Emerson Reports Fourth Quarter and Full Year 2022 Results; Provides Initial 2023 Outlook
Emerson reports Q4 net sales of $5.4 billion, a rise of 8% year-over-year, with underlying sales up 12%. Full-year net sales reached $19.6 billion, also up 8%, while GAAP EPS increased by 12% to $1.24 for Q4 and surged 42% to $5.41 for the full year. Operating cash flow for Q4 was $1.2 billion, a 42% increase. The company announced the closure of its InSinkErator divestiture and plans to report Climate Technologies as a discontinuing operation starting in 2023. Projected earnings from these operations for 2023 are expected to be between $10 billion and $11 billion.
- Q4 net sales increased to $5.4 billion, up 8% year-over-year.
- Full-year net sales reached $19.6 billion, showing an 8% increase.
- Q4 GAAP EPS was $1.24, reflecting a 12% growth; adjusted EPS was $1.53, up 16%.
- Full-year GAAP EPS rose significantly by 42% to $5.41.
- Operating cash flow in Q4 was $1.2 billion, a 42% increase; free cash flow was $1.0 billion, up 63%.
- Declaring an increase in quarterly dividend to $0.52 per share, marking 66 years of consecutive dividend growth.
- Full-year operating cash flow decreased by 18% to $2.9 billion, and free cash flow fell by 20% to $2.4 billion.
- Increased working capital due to higher sales and supply chain constraints negatively impacted cash flow.
-
Fourth quarter net sales were
, up 8 percent from the year prior; underlying sales1 were up 12 percent$5.4 billion -
Full year net sales were
, up 8 percent from the year prior; underlying sales were up 9 percent$19.6 billion -
Fourth quarter GAAP EPS was
, up 12 percent from the year prior; adjusted EPS2 was$1.24 , up 16 percent$1.53 -
Full year GAAP EPS was
, up 42 percent from the year prior; adjusted EPS was$5.41 , up 16 percent$5.25 - InSinkErator divestiture expected to close today
-
Completed 66th year of consecutive increased quarterly dividends per share; declared increase of quarterly cash dividend to
per share of common stock payable$0.52 December 9, 2022 to stockholders of recordNovember 11, 2022
Fourth quarter net sales were up 8 percent and underlying sales were up 12 percent. The
Fourth quarter pretax margin of 16.9 percent was up 20 basis points. Adjusted EBITA margin3 was 23.3 percent, up 260 basis points. Full year pretax margin of 20.8 percent was up 480 basis points. Adjusted EBITA margin was 21.6 percent, up 180 basis points.
Fourth quarter earnings per share were
Fourth quarter operating cash flow was
“Fiscal 2022 was a transformational year for Emerson. We made significant progress on our portfolio and culture transformation while maintaining our world-class operational execution,” said Emerson President and Chief Executive Officer Lal Karsanbhai. “Today's announcement to divest the Climate Technologies business is a critical milestone in positioning Emerson to be a global pure-play automation leader. We are energized by the growth and value creation opportunities enabled by our leading capabilities in intelligent devices, control systems and software.”
“Emerson closed out a strong 2022 with 9 percent growth in underlying sales and a 16 percent increase in adjusted earnings per share,” Karsanbhai continued. “Continued strength in automation demand and our robust backlog give us confidence in our 2023 sales guidance. Our operational execution will also lead to strong margins and cash flow conversion. Finally, I would like to thank our global employees for their hard work throughout 2022 and I look forward to future success as a global automation leader.”
Business Platform Results
Automation Solutions4 September trailing three-month underlying orders5 were up 6 percent and backlog of
Fourth quarter net sales were up 7 percent, with underlying sales up 13 percent. The
Fourth quarter segment EBIT margin increased 290 basis points to 22.3 percent and adjusted segment EBITA6 margin increased 190 basis points to 24.6 percent. Full year segment EBIT margin increased 270 basis points to 20.0 percent and adjusted segment EBITA margin increased 190 basis points to 22.2 percent.
Commercial & Residential Solutions September trailing three-month underlying orders were up 7 percent and backlog of
Fourth quarter net sales increased 2 percent, with underlying sales up 10 percent. The
Fourth quarter segment EBIT margin increased 230 basis points to 20.4 percent and adjusted segment EBITA margin increased 250 basis points to 21.9 percent. Full year segment EBIT margin decreased 60 basis points to 19.9 percent and adjusted segment EBITA margin decreased 70 basis points to 20.9 percent.
