from
subordinated interest
|
|
15
|
|
79
|
|
Other, net
|
|
(76)
|
|
(68)
|
|
Cash from continuing operations
|
|
(182)
|
|
(8,490)
|
|
Cash from discontinued operations
|
|
2,916
|
|
1
|
|
Cash provided by (used in) investing activities
|
|
2,734
|
|
(8,489)
|
|
|
|
|
|
|
Financing
activities
|
|
|
|
|
|
Net increase
(decrease) in short-term borrowings
|
|
(31)
|
|
2,464
|
|
Proceeds from
short-term borrowings greater than three months
|
|
395
|
|
99
|
|
Payments of long-term
debt
|
|
(742)
|
|
(1)
|
|
Dividends
paid
|
|
(603)
|
|
(600)
|
|
Purchases of common
stock
|
|
(2,000)
|
|
(175)
|
|
AspenTech purchases of
common stock
|
|
—
|
|
(129)
|
|
Other, net
|
|
(55)
|
|
(45)
|
|
Cash provided by (used in) financing activities
|
|
(3,036)
|
|
1,613
|
|
|
|
|
|
|
Effect of exchange
rate changes on cash and equivalents
|
|
58
|
|
(15)
|
|
Increase (decrease)
in cash and equivalents
|
|
242
|
|
(5,733)
|
|
Beginning cash and
equivalents
|
|
1,804
|
|
8,051
|
|
Ending cash and
equivalents
|
|
$
2,046
|
|
$
2,318
|
|
|
|
|
|
|
|
|
Table
4
|
|
EMERSON AND
SUBSIDIARIES
|
|
SEGMENT SALES AND
EARNINGS
|
|
(DOLLARS IN MILLIONS,
UNAUDITED)
|
|
|
The following tables
show results for the Company's segments on an adjusted segment
EBITA basis and are intended to supplement the Company's results of
operations, including its segment earnings which are defined as
earnings before interest and taxes. The Company defines adjusted
segment and total segment EBITA as segment earnings excluding
intangibles amortization expense, and restructuring and related
expense. Adjusted segment and total segment EBITA, and adjusted
segment and total segment EBITA margin are measures used by
management and may be useful for investors to evaluate the
Company's segments' operational performance.
|
|
Quarter Ended March
31,
|
|
|
2023
|
|
2024
|
|
Reported
|
|
Underlying
|
|
|
Sales
|
|
|
|
|
|
|
|
|
|
Final
Control
|
$
992
|
|
$
1,051
|
|
6 %
|
|
7 %
|
|
|
Measurement &
Analytical
|
888
|
|
1,013
|
|
14 %
|
|
16 %
|
|
|
Discrete
Automation
|
683
|
|
632
|
|
(8) %
|
|
(7) %
|
|
|
Safety &
Productivity
|
361
|
|
365
|
|
1 %
|
|
1 %
|
|
|
Intelligent
Devices
|
$
2,924
|
|
$
3,061
|
|
5 %
|
|
6 %
|
|
|
|
|
|
|
|
|
|
|
|
Control Systems &
Software
|
623
|
|
687
|
|
11 %
|
|
12 %
|
|
|
Test &
Measurement
|
—
|
|
367
|
|
— %
|
|
— %
|
|
|
AspenTech
|
230
|
|
278
|
|
21 %
|
|
21 %
|
|
|
Software and
Control
|
$
853
|
|
$
1,332
|
|
56 %
|
|
14 %
|
|
|
|
|
|
|
|
|
|
|
|
Eliminations
|
(21)
|
|
(17)
|
|
|
|
|
|
|
Total
|
$
3,756
|
|
$
4,376
|
|
17 %
|
|
8 %
|
|
|
Sales Growth by
Geography
|
|
|
|
|
|
|
Quarter Ended March
31,
|
|
|
|
|
|
Americas
|
4 %
|
|
|
|
|
|
|
Europe
|
12 %
|
|
|
|
|
|
|
Asia, Middle East &
Africa
|
11 %
|
|
|
|
|
|
|
Table 4
cont.
