株探米国株
日本語 英語
エドガーで原本を確認する
0000032604falseCommon Stock of $0.50 par value per shareEMRCHX00000326042024-02-072024-02-070000032604exch:XNYSemr:CommonStockof0.50parvaluepershareMember2024-02-072024-02-070000032604exch:XNYSemr:A0.375Notesdue2024Member2024-02-072024-02-070000032604exch:XNYSemr:A1.250Notesdue2025Member2024-02-072024-02-070000032604exch:XNYSemr:A2.000Notesdue2029Member2024-02-072024-02-070000032604emr:CommonStockof0.50parvaluepershareMemberexch:XCHI2024-02-072024-02-07

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_______________
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15 (d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event
reported): February 7, 2024
Emerson Electric Co.
-------------------------------------------------
(Exact Name of Registrant as Specified in Charter)
Missouri 1-278 43-0259330
---------------------------------
(State or Other Jurisdiction of Incorporation)
-------------------
(Commission
---------------------------
(I.R.S. Employer Identification Number)
File Number)
8000 West Florissant Avenue  
St. Louis, Missouri 63136
------------------------------------------------
(Address of Principal Executive Offices)
------------------
(Zip Code)
Registrant’s telephone number, including area code:
(314) 553-2000
------------------------------------------
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐      Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐      Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐      Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐      Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class  Trading Symbol(s) Name of each exchange on which registered
Common Stock of $0.50 par value per share  EMR New York Stock Exchange
NYSE Chicago
0.375% Notes due 2024 EMR 24 New York Stock Exchange
1.250% Notes due 2025 EMR 25A New York Stock Exchange
2.000% Notes due 2029 EMR 29 New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
☐ Emerging growth company  
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐    



Item 2.02 Results of Operations and Financial Condition
 
Quarterly Results Press Release
 
On Wednesday, February 7, 2024, a press release was issued regarding the first quarter results of Emerson Electric Co. (the “Company”). A copy of this press release is furnished with this Current Report on Form 8-K as Exhibit 99.1.

References to underlying orders in the press release refer to the Company's trailing three-month average orders growth versus the prior year, excluding currency, and significant acquisitions and divestitures.
 
Non-GAAP Financial Measures
 
The press release contains non-GAAP financial measures as such term is defined in Regulation G under the rules of the Securities and Exchange Commission. While the Company believes these non-GAAP financial measures are useful in evaluating the Company, this information should be considered as supplemental in nature and not as a substitute for or superior to the related financial information prepared in accordance with GAAP. Further, these non-GAAP financial measures may differ from similarly titled measures presented by other companies. The reasons management believes that these non-GAAP financial measures provide useful information are set forth in the Company’s most recent Form 10-K filed with the Securities and Exchange Commission and in the press release furnished with this Form 8-K.

Forward-Looking and Cautionary Statements

Statements in the 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 expectations for its consolidated results, other than as noted herein.

Item 9.01 Financial Statements and Exhibits
 
(d) Exhibits.
 
Exhibit Number    Description of Exhibits
     
99.1  
104 Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document.
 



SIGNATURE
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
  EMERSON ELECTRIC CO.
(Registrant)
   
Date: February 7, 2024 By: /s/ John A. Sperino
   
John A. Sperino
Vice President and
Assistant Secretary

  