2023 Updated Outlook
Following the announcement of its Climate Technologies divestiture, Emerson will report financial results for Climate Technologies, InSinkErator and
The Company's 2023 continuing operations after the Climate Technologies divestiture (assumed to close
The 2023 outlook assumes approximately
The following tables summarize 2022 financials for continuing operations8 and fiscal year 2023 guidance framework for continuing operations8. Guidance figures are approximate.
2022 Results
|
2022 Q1
|
2022 Q1
|
2022
|
2022
|
|
|
|
|
|
Earnings Per Share |
|
|
|
|
Adjusted Earnings Per Share |
|
|
|
|
2023 Guidance - Continuing Operations8
|
2023 Q1 |
2023 |
Net Sales Growth |
|
|
Underlying Sales Growth |
|
|
Earnings Per Share9 |
|
|
Restructuring / Related Costs |
|
|
Amortization of Intangibles |
|
|
Interest on Note Receivable From Climate Technologies |
--- |
~( |
Interest Income on Undeployed Proceeds |
--- |
~( |
Adjusted Earnings Per Share |
|
|
Notes:
1 Underlying sales excludes the impact of currency translation, and acquisitions and divestitures completed through
2 Adjusted EPS excludes restructuring, a gain on subordinated interest, first year purchase accounting, transaction and
3 Adjusted EBITA margin excludes restructuring, a gain on subordinated interest, first year purchase accounting, transaction and
4 Automation Solutions net sales, backlog, segment EBIT margin and adjusted segments EBITA margin does not include Emerson's businesses contributed to
5 Trailing three-month underlying orders does not include 6 Adjusted segment EBITA margin excludes restructuring and intangible amortization expense.
7 The
8 Following the announcement of its Climate Technologies divestiture, Emerson will report financial results for Climate Technologies, InSinkErator and
9 2023 earnings per share guidance from continuing operations excludes any potential impact from the |
Upcoming Investor Events
Today, beginning at
Emerson will hold an in-person and virtual investor conference on
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 Company's ability to successfully complete on the terms and conditions contemplated, and the financial impact of, the proposed Climate Technologies transaction, the proposed sale of its InSinkErator food waste disposal business, the scope, duration and ultimate impacts of the COVID-19 pandemic and the
(tables attached)
|
|
|
|
|
Table 1 |
EMERSON AND SUBSIDIARIES |
|||||
CONSOLIDATED OPERATING RESULTS |
|||||
(AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) |
|||||
|
|
|
|
|
|
|
Quarter Ended |
|
Percent |
||
|
2021 |
|
2022 |
|
Change |
|
|
|
|
|
|
Net sales |
|
|
|
|
|
Cost of sales |
2,951 |
|
3,043 |
|
|
SG&A expenses |
1,054 |
|
1,136 |
|
|
Gain on sale of business |
— |
|
(3) |
|
|
Other deductions, net |
75 |
|
227 |
|
|
Interest expense, net |
39 |
|
53 |
|
|
Earnings before income taxes |
828 |
|
904 |
|
|
Income taxes |
154 |
|
196 |
|
|
Net earnings |
674 |
|
708 |
|
|
Less: Noncontrolling interests in subsidiaries |
4 |
|
(32) |
|
|
Net earnings common stockholders |
|
|
|
|
|
|
|
|
|
|
|
Diluted avg. shares outstanding |
600.5 |
|
594.5 |
|
|
|
|
|
|
|
|
Diluted earnings per share common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
||
|
2021 |
|
2022 |
|