|
|
|
Six Months Ended March
31,
|
|
2023
|
|
2024
|
|
Reported
|
|
Underlying
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
|
|
|
|
|
Final
Control
|
$1,854
|
|
$1,991
|
|
7 %
|
|
8 %
|
|
Measurement &
Analytical
|
1,637
|
|
1,960
|
|
20 %
|
|
22 %
|
|
Discrete
Automation
|
1,301
|
|
1,245
|
|
(4) %
|
|
(5) %
|
|
Safety &
Productivity
|
671
|
|
687
|
|
2 %
|
|
2 %
|
|
Intelligent
Devices
|
$5,463
|
|
$5,883
|
|
8 %
|
|
8 %
|
|
|
|
|
|
|
|
|
|
Control Systems &
Software
|
1,229
|
|
1,362
|
|
11 %
|
|
11 %
|
|
Test &
Measurement
|
—
|
|
749
|
|
— %
|
|
— %
|
|
AspenTech
|
473
|
|
535
|
|
13 %
|
|
13 %
|
|
Software and
Control
|
$1,702
|
|
$2,646
|
|
56 %
|
|
12 %
|
|
|
|
|
|
|
|
|
|
Eliminations
|
(36)
|
|
(36)
|
|
|
|
|
|
Total
|
$7,129
|
|
$8,493
|
|
19 %
|
|
9 %
|
|
Sales Growth by
Geography
|
|
|
|
|
|
|
|
|
Six Months Ended March
31,
|
|
|
|
|
|
Americas
|
6 %
|
|
|
|
|
|
|
|
Europe
|
11 %
|
|
|
|
|
|
|
|
Asia, Middle East &
Africa
|
13 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 4
cont.
|
|
|
Quarter Ended March
31,
|
|
Quarter Ended March
31,
|
|
2023
|
|
2024
|
|
As Reported
(GAAP)
|
|
Adjusted
EBITA
(Non-GAAP)
|
|
As Reported
(GAAP)
|
|
Adjusted
EBITA
(Non-GAAP)
|
|
Earnings
|
|
|
|
|
|
|
|
|
Final
Control
|
$
215
|
|
$
246
|
|
$
259
|
|
$
274
|
|
Margins
|
21.6 %
|
|
24.7 %
|
|
24.7 %
|
|
26.1 %
|
|
Measurement &
Analytical
|
229
|
|
234
|
|
274
|
|
287
|
|
Margins
|
25.8 %
|
|
26.5 %
|
|
27.0 %
|
|
28.3 %
|
|
Discrete
Automation
|
133
|
|
147
|
|
116
|
|
131
|
|
Margins
|
19.5 %
|
|
21.5 %
|
|
18.4 %
|
|
20.9 %
|
|
Safety &
Productivity
|
83
|
|
92
|
|
83
|
|
91
|
|
Margins
|
22.9 %
|
|
25.2 %
|
|
22.7 %
|
|
24.7 %
|
|
Intelligent
Devices
|
$
660
|
|
$
719
|
|
$
732
|
|
$
783
|
|
Margins
|
22.6 %
|
|
24.6 %
|
|
23.9 %
|
|
25.6 %
|
|
|
|
|
|
|
|
|
|
Control Systems &
Software
|
127
|
|
137
|
|
151
|
|
165
|
|
Margins
|
20.4 %
|
|
22.1 %
|
|
22.0 %
|
|
24.0 %
|
|
Test &
Measurement
|
—
|
|
—
|
|
(79)
|
|
78
|
|
Margins
|
— %
|
|
— %
|
|
(21.7) %
|
|
21.4 %
|
|
AspenTech
|
(54)
|
|
68
|
|
(8)
|
|
113
|
|
Margins
|
(23.4) %
|
|
29.5 %
|
|
(3.1) %
|
|
40.6 %
|
|
Software and
Control
|
$
73
|
|
$
205
|
|
$
64
|
|
$
356
|
|
Margins
|
8.6 %
|
|
24.1 %
|
|
4.7 %
|
|
26.7 %
|
|
|
|
|
|
|
|
|
|
Corporate items and
interest expense, net:
|
|
|
|
|
|
|
|
|
Stock
compensation
|
(40)
|
|
(40)
|
|
(73)
|
|
(59)
|
|
Unallocated pension and
postretirement costs
|
46
|
|
46
|
|
38
|
|
38
|
|
Corporate and
other
|
(47)
|
|
(55)
|
|
(103)
|
|
(46)
|
|
Gain on subordinated
interest
|
—
|
|
—
|
|
79
|
|
—
|
|
Loss on Copeland equity
method investment
|
—
|
|
—
|
|
(59)
|
|
—
|
|
Interest expense,
net
|
(53)
|
|
—
|
|
(57)
|
|
—
|
|
Interest income from
related party1
|
—
|
|
—
|
|
31
|
|
—
|
|
Pretax Earnings /
Adjusted EBITA
|
$
639
|
|
$
875
|
|
$
652
|
|
$
1,072
|
|
Margins
|
17.0 %
|
|
23.3 %
|
|
14.9 %
|
|
24.5 %
|
|
|
|
|
|
|
|
|
|
Supplemental Total
Segment Earnings:
|
|
|
|
|
|
|
|
|
Adjusted Total
Segment EBITA
|
|
|
$
924
|
|
|
|
$
1,139
|
|
Margins
|
|
|
24.6 %
|
|
|
|
26.0 %
|
|
|
|
|
|
|
|
|
|
1
Represents interest on the Copeland note
receivable.