EX-99.1 2 a2024q1release_ex991.htm EX-99.1 Document

emrprlogo2a.jpg
Emerson Reports First Quarter 2024 Results; Updates 2024 Outlook
ST. LOUIS (February 7, 2024) - Emerson (NYSE: EMR) today reported results1 for its first quarter ended December 31, 2023 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 March 11, 2024 to stockholders of record on February 16, 2024.
(dollars in millions, except per share) 2023 Q1 2024 Q1 Change
Underlying Orders2
4%
Net Sales $3,373 $4,117 22%
Underlying Sales3
10%
Pretax Earnings $422 $139
Margin 12.5% 3.4% (910) bps
Adjusted Segment EBITA4
$765 $1,014
Margin 22.7% 24.6% 190 bps
GAAP Earnings Per Share $0.56 $0.25 (55)%
Adjusted Earnings Per Share5
$0.78 $1.22 56%
Operating Cash Flow $302 $444 47%
Free Cash Flow $243 $367 51%
Management Commentary
“Emerson's first quarter results exceeded expectations in key financial metrics including underlying sales, operating leverage and adjusted earnings per share,” said Emerson President and Chief Executive Officer Lal Karsanbhai. “Our strong start to the year, continued focus on execution, and resilient process and hybrid demand provide the confidence to update our 2024 outlook.”
Karsanbhai continued, “NI, now referred to as Test & Measurement, started the year strong delivering robust sales and margins. We have increased and accelerated our synergy plan in Test & Measurement and remain focused on creating value.”
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 Q2 2024
Net Sales Growth 12.5% - 14.5% 14.5% - 17.0%
Underlying Sales Growth 3.5% - 5.5% 4.5% - 6.5%
Earnings Per Share $0.68 - $0.72 $2.80 - $2.95
Amortization of Intangibles ~$0.35 ~$1.42
Restructuring and Related Costs ~$0.09 ~$0.34
Loss on Copeland Equity Method Investment ~$0.06 ~$0.20
Amortization of Acquisition-related Inventory Step-up --- $0.38
Acquisition / Divestiture Fees and Related Costs ~$0.04 ~$0.26
Discrete Tax Benefits --- ($0.10)
Adjusted Earnings Per Share $1.22 - $1.26 $5.30 - $5.45
Operating Cash Flow $3.0B - $3.1B
Free Cash Flow $2.6B - $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 fees and related costs, discrete tax benefits, an AspenTech Micromine purchase price hedge, and write-offs associated with Emerson's Russia exit.


Page 2
Conference Call
Today, beginning at 8:00 a.m. Central Time / 9:00 a.m. Eastern Time, Emerson management will discuss the first 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)


Page 3
Table 1
EMERSON AND SUBSIDIARIES
CONSOLIDATED OPERATING RESULTS
(AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)
Quarter Ended Dec 31
2022 2023
Net sales $ 3,373  $ 4,117 
Cost and expenses
     Cost of sales 1,753  2,201 
     SG&A expenses 1,030  1,277 
     Other deductions, net 120  487 
     Interest expense, net 48  44 
     Interest income from related party1
—  (31)
Earnings from continuing operations before income taxes 422  139 
Income taxes 98 
Earnings from continuing operations 324  132 
Discontinued operations, net of tax 2,002  — 
Net earnings 2,326  132 
Less: Noncontrolling interests in subsidiaries (5) (10)
Net earnings common stockholders $ 2,331  $ 142 
Earnings common stockholders
Earnings from continuing operations $ 329  $ 142 
Discontinued operations 2,002  — 
Net earnings common stockholders $ 2,331  $ 142 
Diluted avg. shares outstanding 586.7  573.3 
Diluted earnings per share common stockholders
Earnings from continuing operations $ 0.56  $ 0.25 
Discontinued operations 3.41  — 
Diluted earnings per common share $ 3.97  $ 0.25 
Quarter Ended Dec 31
2022 2023
Other deductions, net
Amortization of intangibles $ 118  $ 274 
Restructuring costs 10  83 
Other (8) 130 
Total $ 120  $ 487 
1 Represents interest on the Copeland note receivable



Page 4
Table 2
EMERSON AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(DOLLARS IN MILLIONS, UNAUDITED)
Sept 30, 2023 Dec 31, 2023
Assets
     Cash and equivalents $ 8,051  $ 2,076 
     Receivables, net 2,518  2,759 
     Inventories 2,006  2,432 
     Other current assets 1,244  1,399 
Total current assets 13,819  8,666 
     Property, plant & equipment, net 2,363  2,701 
     Goodwill 14,480  17,983 
     Other intangible assets 6,263  11,270 
     Copeland note receivable and equity investment 3,255  3,253 
     Other 2,566  2,640 
Total assets $ 42,746  $ 46,513 
Liabilities and equity
     Short-term borrowings and current maturities of long-term debt $ 547  $ 3,227 
     Accounts payable 1,275  1,234 
     Accrued expenses 3,210  3,304 
Total current liabilities 5,032  7,765 
     Long-term debt 7,610  7,632 
     Other liabilities 3,506  4,561 
Equity
     Common stockholders' equity 20,689  20,674 
     Noncontrolling interests in subsidiaries 5,909  5,881 
Total equity 26,598  26,555 
Total liabilities and equity $ 42,746  $ 46,513 