|
Other deductions, net |
|
|
|
|
|
Amortization of intangibles |
|
|
|
|
|
Restructuring costs |
39 |
|
36 |
|
|
Other |
(41) |
|
57 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
Table 2 |
EMERSON AND SUBSIDIARIES |
|||||
CONSOLIDATED OPERATING RESULTS |
|||||
(AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) |
|||||
|
|
|
|
|
|
|
Year Ended |
|
Percent |
||
|
2021 |
|
2022 |
|
Change |
|
|
|
|
|
|
Net sales |
|
|
|
|
|
Cost of sales |
10,673 |
|
11,441 |
|
|
SG&A expenses |
4,179 |
|
4,248 |
|
|
Gain on subordinated interest |
— |
|
(453) |
|
|
Gain on sale of business |
— |
|
(486) |
|
|
Other deductions, net |
318 |
|
601 |
|
|
Interest expense, net |
154 |
|
193 |
|
|
Earnings before income taxes |
2,912 |
|
4,085 |
|
|
Income taxes |
585 |
|
855 |
|
|
Net earnings |
2,327 |
|
3,230 |
|
|
Less: Noncontrolling interests in subsidiaries |
24 |
|
(1) |
|
|
Net earnings common stockholders |
|
|
|
|
|
|
|
|
|
|
|
Diluted avg. shares outstanding |
601.8 |
|
596.3 |
|
|
|
|
|
|
|
|
Diluted earnings per share common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
||
|
2021 |
|
2022 |
|
|
Other deductions, net |
|
|
|
|
|
Amortization of intangibles |
|
|
|
|
|
Restructuring costs |
150 |
|
86 |
|
|
Other |
(132) |
|
158 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Other for the year end |
|
|
|
Table 3 |
EMERSON AND SUBSIDIARIES |
|||
CONSOLIDATED BALANCE SHEETS |
|||
(DOLLARS IN MILLIONS, UNAUDITED) |
|||
|
|
|
|
|
Quarter Ended |
||
|
2021 |
|
2022 |
Assets |
|
|
|
Cash and equivalents |
|
|
|
Receivables, net |
2,971 |
|
3,008 |
Inventories |
2,050 |
|
2,191 |
Other current assets |
1,057 |
|
1,503 |
Total current assets |
8,432 |
|
8,506 |
Property, plant & equipment, net |
3,738 |
|
3,361 |
|
7,723 |
|
14,662 |
Other intangible assets |
2,877 |
|
6,724 |
Other |
1,945 |
|
2,419 |
Total assets |
|
|
|
|
|
|
|
Liabilities and equity |
|
|
|
Short-term borrowings and current maturities of long-term debt |
|
|
|
Accounts payable |
2,108 |
|
2,028 |
Accrued expenses |
3,266 |
|
3,634 |
Total current liabilities |
6,246 |
|
7,777 |
Long-term debt |
5,793 |
|
8,259 |
Other liabilities |
2,753 |
|
3,320 |
Equity |
|
|
|
Common stockholders' equity |
9,883 |
|
10,364 |
Noncontrolling interests in subsidiaries |
40 |
|
5,952 |
Total equity |
9,923 |
|
16,316 |
Total liabilities and equity |
|
|
|
|
|
|
Table 4 |
EMERSON AND SUBSIDIARIES |
|||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||
(DOLLARS IN MILLIONS, UNAUDITED) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
||
|
2021 |
|
2022 |
Operating activities |
|
|
|
Net earnings |
|
|
|
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
|
|
Depreciation and amortization |
969 |
|
1,039 |
Stock compensation |
224 |
|
144 |
Pension expense |
28 |
|
2 |
Pension funding |
(41) |
|
(43) |
Changes in operating working capital |
203 |
|
(515) |
Gain on subordinated interest |
— |
|
(453) |
Gain on sale of business |
— |
|
(486) |
Other, net |
(135) |
|
4 |
Cash provided by operating activities |
3,575 |
|
2,922 |
|
|
|
|
Investing activities |
|
|
|
Capital expenditures |
(581) |
|
(531) |
Purchases of businesses, net of cash and equivalents acquired |
(1,611) |
|
(5,702) |
Divestitures of businesses |
34 |
|
601 |