|
|
Table 4
cont.
|
|
|
|
|
Quarter Ended March
31,
|
|
Quarter Ended March
31,
|
|
|
2023
|
|
2024
|
|
|
Amortization
of
Intangibles1
|
|
Restructuring
and
Related
Costs2
|
|
Amortization
of
Intangibles1
|
|
Restructuring
and
Related
Costs2
|
|
|
Final
Control
|
$
22
|
|
$
9
|
|
$
22
|
|
$
(7)
|
|
|
Measurement &
Analytical
|
5
|
|
—
|
|
12
|
|
1
|
|
|
Discrete
Automation
|
7
|
|
7
|
|
8
|
|
7
|
|
|
Safety &
Productivity
|
7
|
|
2
|
|
7
|
|
1
|
|
|
Intelligent
Devices
|
$
41
|
|
$
18
|
|
$
49
|
|
$
2
|
|
|
|
|
|
|
|
|
|
|
|
Control Systems &
Software
|
5
|
|
5
|
|
11
|
|
3
|
|
|
Test &
Measurement
|
—
|
|
—
|
|
141
|
|
16
|
|
|
AspenTech
|
122
|
|
—
|
|
121
|
|
—
|
|
|
Software and
Control
|
$
127
|
|
$
5
|
|
$
273
|
|
$
19
|
|
|
|
|
|
|
|
|
|
|
|
Corporate
|
—
|
|
3
|
|
—
|
|
12
|
3
|
|
Total
|
$
168
|
|
$
26
|
|
$
322
|
|
$
33
|
|
|
|
|
|
|
|
|
|
|
|
1
Amortization of intangibles includes $49
and $49 reported in cost of sales for the three months ended March
31, 2023 and 2024, respectively.
|
|
2
Restructuring and related costs includes
$7 and $3 reported in cost of sales and selling, general and
administrative expenses for the three months ended March 31, 2023
and 2024, respectively.
|
|
3
Corporate restructuring of $12 for the
three months ended March 31, 2024 includes $10 related to
integration-related stock compensation expense attributable to
NI.
|
|
|
|
|
|
Quarter Ended March
31,
|
|
Depreciation and
Amortization
|
2023
|
|
2024
|
|
Final
Control
|
$
45
|
|
$
39
|
|
Measurement &
Analytical
|
28
|
|
33
|
|
Discrete
Automation
|
22
|
|
21
|
|
Safety &
Productivity
|
15
|
|
15
|
|
Intelligent
Devices
|
110
|
|
108
|
|
|
|
|
|
Control Systems &
Software
|
24
|
|
28
|
|
Test &
Measurement
|
—
|
|
153
|
|
AspenTech
|
123
|
|
124
|
|
Software and
Control
|
147
|
|
305
|
|
|
|
|
|
Corporate
|
6
|
|
11
|
|
Total
|
$
263
|
|
$
424
|
|
Table
5
|
|
|
EMERSON AND
SUBSIDIARIES
|
|
ADJUSTED CORPORATE AND
OTHER SUPPLEMENTAL
|
|
(DOLLARS IN MILLIONS,
UNAUDITED)
|
|
|
The following table
shows the Company's stock compensation and corporate and other
expenses on an adjusted basis. The Company's definition of adjusted
stock compensation excludes integration-related stock compensation
expense. The Company's definition of adjusted corporate and other
excludes corporate restructuring and related costs, first year
purchase accounting related items and transaction fees, and certain
gains, losses or impairments. This metric is useful for reconciling
from total adjusted segment EBITA to the Company's consolidated
adjusted EBITA.