Page 5
Table 3
EMERSON AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLARS IN MILLIONS, UNAUDITED)
Three Months Ended Dec 31
  2022 2023
Operating activities    
Net earnings $ 2,326  $ 132 
Earnings from discontinued operations, net of tax (2,002)
Adjustments to reconcile net earnings to net cash provided by operating activities:
        Depreciation and amortization 260 422
        Stock compensation 102 74
        Amortization of acquisition-related inventory step-up 231
        Changes in operating working capital (289) (247)
        Other, net (95) (168)
            Cash from continuing operations 302 444
            Cash from discontinued operations 116 (29)
            Cash provided by operating activities 418 415
Investing activities
Capital expenditures (59) (77)
Purchases of businesses, net of cash and equivalents acquired (8,339)
Proceeds from subordinated interest 15  — 
Other, net (23) (37)
    Cash from continuing operations (67) (8,453)
    Cash from discontinued operations 2,953 1
    Cash provided by (used in) investing activities 2,886 (8,452)
Financing activities
Net increase (decrease) in short-term borrowings (539) 2,647
Payments of long-term debt (9)
Dividends paid (306) (300)
Purchases of common stock (2,000) (175)
AspenTech purchases of common stock (72)
Other, net (41) (45)
    Cash provided by (used in) financing activities (2,895) 2,055
Effect of exchange rate changes on cash and equivalents 58 7
Increase (decrease) in cash and equivalents 467 (5,975)
Beginning cash and equivalents 1,804 8,051
Ending cash and equivalents $ 2,271  $ 2,076 


Page 6
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 Dec 31
2022 2023 Reported Underlying
Sales
Final Control $ 862  $ 940  % %
Measurement & Analytical 749  947  26  % 28  %
Discrete Automation 618  613  (1) % (2) %
Safety & Productivity 310  322  % %
Intelligent Devices $ 2,539  $ 2,822  11  % 11  %
Control Systems & Software 606  675  11  % 11  %
Test & Measurement —  382  —  % —  %
AspenTech 243  257  % %
Software and Control $ 849  $ 1,314  55  % %
Eliminations (15) (19)
Total $ 3,373  $ 4,117  22  % 10  %



Sales Growth by Geography
Quarter Ended Dec 31
Americas %
Europe 10  %
Asia, Middle East & Africa 15  %













Page 7
Table 4 cont.
Quarter Ended Dec 31 Quarter Ended Dec 31
2022 2023
As Reported (GAAP) Adjusted EBITA
(Non-GAAP)
As Reported (GAAP) Adjusted EBITA
(Non-GAAP)
Earnings
Final Control $ 158 $ 184 $ 194 $ 223
 Margins 18.4  % 21.4  % 20.6  % 23.6  %
Measurement & Analytical 175 181 235 258
 Margins 23.4  % 24.1  % 24.9  % 27.3  %
Discrete Automation 121 129 97 116
 Margins 19.6  % 21.0  % 15.8  % 18.9  %
Safety & Productivity 63 69 68 74
 Margins 20.4  % 22.4  % 21.1  % 23.1  %
Intelligent Devices $ 517 $ 563 $ 594 $ 671
 Margins 20.4  % 22.2  % 21.0  % 23.8  %
Control Systems & Software 107 114 149 155
 Margins 17.6  % 18.7  % 22.1  % 23.1  %
Test & Measurement —  —  (78) 101
 Margins —  % —  % (20.4) % 26.5  %
AspenTech (33) 88 (35) 87
 Margins (13.6) % 36.6  % (13.7) % 33.6  %
Software and Control $ 74 $ 202 $ 36 $ 343
 Margins 8.7  % 23.8  % 2.8  % 26.1  %
Corporate items and interest expense, net:
Stock compensation (102) (102) (74) (44)
Unallocated pension and postretirement costs 45  45  31  31 
Corporate and other (64) (44) (399) (38)
Loss on Copeland equity method investment —  —  (36) — 
Interest expense, net (48) —  (44) — 
Interest income from related party1
—  —  31  — 
Pretax Earnings / Adjusted EBITA $ 422 $ 664 $ 139 $ 963
 Margins 12.5  % 19.7  % 3.4  % 23.4  %
Supplemental Total Segment Earnings:
Adjusted Total Segment EBITA $ 765 $ 1,014
 Margins 22.7  % 24.6  %
1 Represents interest on the Copeland note receivable.


Page 8
Table 4 cont.