Proceeds from subordinated interest |
— |
|
438 |
Other, net |
38 |
|
(140) |
Cash used in investing activities |
(2,120) |
|
(5,334) |
|
|
|
|
Financing activities |
|
|
|
Net increase in short-term borrowings |
(504) |
|
1,241 |
Proceeds from short-term borrowings greater than three months |
71 |
|
1,162 |
Payments of short-term borrowings greater than three months |
(71) |
|
(1,165) |
Proceeds from long-term debt |
— |
|
2,975 |
Payments of long-term debt |
(308) |
|
(522) |
Dividends paid |
(1,210) |
|
(1,223) |
Purchases of common stock |
(500) |
|
(500) |
Other, net |
100 |
|
80 |
Cash provided by (used in) financing activities |
(2,422) |
|
2,048 |
|
|
|
|
Effect of exchange rate changes on cash and equivalents |
6 |
|
(186) |
Increase (Decrease) in cash and equivalents |
(961) |
|
(550) |
Beginning cash and equivalents |
3,315 |
|
2,354 |
Ending cash and equivalents |
|
|
|
|
|
|
|
|
|
|
Table 5 |
EMERSON AND SUBSIDIARIES |
|||
SEGMENT SALES AND EARNINGS |
|||
(DOLLARS IN MILLIONS, UNAUDITED) |
|||
|
|
|
|
|
Quarter Ended |
||
|
2021 |
|
2022 |
Sales |
|
|
|
Measurement & Analytical Instrumentation |
|
|
|
Valves, Actuators & Regulators |
961 |
|
1,000 |
Industrial Solutions |
610 |
|
660 |
Systems & Software |
669 |
|
728 |
Automation Solutions |
3,100 |
|
3,307 |
|
|
|
|
|
79 |
|
251 |
|
|
|
|
Climate Technologies |
1,289 |
|
1,316 |
Tools & Home Products |
486 |
|
487 |
Commercial & Residential Solutions |
1,775 |
|
1,803 |
|
|
|
|
Eliminations |
(7) |
|
(1) |
Net sales |
|
|
|
|
|
|
|
Earnings |
|
|
|
Automation Solutions |
|
|
|
|
|
|
|
|
(6) |
|
(39) |
|
|
|
|
Climate Technologies |
234 |
|
284 |
Tools & Home Products |
88 |
|
85 |
Commercial & Residential Solutions |
322 |
|
369 |
|
|
|
|
Stock compensation |
(33) |
|
(37) |
Unallocated pension and postretirement costs |
23 |
|
23 |
Corporate and other |
(40) |
|
(100) |
Gain on sale of business |
— |
|
3 |
Interest expense, net |
(39) |
|
(53) |
Earnings before income taxes |
|
|
|
|
|
|
|
Restructuring costs |
|
|
|
Automation Solutions |
|
|
|
|
|
|
|
|
— |
|
(1) |
|
|
|
|
Climate Technologies |
7 |
|
5 |
Tools & Home Products |
3 |
|
10 |
Commercial & Residential Solutions |
10 |
|
15 |
|
|
|
|
Corporate |
— |
|
3 |
Total |
|
|
|
The table above does not include |
|||
|
|
|
|
Depreciation and Amortization |
|
|
|
Automation Solutions |
|
|
|
|
|
|
|
|
24 |
|
123 |
|
|
|
|
Climate Technologies |
47 |
|
41 |
Tools & Home Products |
17 |
|
13 |
Commercial & Residential Solutions |
64 |
|
54 |
|
|
|
|
Corporate and other |
17 |
|
9 |
Total |
|
|
|
|
|
|
Table 6 |
EMERSON AND SUBSIDIARIES |
|||
SEGMENT SALES AND EARNINGS |
|||
(DOLLARS IN MILLIONS, UNAUDITED) |
|||
|
|
|
|
|
Year Ended |
||
|
2021 |
|
2022 |
Sales |
|
|
|
Measurement & Analytical Instrumentation |
|
|
|
Valves, Actuators & Regulators |
3,483 |
|
3,604 |
Industrial Solutions |
2,266 |
|
2,403 |
Systems & Software |
2,472 |
|
2,545 |
Automation Solutions |
11,292 |
|
11,758 |
|
|
|
|
|
319 |
|
656 |
|
|
|
|
Climate Technologies |
4,748 |
|
5,200 |
Tools & Home Products |
1,905 |
|
2,033 |
Commercial & Residential Solutions |
6,653 |
|
7,233 |
|
|
|
|
Eliminations |
(28) |
|
(18) |
Net sales |
|
|
|
|
|
|
|
Earnings |
|
|
|
Automation Solutions |
|
|
|
|
|
|
|
|
(7) |
|
12 |
|
|
|
|
Climate Technologies |