|
|
|
|
|
|
Quarter Ended March
31,
|
|
|
|
|
|
|
2023
|
|
2024
|
|
|
Stock
compensation (GAAP)
|
|
|
|
|
$
(40)
|
|
$
(73)
|
|
|
Integration-related stock compensation
expense
|
|
|
|
|
—
|
|
14
|
1
|
|
Adjusted stock
compensation (non-GAAP)
|
|
|
|
|
$
(40)
|
|
$
(59)
|
|
|
|
|
|
|
Quarter Ended March
31,
|
|
|
|
|
|
2023
|
|
2024
|
|
Corporate and
other (GAAP)
|
|
|
|
|
$
(47)
|
|
$
(103)
|
|
Corporate
restructuring and related costs
|
|
|
|
|
3
|
|
2
|
|
Acquisition /
divestiture costs
|
|
|
|
|
10
|
|
16
|
|
National
Instruments investment gain
|
|
|
|
|
(35)
|
|
—
|
|
Loss on
divestiture of business
|
|
|
|
|
—
|
|
39
|
|
AspenTech
Micromine purchase price hedge
|
|
|
|
|
14
|
|
—
|
|
Adjusted
corporate and other (non-GAAP)
|
|
|
|
|
$
(55)
|
|
$
(46)
|
|
|
|
|
|
|
|
|
|
1
Integration-related stock compensation expense relates to NI and
includes $10 reported as restructuring costs.
|
|
|
|
Table
6
|
|
EMERSON AND
SUBSIDIARIES
|
|
ADJUSTED EBITA &
EPS SUPPLEMENTAL
|
|
(AMOUNTS IN MILLIONS
EXCEPT PER SHARE, UNAUDITED)
|
|
|
The following tables,
which show results on an adjusted EBITA basis and diluted earnings
per share on an adjusted basis, are intended to supplement the
Company's discussion of its results of operations herein. The
Company defines adjusted EBITA as earnings excluding interest
expense, net, income taxes, intangibles amortization expense,
restructuring expense, first year purchase accounting related items
and transaction fees, gains or losses on the Copeland equity method
investment, and certain gains, losses or impairments. Adjusted
earnings per share excludes intangibles amortization expense,
restructuring expense, first year purchase accounting related items
and transaction-related costs, gains or losses on the Copeland
equity method investment, and certain gains, losses or impairments.
Adjusted EBITA, adjusted EBITA margin, and adjusted earnings per
share are measures used by management and may be useful for
investors to evaluate the Company's operational
performance.
|
|
Quarter Ended March
31,
|
|
2023
|
|
2024
|
|
Pretax
earnings
|
$
639
|
|
$
652
|
|
Percent of
sales
|
17.0 %
|
|
14.9 %
|
|
Interest expense,
net
|
53
|
|
57
|
|
Interest income from
related party1
|
—
|
|
(31)
|
|
Amortization of
intangibles
|
168
|
|
322
|
|
Restructuring and
related costs
|
26
|
|
33
|
|
Acquisition/divestiture fees and related
costs
|
10
|
|
20
|
|
Loss on divestiture of
business
|
—
|
|
39
|
|
Gain on subordinated
interest
|
—
|
|
(79)
|
|
National Instruments
investment gain
|
(35)
|
|
—
|
|
AspenTech Micromine
purchase price hedge
|
14
|
|
—
|
|
Loss on Copeland
equity method investment
|
—
|
|
59
|
|
Adjusted
EBITA
|
$
875
|
|
$
1,072
|
|
Percent of
sales
|
23.3 %
|
|
24.5 %
|
|
|
|
|
|
Quarter Ended March
31,
|
|
2023
|
|
2024
|
|
GAAP earnings from
continuing operations per share
|
$
0.92
|
|
$
0.87
|
|
Amortization of
intangibles
|
0.16
|
|
0.36
|
|
Restructuring and
related costs
|
0.04
|
|
0.05
|
|
Acquisition/divestiture fees and related
costs
|
0.01
|
|
0.03
|
|
Loss on divestiture of
business
|
—
|
|
0.07
|
|
Gain on subordinated
interest
|
—
|
|
(0.10)
|
|
National Instruments
investment gain
|
(0.05)
|
|
—
|
|
AspenTech Micromine
purchase price hedge
|
0.01
|
|
—
|
|
Loss on Copeland
equity method investment
|
—
|
|
0.08
|
|
Adjusted earnings
from continuing operations per share
|
$
1.09
|
|
$
1.36
|
|
Less: AspenTech
contribution to adjusted earnings per share
|
(0.04)
|
|
(0.10)
|
|
Adjusted earnings
per share excluding AspenTech contribution
|
$
1.05
|
|
$
1.26
|
|
|
|
|
|
1
Represents interest on the Copeland note
receivable
|
|
Table 6
cont.