Quarter Ended Dec 31 Quarter Ended Dec 31
2022 2023
Amortization of
Intangibles1
Restructuring
and
Related Costs2
Amortization of
Intangibles1
Restructuring
and
Related Costs2
Final Control $ 22  $ $ 22  $
Measurement & Analytical 5 1 20
Discrete Automation 7 1 9 10
Safety & Productivity 6 —  6 — 
Intelligent Devices $ 40  $ $ 57  $ 20 
Control Systems & Software 6 5 1
Test & Measurement —  139 40 
AspenTech 121 —  122 — 
Software and Control $ 127  $ $ 266  $ 41 
Corporate —  8 —  26 3
Total $ 167  $ 15  $ 323  $ 87 
1 Amortization of intangibles includes $49 and $49 reported in cost of sales for the three months ended December 31, 2022 and 2023, respectively.
2 Restructuring and related costs includes $5 and $4 reported in cost of sales for the three months ended December 31, 2022 and 2023, respectively.
3 Corporate restructuring of $26 for the three months ended December 31, 2023 is comprised entirely of integration-related stock compensation expense attributable to NI.
Quarter Ended Dec 31
Depreciation and Amortization 2022 2023
Final Control $ 45  $ 40 
Measurement & Analytical 30  40 
Discrete Automation 21  22 
Safety & Productivity 14  14 
Intelligent Devices 110  116 
Control Systems & Software 21  21 
Test & Measurement —  151 
AspenTech 123  123 
Software and Control 144  295 
Corporate 11 
Total $ 260  $ 422 






Page 9
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 Dec 31
2022 2023
 Stock compensation (GAAP) $ (102) $ (74)
 Integration-related stock compensation expense 30 1
 Adjusted stock compensation (non-GAAP) $ (102) $ (44)
Quarter Ended Dec 31
2022 2023
 Corporate and other (GAAP) $ (64) $ (399)
 Corporate restructuring and related costs 8
 Acquisition / divestiture costs 130 
 Amortization of acquisition-related inventory step-up 231 
 Russia business exit 47  — 
 AspenTech Micromine purchase price hedge (35)
 Adjusted corporate and other (non-GAAP) $ (44) $ (38)
1 Integration-related stock compensation expense relates to NI and includes $26 reported as restructuring costs.




Page 10
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 Dec 31
2022 2023
Pretax earnings $ 422 $ 139
Percent of sales 12.5  % 3.4  %
Interest expense, net 48 44
Interest income from related party1
(31)
Amortization of intangibles 167 323
Restructuring and related costs 15 87
Acquisition/divestiture fees and related costs 134
Amortization of acquisition-related inventory step-up 231
Loss on Copeland equity method investment 36
Russia business exit 47
AspenTech Micromine purchase price hedge (35)
Adjusted EBITA $ 664 $ 963
Percent of sales 19.7  % 23.4  %
Quarter Ended Dec 31
2022 2023
GAAP earnings from continuing operations per share $ 0.56 $ 0.25
Amortization of intangibles 0.15 0.36
Restructuring and related costs 0.02 0.12
Acquisition/divestiture fees and related costs 0.17
Amortization of acquisition-related inventory step-up 0.38
Loss on Copeland equity method investment 0.04
Discrete taxes (0.10)
Russia business exit 0.08
AspenTech Micromine purchase price hedge (0.03)
Adjusted earnings from continuing operations per share $ 0.78 $ 1.22
Less: AspenTech contribution to adjusted earnings per share (0.07)
Adjusted earnings per share excluding AspenTech contribution $ 1.15
1 Represents interest on the Copeland note receivable


Page 11
Table 6 cont.
Quarter Ended December 31, 2023
Pretax
Earnings
Income
Taxes
Earnings from
Cont.
Ops.
Non-Controlling
Interests3
Net
Earnings
Common
Stockholders
Diluted
Earnings
Per
Share
As reported (GAAP) $ 139  $ $ 132  $ (10) $ 142  $ 0.25 
Amortization of intangibles 323
1
74 249 41 208 0.36
Restructuring and related costs 87
2
18 69 —  69 0.12
Acquisition/divestiture fees and related costs 134 38 96 —  96 0.17
Amortization of acquisition-related inventory step-up 231 14 217 —  217 0.38
Loss on Copeland equity method investment 36 9 27 —  27 0.04
Discrete taxes 57 (57) —  (57) (0.10)
Adjusted (non-GAAP) $ 950  $ 217  $ 733  $ 31  $ 702  $ 1.22 
Interest expense, net 44 
Interest income from related party4
(31)
Adjusted EBITA (non-GAAP) $ 963 
1 Amortization of intangibles includes $49 reported in cost of sales.
2 Restructuring and related costs includes $4 reported in cost of sales.
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.