965 |
|
1,038 |
Tools & Home Products |
399 |
|
402 |
Commercial & Residential Solutions |
1,364 |
|
1,440 |
|
|
|
|
Stock compensation |
(224) |
|
(144) |
Unallocated pension and postretirement costs |
94 |
|
99 |
Corporate and other |
(116) |
|
(424) |
Gain on subordinated interest |
— |
|
453 |
Gain on sale of business |
— |
|
486 |
Interest expense, net |
(154) |
|
(193) |
Earnings before income taxes |
|
|
|
|
|
|
|
Restructuring costs |
|
|
|
Automation Solutions |
|
|
|
|
|
|
|
|
2 |
|
— |
|
|
|
|
Climate Technologies |
15 |
|
10 |
Tools & Home Products |
7 |
|
11 |
Commercial & Residential Solutions |
22 |
|
21 |
|
|
|
|
Corporate |
5 |
|
13 |
Total |
|
|
|
The table above does not include |
|||
|
|
|
|
Depreciation and Amortization |
|
|
|
|
|
|
|
Automation Solutions |
|
|
|
|
95 |
|
242 |
|
|
|
|
Climate Technologies |
191 |
|
177 |
Tools & Home Products |
76 |
|
71 |
Commercial & Residential Solutions |
267 |
|
248 |
|
|
|
|
Corporate and other |
70 |
|
35 |
Total |
|
|
|
|
|
|
Table 7 |
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, and certain gains, losses or impairments. Adjusted earnings per share excludes intangibles amortization expense, restructuring expense, first year purchase accounting related items and transaction fees, 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 |
||
|
2021 |
|
2022 |
|
|
|
|
Pretax earnings |
|
|
|
Percent of sales |
|
|
|
Interest expense, net |
39 |
|
53 |
Restructuring and related costs |
66 |
|
52 |
Amortization of intangibles |
85 |
|
174 |
Gain on sale of business |
— |
|
(3) |
|
— |
|
19 |
Acquisition/divestiture costs |
— |
|
13 |
AspenTech Micromine purchase price hedge |
— |
|
50 |
Investment-related gains |
— |
|
(14) |
OSI first year acquisition accounting charges |
9 |
|
— |
Adjusted EBITA |
|
|
|
Percent of sales |
|
|
|
|
|
|
|
|
Quarter Ended |
||
|
2021 |
|
2022 |
|
|
|
|
GAAP earnings per share |
|
|
|
Restructuring and related costs |
0.08 |
|
0.07 |
Amortization of intangibles |
0.11 |
|
0.15 |
|
— |
|
0.03 |
Acquisition/divestiture costs and interest on |
— |
|
0.02 |
AspenTech Micromine purchase price hedge |
— |
|
0.04 |
Investment-related gains |
— |
|
(0.02) |
OSI first year acquisition accounting charges |
0.02 |
|
— |
Adjusted earnings per share |
|
|
|
|
|
|
|
|
|
|
Table 8 |
EMERSON AND SUBSIDIARIES |
|||
ADJUSTED EBITA & EPS SUPPLEMENTAL |
|||
(AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) |
|||
|
|
|
|
|
Year Ended |
||
|
2021 |
|
2022 |
|
|
|
|
Pretax earnings |
|
|
|
Percent of sales |
|
|
|
Interest expense, net |
154 |
|
193 |
Restructuring and related costs |
188 |
|
119 |
Amortization of intangibles |
327 |
|
451 |
Gain on subordinated interest |
— |
|
(453) |
Gain on sale of business |
— |
|
(486) |
|
— |
|
181 |
Acquisition/divestiture costs |
— |
|
110 |
AspenTech Micromine purchase price hedge |
— |
|
50 |
Investment-related gains |
(17) |
|
(14) |
OSI first year acquisition accounting charges and fees |
50 |
|
— |
Adjusted EBITA |
|
|
|
Percent of sales |
|
|
|
|
|
|
|
|
Year Ended |
||
|
2021 |
|
2022 |
|
|
|
|
GAAP earnings per share |
|
|
|
Restructuring and related costs |
0.24 |
|
0.15 |
Amortization of intangibles |
0.41 |
|
0.48 |
Gain on subordinated interest |
— |
|
(0.60) |
Gain on sale of business |