|
|
Quarter Ended March 31,
2024
|
|
Pretax
Earnings
|
|
Income
Taxes
|
|
Earnings
from
Cont.
Ops.
|
|
Non-Controlling
Interests3
|
|
Net
Earnings
Common
Stockholders
|
|
Diluted
Earnings
Per
Share
|
|
As reported
(GAAP)
|
$
652
|
|
$
149
|
|
$
503
|
|
$
2
|
|
$
501
|
|
$
0.87
|
|
Amortization of
intangibles
|
322
|
1
|
72
|
|
250
|
|
41
|
|
209
|
|
0.36
|
|
Restructuring and
related costs
|
33
|
2
|
5
|
|
28
|
|
—
|
|
28
|
|
0.05
|
|
Acquisition/divestiture
fees and related costs
|
20
|
|
4
|
|
16
|
|
—
|
|
16
|
|
0.03
|
|
Loss on Copeland equity
method investment
|
59
|
|
13
|
|
46
|
|
—
|
|
46
|
|
0.08
|
|
Loss on divestiture of
business
|
39
|
|
(2)
|
|
41
|
|
—
|
|
41
|
|
0.07
|
|
Gain on subordinated
interest
|
(79)
|
|
(19)
|
|
(60)
|
|
—
|
|
(60)
|
|
(0.10)
|
|
Adjusted
(non-GAAP)
|
$
1,046
|
|
$
222
|
|
$
824
|
|
$
43
|
|
$
781
|
|
$
1.36
|
|
Interest expense,
net
|
57
|
|
|
|
|
|
|
|
|
|
|
|
Interest income from
related party4
|
(31)
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITA
(non-GAAP)
|
$
1,072
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
Amortization of intangibles includes $49
reported in cost of sales.
|
|
2
Restructuring and related costs includes
$3 reported in cost of sales and and selling, general and
administrative expenses.
|
|
3
Represents the non-controlling interest
in AspenTech applied to AspenTech's share of each adjustment
presented herein and eliminated from Emerson's consolidated
results.
|
|
4
Represents interest on the Copeland note
receivable.
|
|
Table
7
|
|
EMERSON AND
SUBSIDIARIES
|
|
ASPENTECH CONTRIBUTION
TO EMERSON RESULTS SUPPLEMENTAL
|
|
(AMOUNTS IN MILLIONS
EXCEPT PER SHARE, UNAUDITED)
|
|
|
The following tables
reconcile the financial results of AspenTech reported to its
shareholders with the amounts included in Emerson's consolidated
financial results. Emerson currently owns approximately 57 percent
of the common shares outstanding of AspenTech, a separately traded
public company (NASDAQ: AZPN), and consolidates AspenTech in its
financial results. The 43 percent non-controlling interest in
AspenTech is removed from Emerson's net earnings common
stockholders through the non-controlling interest line item.
AspenTech is also one of Emerson's segments and its GAAP segment
earnings is reconciled below to its consolidated impact to clarify
that certain items are reported outside of its segment earnings
within Emerson corporate, including interest income and stock
compensation.
|
|
Quarter Ended March 31,
2024
|
|
Pretax
Earnings
|
|
Income
Taxes
(Benefit)
|
|
Earnings
from
Cont.