Page 12
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 December 31, 2023
Pretax
Earnings
Income
Taxes
(Benefit)
Earnings from
Cont.
Ops.
Non-Controlling
Interests4
Net
Earnings
Common
Stockholders
Diluted
Earnings
Per
Share
Standalone reporting (GAAP) $ (37) 1 $ (15) $ (22)
 Other (2) (2)
Reported in Emerson consolidation (GAAP) (39) (15) (24) (10) (14) $ (0.02)
Adjustments:
Amortization of intangibles 122  2 27

95  41 54 0.09
Adjusted (Non-GAAP) $ 83  $ 12  $ 71  $ 31  $ 40  $ 0.07 
 Interest income (12) 3
 Stock compensation 16 3
Adjusted segment EBITA (non-GAAP) $ 87 
Reconciliation to Segment EBIT
Pre-tax earnings $ (39)
Interest income (12) 3
Stock compensation 16 3
Segment EBIT (GAAP) $ (35)
Amortization of intangibles 122 2
Adjusted segment EBITA (non-GAAP) $ 87 
1 Amount reflects AspenTech's pretax earnings for the three months ended December 31, 2023 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.


Page 13
Reconciliations of Non-GAAP Financial Measures & Other Table 8
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 Q1 Underlying Sales Change Reported (Favorable) / Unfavorable FX (Acquisitions) Divestitures Underlying
Final Control % (1) % —  % % %
Measurement & Analytical 26  % —  % —  % % 28  %
Discrete Automation (1) % (1) % —  % —  % (2) %
Safety & Productivity % (1) % —  % —  % %
Intelligent Devices 11  % (1) % —  % % 11  %
Control Systems & Software 11  % (1) % —  % % 11  %
Test & Measurement —  % —  % —  % —  % —  %
AspenTech % —  % —  % —  % %
Software and Control 55  % (1) % (46) % % %
Emerson 22  % (1) % (12) % % 10  %
Underlying Growth Guidance 2024 Q2 Guidance 2024
Guidance
Reported (GAAP) 12.5% - 14.5% 14.5% - 17%
(Favorable) / Unfavorable FX ~- pts ~- pts
(Acquisitions) ~(9) pts (10.0) - (10.5) pts
Divestitures ~- pts ~- pts
Underlying (non-GAAP) 3.5% - 5.5% 4.5% - 6.5%
2023 Q1 Adjusted Segment EBITA EBIT EBIT
Margin
Amortization
of
Intangibles
Restructuring and Related Costs Adjusted Segment EBITA Adjusted Segment EBITA Margin
Final Control $ 158  18.4  % $ 22  $ $ 184  21.4  %
Measurement & Analytical 175  23.4  % 181  24.1  %
Discrete Automation 121  19.6  % 129  21.0  %
Safety & Productivity 63  20.4  % —  69  22.4  %
Intelligent Devices $ 517  20.4  % $ 40  $ $ 563  22.2  %
Control Systems & Software 107  17.6  % 114  18.7  %
Test & Measurement —  —  % —  —  —  —  %
AspenTech (33) (13.6) % 121  —  88  36.6  %
Software and Control $ 74  8.7  % $ 127  $ $ 202  23.8  %
2024 Q1 Adjusted Segment EBITA EBIT EBIT
Margin
Amortization
of
Intangibles
Restructuring and Related Costs Adjusted Segment EBITA Adjusted Segment EBITA Margin
Final Control $ 194  20.6  % $ 22  $ $ 223  23.6  %
Measurement & Analytical 235  24.9  % 20  258  27.3  %
Discrete Automation 97  15.8  % 10  116  18.9  %
Safety & Productivity 68  21.1  % —  74  23.1  %
Intelligent Devices $ 594  21.0  % $ 57  $ 20  $ 671  23.8  %
Control Systems & Software 149  22.1  % 155  23.1  %
Test & Measurement (78) (20.4) % 139  40  101  26.5  %
AspenTech (35) (13.7) % 122  —  87  33.6  %
Software and Control $ 36  2.8  % $ 266  $ 41  $ 343  26.1  %


Page 14

Total Adjusted Segment EBITA 2023 Q1 2024 Q1
Pretax earnings (GAAP) $ 422 $ 139
Margin 12.5  % 3.4  %
Corporate items and interest expense, net 169 491
Amortization of intangibles 167 323
Restructuring and related costs 7 61
Adjusted segment EBITA (non-GAAP) $ 765 $ 1,014
Margin 22.7  % 24.6  %


Free Cash Flow 2023 Q1 2024 Q1 2024E
($ in billions)
Operating cash flow (GAAP) $ 302  $ 444  $3.0 - $3.1
Capital expenditures (59) (77) ~(0.4)
Free cash flow (non-GAAP) $ 243  $ 367  $2.6 - $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.