— |
|
(0.72) |
|
— |
|
0.32 |
Acquisition/divestiture costs, |
— |
|
0.19 |
AspenTech Micromine purchase price hedge |
— |
|
0.04 |
Investment-related gains |
(0.03) |
|
(0.02) |
OSI first year acquisition accounting charges and fees |
0.07 |
|
— |
Adjusted earnings per share |
|
|
|
|
|
|
|
|
|
|
Table 9 |
EMERSON AND SUBSIDIARIES |
|||
SEGMENT EBITA |
|||
(DOLLARS IN MILLIONS, UNAUDITED) |
|||
|
|
|
|
|
Quarter Ended |
||
|
2021 |
|
2022 |
Automation Solutions |
|
|
|
|
|
|
|
Automation Solutions EBIT |
|
|
|
Percent of sales |
|
|
|
Restructuring and related costs |
52 |
|
35 |
Amortization of intangibles |
50 |
|
42 |
Automation Solutions EBITA |
|
|
|
Percent of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AspenTech EBIT |
|
|
|
Percent of sales |
( |
|
( |
Restructuring and related costs |
— |
|
(1) |
Amortization of intangibles |
22 |
|
121 |
AspenTech EBITA |
|
|
|
Percent of sales |
|
|
|
|
|
|
|
Commercial & Residential Solutions |
|
|
|
|
|
|
|
Commercial & Residential Solutions EBIT |
|
|
|
Percent of sales |
|
|
|
Restructuring and related costs |
11 |
|
16 |
Amortization of intangibles |
13 |
|
11 |
Commercial & Residential Solutions EBITA |
|
|
|
Percent of sales |
|
|
|
|
|
|
Table 10 |
EMERSON AND SUBSIDIARIES |
|||
SEGMENT EBITA |
|||
(DOLLARS IN MILLIONS, UNAUDITED) |
|||
|
|
|
|
|
Year Ended |
||
|
2021 |
|
2022 |
Automation Solutions |
|
|
|
|
|
|
|
Automation Solutions EBIT |
|
|
|
Percent of sales |
|
|
|
Restructuring and related costs |
146 |
|
89 |
Amortization of intangibles |
186 |
|
167 |
Automation Solutions EBITA |
|
|
|
Percent of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AspenTech EBIT |
|
|
|
Percent of sales |
( |
|
|
Restructuring and related costs |
2 |
|
— |
Amortization of intangibles |
89 |
|
237 |
AspenTech EBITA |
|
|
|
Percent of sales |
|
|
|
|
|
|
|
Commercial & Residential Solutions |
|
|
|
|
|
|
|
Commercial & Residential Solutions EBIT |
|
|
|
Percent of sales |
|
|
|
Restructuring and related costs |
26 |
|
24 |
Amortization of intangibles |
52 |
|
47 |
Commercial & Residential Solutions EBITA |
|
|
|
Percent of sales |
|
|
|
Reconciliations of Non-GAAP Financial Measures & Other |
Table 11 |
|||||
|
|
|
|
|||
Reconciliations of Non-GAAP measures (denoted by *) with the most directly comparable GAAP measure (dollars in millions, except per share amounts). See tables 7 through 10 for additional non-GAAP reconciliations. | ||||||
|
|
|
|
|||
Q4 2022 Underlying Sales Change |
Auto Solns |
Comm & Res
|
Emerson |
|||
Reported (GAAP) |
7 % |
2 % |
8 % |
|||
(Favorable) / Unfavorable FX |
6 % |
3 % |
5 % |
|||
Acquisitions |
— % |
— % |
(3) % |
|||
Divestitures |
— % |
5 % |
2 % |
|||
Underlying* |
13 % |
10 % |
12 % |
|||
|
|
|
|
|||
2022 Underlying Sales Change |
Auto Solns |
Comm & Res
|
Emerson |
|||
Reported (GAAP) |
4 % |
9 % |
8 % |
|||
(Favorable) / Unfavorable FX |
3 % |
2 % |
2 % |
|||
Acquisitions |
— % |
— % |
(2) % |
|||
Divestitures |
— % |
2 % |
1 % |
|||
Underlying* |
7 % |
13 % |
9 % |
|||
|
|
|
|
|||
2023E November Guidance Underlying Sales Change |
Q1 FY23E |
FY23E |
|
|||
Reported (GAAP) |
|
|
|
|||
(Favorable) / Unfavorable FX |
~ |
~ |
|
|||
(Acquisitions) / Divestitures |
~ (6)% |
~ (4)% |
|
|||
Underlying* |
|
|
|
|||
|
|