Ops.
|
|
Non-Controlling
Interests4
|
|
Net
Earnings
Common
Stockholders
|
|
Diluted
Earnings
Per
Share
|
|
Standalone reporting
(GAAP)
|
$
(7)
|
1
|
$
(9)
|
|
$
2
|
|
|
|
|
|
|
|
Other
|
—
|
|
(1)
|
|
1
|
|
|
|
|
|
|
|
Reported in Emerson
consolidation (GAAP)
|
(7)
|
|
(10)
|
|
3
|
|
1
|
|
2
|
|
$
—
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangibles
|
121
|
2
|
26
|
|
95
|
|
41
|
|
54
|
|
0.10
|
|
Adjusted
(Non-GAAP)
|
$
114
|
|
$
16
|
|
$
98
|
|
$
42
|
|
$
56
|
|
$
0.10
|
|
Interest
income
|
(14)
|
3
|
|
|
|
|
|
|
|
|
|
|
Stock
compensation
|
13
|
3
|
|
|
|
|
|
|
|
|
|
|
Adjusted segment
EBITA (non-GAAP)
|
$
113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to
Segment EBIT
|
|
Pre-tax
earnings
|
$
(7)
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
(14)
|
3
|
|
|
|
|
|
|
|
|
|
|
Stock
compensation
|
13
|
3
|
|
|
|
|
|
|
|
|
|
|
Segment EBIT
(GAAP)
|
$
(8)
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangibles
|
121
|
2
|
|
|
|
|
|
|
|
|
|
|
Adjusted segment
EBITA (non-GAAP)
|
$
113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
Amount reflects AspenTech's pretax
earnings for the three months ended March 31, 2024 as reported in
its quarterly earnings release 8-K.
|
|
2
Amortization of intangibles includes $49
reported in cost of sales.
|
|
3
Reported in Emerson corporate line
items.
|
|
4
Represents the non-controlling interest
in AspenTech applied to each adjustment presented herein and
eliminated from Emerson's consolidated results.
|
|
|
|
|
Table
8
|
|
Reconciliations of
Non-GAAP Financial Measures & Other
|
|
Reconciliations of
Non-GAAP measures with the most directly comparable GAAP measure
(dollars in millions, except per share amounts). See tables 4
through 7 for additional non-GAAP reconciliations.
|
|
2024 Q2 Underlying
Sales Change
|
Reported
|
(Favorable) /
Unfavorable FX
|
(Acquisitions)
/
Divestitures
|
Underlying
|
|
Final
Control
|
6 %
|
1 %
|
— %
|
7 %
|
|
Measurement &
Analytical
|
14 %
|
1 %
|
1 %
|
16 %
|
|
Discrete
Automation
|
(8) %
|
1 %
|
— %
|
(7) %
|
|
Safety &
Productivity
|
1 %
|
— %
|
— %
|
1 %
|
|
Intelligent
Devices
|
5 %
|
1 %
|
— %
|
6 %
|
|
Control Systems &
Software
|
11 %
|
1 %
|
— %
|
12 %
|
|
Test &
Measurement
|
— %
|
— %
|
— %
|
— %
|
|
AspenTech
|
21 %
|
— %
|
— %
|
21 %
|
|
Software and
Control
|
56 %
|
1 %
|
(43) %
|
14 %
|
|
Emerson
|
17 %
|
1 %
|
(10) %
|
8 %
|
|
|
|
|
|
|
Six Months Ended
March 31, 2024 Underlying Sales Change
|
Reported
|
(Favorable) /
Unfavorable FX
|
(Acquisitions)
/
Divestitures
|
Underlying
|
|
Final
Control
|
7 %
|
— %
|
1 %
|
8 %
|
|
Measurement &
Analytical
|
20 %
|
— %
|
2 %
|
22 %
|
|
Discrete
Automation
|
(4) %
|
(1) %
|
— %
|
(5) %
|
|
Safety &
Productivity
|
2 %
|
— %
|
— %
|
2 %
|
|
Intelligent
Devices
|
8 %
|
— %
|
— %
|
8 %
|
|
Control Systems &
Software
|
11 %
|
— %
|
— %
|
11 %
|
|
Test &
Measurement
|
— %
|
— %
|
— %
|
— %
|
|
AspenTech
|
13 %