|
|
|||
Q4 Earnings Per Share |
Q4 FY21 |
Q4 FY22 |
Change |
|||
Earnings per share (GAAP) |
|
|
12 % |
|||
Restructuring and related costs |
0.08 |
0.07 |
(1) % |
|||
Amortization of intangibles |
0.11 |
0.15 |
2 % |
|||
|
— |
0.03 |
2 % |
|||
Acquisition/divestiture costs |
— |
0.02 |
1 % |
|||
AspenTech Micromine purchase price hedge |
— |
0.04 |
2 % |
|||
Investment-related gains |
— |
(0.02) |
(1) % |
|||
OSI purchase accounting items |
0.02 |
— |
(1) % |
|||
Adjusted earnings per share* |
|
|
16 % |
|||
|
|
|
|
|||
Earnings Per Share |
FY21 |
FY22 |
Change |
|||
Earnings per share (GAAP) |
|
|
42 % |
|||
Restructuring and related costs |
0.24 |
0.15 |
(5) % |
|||
Amortization of intangibles |
0.41 |
0.48 |
(2) % |
|||
Gain on subordinated interest |
— |
(0.60) |
(13)% |
|||
Gain on sale of |
— |
(0.72) |
(16)% |
|||
|
— |
0.32 |
7 % |
|||
Acquisition/divestiture costs and interest on pre-acquisition |
— |
0.19 |
4 % |
|||
AspenTech Micromine purchase price hedge |
— |
0.04 |
1 % |
|||
Investment-related gains |
(0.03) |
(0.02) |
-% |
|||
OSI purchase accounting |
0.07 |
— |
(2) % |
|||
Adjusted earnings per share* |
|
|
16 % |
|||
|
|
|
|
|||
Earnings Per Share |
FY23E |
Q1 FY23E |
|
|||
Earnings per share (GAAP) |
|
|
|
|||
Restructuring and related costs |
0.13 |
0.03 |
|
|||
Amortization of intangibles |
0.61 |
0.15 |
|
|||
Interest on note receivable from Climate Technologies |
(0.10) |
— |
|
|||
Interest income on undeployed proceeds |
(0.15) |
— |
|
|||
Adjusted earnings per share* |
|
|
|
|||
|
|
|
|
|||
EBITA Margin |
Q4 FY21 |
Q4 FY22 |
Change |
|||
Pretax margin (GAAP) |
16.7 % |
16.9 % |
20 bps |
|||
Interest expense, net |
0.8 % |
1.0 % |
20 bps |
|||
Restructuring and related costs |
1.2 % |
1.0 % |
(20) bps |
|||
Amortization of intangibles |
1.7 % |
3.2 % |
150 bps |
|||
Gain on sale of |
— % |
(0.1) % |
(10) bps |
|||
|
— % |
0.3 % |
30 bps |
|||
Acquisition/divestiture costs |
— % |
0.3 % |
30 bps |
|||
AspenTech Micromine purchase price hedge |
— % |
1.0 % |
100 bps |
|||
Investment-related gains |
— % |
(0.3) % |
(30) bps |
|||
OSI purchase accounting items |
0.3 % |
— % |
(30) bps |
|||
Adjusted EBITA margin* |
20.7 % |
23.3 % |
260 bps |
|||
|
|
|
|
|||
EBITA Margin |
FY21 |
FY22 |
Change |
|||
Pretax margin (GAAP) |
16.0 % |
20.8 % |
480 bps |
|||
Interest expense, net |
0.8 % |
1.0 % |
20 bps |
|||
Restructuring and related costs |
1.0 % |
0.6 % |
(40) bps |
|||
Amortization of intangibles |
1.8 % |
2.3 % |
50 bps |
|||
Gain on sale of |
— % |
(2.5) % |
(250) bps |
|||
Gain on subordinated interest |
— % |
(2.3) % |
(230) bps |
|||
|
— % |
0.9 % |
90 bps |
|||
Acquisition/divestiture costs |
— % |
0.6 % |
60 bps |
|||
AspenTech Micromine purchase price hedge |
— % |
0.3 % |
30 bps |
|||
Investment-related gains |
(0.1) % |
(0.1) % |
- bps |
|||
OSI purchase accounting items |
0.3 % |
— % |
(30) bps |
|||
Adjusted EBITA margin* |
19.8 % |
21.6 % |
180 bps |
|||
|
|
|
|
|||
Sales - Continuing Operations |
FY22 |
Q1 FY22 |
|
|||
Reported sales (GAAP) |
|
|
|
|||
Divested businesses |
(5,825) |
(1,317) |
|
|||
Continuing operations sales* |
|
|
|
|||
|
|
|
|
|||
Earnings Per Share - Continuing Operations |
FY22 |
Q1 FY22 |
|
|||
Reported earnings per share (GAAP) |
|
|
|
|||
Divested businesses |
(2.25) |
(0.25) |
|
|||
Continuing operations earnings per share* |
3.16 |
1.25 |
|
|||
Restructuring and related costs |
0.14 |
0.02 |
|
|||
Amortization of intangibles |
0.45 |
0.09 |
|
|||
Gain on subordinated interest |
(0.60) |
(0.60) |
|
|||
|
0.32 |
— |
|
|||
Acquisition/divestiture costs and pre-acquisition interest on |
0.15 |
0.03 |
|
|||
AspenTech Micromine purchase price hedge |
0.04 |
— |
|
|||
Investment-related gains |
(0.02) |
— |
|
|||
Adjusted earnings per share continuing operations* |
|
|
|
|||
|
|
|
|
|||
Q4 Automation Solutions Segment EBIT Margin |
Q4 FY21 |
Q4 FY22 |
Change |
|||
Automation Solutions Segment EBIT margin (GAAP) |
19.4 % |
22.3 % |
290 bps |
|||
Restructuring and related costs |
1.7 % |
1.1 % |
(60) bps |
|||
Amortization of intangibles impact |
1.6 % |
1.2 % |
(40) bps |
|||
Automation Solutions Adjusted Segment EBITA margin* |
22.7 % |
24.6 % |
190 bps |
|||
|
|
|
|
|||
Automation Solutions Segment EBIT Margin |
FY21 |
FY22 |
Change |
|||
Automation Solutions Segment EBIT margin (GAAP) |
17.3 % |
20.0 % |
270 bps |
|||
Restructuring and related costs |
1.3 % |
0.8 % |
(50) bps |
|||
Amortization of intangibles impact |
1.7 % |
1.4 % |
(30) bps |
|||
Automation Solutions Adjusted Segment EBITA margin* |
20.3 % |
22.2 % |
190 bps |
|||
|
|
|
|
|||
Q4 Commercial & Residential Solutions EBIT Margin |
Q4 FY21 |
Q4 FY22 |
Change |
|||
Commercial & Residential EBIT margin (GAAP) |
18.1 % |
20.4 % |
230 bps |
|||
Restructuring and related costs |
0.6 % |
0.9 % |
30 bps |
|||
Amortization of intangibles impact |
0.7 % |
0.6 % |
(10) bps |
|||
Commercial & Residential Adjusted EBITA margin* |
19.4 % |
21.9 % |
250 bps |
|||
|
|
|
|
|||
Commercial & Residential Solutions EBIT Margin |
FY21 |
FY22 |
Change |
|||
Commercial & Residential EBIT margin (GAAP) |
20.5 % |
19.9 % |
(60) bps |
|||
Restructuring and related costs |
0.3 % |
0.3 % |
- bps |
|||
Amortization of intangibles impact |
0.8 % |
0.7 % |
(10) bps |
|||
Commercial & Residential Adjusted EBITA margin* |
21.6 % |
20.9 % |
(70) bps |
|||
|
|
|
|
|||
AspenTech EBIT Margin |
FY22 |
Q4 FY22 |
|
|||
AspenTech EBIT margin (GAAP) |
1.9 % |
(15.2) % |
|
|||
Restructuring and related costs |
— % |
(0.2) % |
|
|||
Amortization of intangibles impact |
36.1 % |
48.3 % |
|
|||
AspenTech Adjusted EBITA margin* |
38.0 % |
32.9 % |
|
|||
|
|
|
|
|||
Q4 Cash Flow |
Q4 FY21 |
Q4 FY22 |
Change |
|||
Operating cash flow (GAAP) |
|
|
42 % |
|||
Capital expenditures |
(231) |
(196) |
21 % |
|||
Free cash flow* |
|
|
63 % |
|||
|
|
|
|
|||
Year-To-Date Cash Flow |
FY21 |
FY22 |
Change |
|||
Operating cash flow (GAAP) |
|
|
(18) % |
|||
Capital expenditures |
(581) |
(531) |
(2) % |
|||
Free cash flow* |
|
|
(20) % |
|||
|
||||||
Note 1: Underlying sales and orders exclude the impact of acquisitions, divestitures and currency translation. |
||||||
Note 2: All fiscal year 2023E figures are approximate, except where range is given. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20221030005028/en/
Investor contact:
Media contact:
Source: Emerson
FAQ
What were Emerson's Q4 2022 financial results?
How did Emerson's full-year financials perform in 2022?
What major divestiture did Emerson announce?
What is Emerson's earnings outlook for 2023?