|
— %
|
— %
|
13 %
|
|
Software and
Control
|
56 %
|
— %
|
(44) %
|
12 %
|
|
Emerson
|
19 %
|
— %
|
(10) %
|
9 %
|
|
Underlying Growth
Guidance
|
2024 Q3
Guidance
|
2024
Guidance
|
|
Reported
(GAAP)
|
11% - 12.5%
|
15% - 16%
|
|
(Favorable) /
Unfavorable FX
|
~ 1 pts
|
~ 0.5 pts
|
|
(Acquisitions) /
Divestitures
|
~(9) pts
|
~ (10) pts
|
|
Underlying
(non-GAAP)
|
3% -
4.5%
|
5.5% -
6.5%
|
|
2023 Q2 Adjusted
Segment EBITA
|
EBIT
|
EBIT
Margin
|
Amortization
of
Intangibles
|
Restructuring
and Related
Costs
|
Adjusted
Segment
EBITA
|
Adjusted
Segment
EBITA
Margin
|
|
Final
Control
|
$
215
|
21.6 %
|
$
22
|
$
9
|
$
246
|
24.7 %
|
|
Measurement &
Analytical
|
229
|
25.8 %
|
5
|
—
|
234
|
26.5 %
|
|
Discrete
Automation
|
133
|
19.5 %
|
7
|
7
|
147
|
21.5 %
|
|
Safety &
Productivity
|
83
|
22.9 %
|
7
|
2
|
92
|
25.2 %
|
|
Intelligent
Devices
|
$
660
|
22.6 %
|
$
41
|
$
18
|
$
719
|
24.6 %
|
|
Control Systems &
Software
|
127
|
20.4 %
|
5
|
5
|
137
|
22.1 %
|
|
Test &
Measurement
|
—
|
— %
|
—
|
—
|
—
|
— %
|
|
AspenTech
|
(54)
|
(23.4) %
|
122
|
—
|
68
|
29.5 %
|
|
Software and
Control
|
$
73
|
8.6 %
|
$
127
|
$
5
|
$
205
|
24.1 %
|
|
2024 Q2 Adjusted
Segment EBITA
|
EBIT
|
EBIT
Margin
|
Amortization
of
Intangibles
|
Restructuring
and Related
Costs
|
Adjusted
Segment
EBITA
|
Adjusted
Segment
EBITA
Margin
|
|
Final
Control
|
$
259
|
24.7 %
|
$
22
|
$
(7)
|
$
274
|
26.1 %
|
|
Measurement &
Analytical
|
274
|
27.0 %
|
12
|
1
|
287
|
28.3 %
|
|
Discrete
Automation
|
116
|
18.4 %
|
8
|
7
|
131
|
20.9 %
|
|
Safety &
Productivity
|
83
|
22.7 %
|
7
|
1
|
91
|
24.7 %
|
|
Intelligent
Devices
|
$
732
|
23.9 %
|
$
49
|
$
2
|
$
783
|
25.6 %
|
|
Control Systems &
Software
|
151
|
22.0 %
|
11
|
3
|
165
|
24.0 %
|
|
Test &
Measurement
|
(79)
|
(21.7) %
|
141
|
16
|
78
|
21.4 %
|
|
AspenTech
|
(8)
|
(3.1) %
|
121
|
—
|
113
|
40.6 %
|
|
Software and
Control
|
$
64
|
4.7 %
|
$
273
|
$
19
|
$
356
|
26.7 %
|
|
Total Adjusted
Segment EBITA
|
|
2023
Q2
|
2024
Q2
|
|
Pretax earnings
(GAAP)
|
|
$
639
|
$
652
|
|
Margin
|
|
17.0 %
|
14.9 %
|
|
Corporate items and
interest expense, net
|
|
94
|
144
|
|
Amortization of
intangibles
|
|
168
|
322
|
|
Restructuring and
related costs
|
|
23
|
21
|
|
Adjusted segment
EBITA (non-GAAP)
|
|
$
924
|
$
1,139
|
|
Margin
|
|
24.6 %
|
26.0 %
|
|
Free Cash
Flow
|
|
2023
Q2
|
2024
Q2
|
|
2024E
($ in
billions)
|
|
|
Operating cash flow
(GAAP)
|
|
$
575
|
$
757
|
|
~ $
3.1
|
|
|
Capital
expenditures
|
|
(62)
|
(82)
|
|
~(0.4)
|
|
|
Free cash flow
(non-GAAP)
|
|
$
513
|
$
675
|
|
~
$2.7
|
|
|
|
|
|
|
|
|
|
|
Note 1: Underlying
sales and orders exclude the impact of currency translation and
significant acquisitions and divestitures.
|
|
Note 2: All fiscal year
2024E figures are approximate, except where range is
given.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/emerson-reports-second-quarter-2024-results-updates-2024-outlook-302138997.html
SOURCE Emerson