Rockwell Automation Reports Fourth Quarter and Full Year 2021 Results; Introduces Fiscal 2022 Guidance
Rockwell Automation (ROK) reported record quarterly orders of $2.2 billion, a 40% increase year-over-year. Fourth quarter sales rose by 15.1%, with an organic sales increase of 12.6%. Diluted EPS was $0.67 while adjusted EPS surged to $2.33. For the full year, reported sales were $6,997.4 million, up 10.5%, and net income increased to $1,358.1 million. The company projects fiscal 2022 sales growth of 16% - 19% and diluted EPS between $9.91 and $10.51.
- Record quarterly orders of $2.2 billion, up 40% YoY.
- Fourth quarter sales increased 15.1% YoY; organic sales up 12.6%.
- Full year sales reached $6,997.4 million, a 10.5% increase.
- Adjusted EPS for Q4 at $2.33, up 20.7% YoY.
- Fiscal 2022 guidance projects sales growth of 16% - 19%.
- Fourth quarter diluted EPS declined to $0.67 from $2.25 YoY.
- Pre-tax margin dropped to 0.2% in Q4 from 19.1% YoY.
- Cash flow from operations in Q4 fell to $204.1 million from $325.8 million YoY.
- Segment operating margin decreased in several business segments.
-
Record quarterly orders of
, up over$2.2 billion 40% year over year -
Fourth quarter reported sales up
15.1% year over year; organic sales up12.6% year over year -
Fourth quarter diluted EPS
; Adjusted EPS$0.67 $2.33 -
Full year reported sales up
10.5% year over year; organic sales up6.7% year over year -
Organic ARR grew
18% ; total ARR now over8% of revenue -
Full year fiscal 2021 diluted EPS
; Adjusted EPS$11.58 $9.43 -
Full year fiscal 2021 Cash Flow from Operations of
; Free Cash Flow conversion of$1.3 billion 103% -
Introduces fiscal 2022 guidance:
-
Reported sales growth of
16% -19% ( at mid-point); organic sales growth of$8.2 billion 14% -17% -
Diluted EPS
-$9.91 ; Adjusted EPS$10.51 -$10.50 $11.10
-
Reported sales growth of
“We made great strides in the quarter on a number of fronts, despite the continuing effects of COVID and supply chain shortages. Record orders were broad based across all industries and businesses, and continued strategic investments including the Plex acquisition position us very well for the future,” said
Fiscal 2021 Q4 Financial Results
Fiscal 2021 fourth quarter sales were
Fiscal 2021 fourth quarter net income attributable to
Pre-tax margin was
Total segment operating margin was
Cash flow provided by operating activities in the fourth quarter of fiscal 2021 was
Fiscal 2021 Full Year Financial Results
Sales were
Fiscal 2021 net income attributable to
Pre-tax margin was
Total segment operating margin was
Cash flow provided by operating activities in fiscal year 2021 was
Outlook
The table below provides guidance for sales growth and earnings per share for fiscal 2022. Our guidance reflects strong demand as well as record backlog entering into fiscal year 2022. Supply chain challenges remain dynamic, and our projections assume gradual improvement over the course of the year.
Sales Growth Guidance |
|
EPS Guidance |
||||
Reported sales growth |
|
|
|
Diluted EPS |
|
|
Organic sales growth |
|
|
|
Adjusted EPS |
|
|
Inorganic sales growth1 |
|
~ |
|
|
|
|
Currency translation |
|
~ |
|
|
|
|
1Estimate for incremental sales resulting from businesses acquired in fiscal year 2021. |
“2022 will be a breakout year for Rockwell, with sales expected to exceed
Following is a discussion of fourth quarter and full year results for our business segments.
Intelligent Devices
Intelligent Devices fiscal 2021 fourth quarter sales were
Intelligent Devices fiscal 2021 sales were
Software & Control
Software & Control fiscal 2021 fourth quarter sales were
Software & Control fiscal 2021 sales were
Lifecycle Services
Lifecycle Services fiscal 2021 fourth quarter sales were
Lifecycle Services fiscal 2021 sales were
Supplemental Information
Corporate & Other - Fiscal 2021 fourth quarter corporate and other expense was
Purchase Accounting Depreciation and Amortization - Fiscal 2021 fourth quarter purchase accounting depreciation and amortization expense was
Tax - On a GAAP basis, the effective tax rate in the fourth quarter of fiscal 2021 was (1,634.9)% compared to
Share Repurchases - The Company repurchased 0.2 million shares of its common stock at a cost of
ROIC - Return on invested capital was
Non-GAAP Measures - Organic sales, total segment operating earnings, total segment operating margin, Adjusted Income, Adjusted EPS, Adjusted Effective Tax Rate, free cash flow, free cash flow conversion, and return on invested capital are non-GAAP measures that are reconciled to GAAP measures in the attachments to this release.
Organic ARR - Annual recurring revenue (ARR) is a key metric that enables measurement of progress in growing our recurring revenue business. It represents the annual contract value of all active recurring revenue contracts at any point in time. Recurring revenue is defined as a revenue stream that is contractual, typically for a period of 12 months or more, and has a high probability of renewal. The probability of renewal is based on management's best estimate about the underlying contract. Organic ARR growth is calculated as the dollar change in ARR, adjusted to exclude the effects of currency translation and acquisitions, divided by ARR as of the prior period. The effects of currency translation are excluded by calculating Organic ARR on a constant currency basis. When we acquire businesses, we exclude the effect of ARR in current period for which there was no comparable ARR in the prior period. Organic ARR growth is also used as a financial measure of performance for our annual incentive compensation. Because ARR is based on annual contract value, it does not represent revenue recognized during a particular reporting period or revenue to be recognized in future reporting periods and is not intended to be a substitute for revenue, contract liabilities, or backlog.
Conference Call
A conference call to discuss our financial results will take place at
Interested parties can access the conference call by dialing the following numbers: (888) 330-2022 in the
Both the presentation materials and a replay of the call will be available on the Investor Relations section of the
This news release contains statements (including certain projections and business trends) that are “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Words such as “believe”, “estimate”, “project”, “plan”, “expect”, “anticipate”, “will”, “intend” and other similar expressions may identify forward-looking statements. Actual results may differ materially from those projected as a result of certain risks and uncertainties, many of which are beyond our control, including but not limited to:
- the severity and duration of disruptions to our business due to pandemics, including the COVID-19 pandemic, natural disasters (including those as a result of climate change), acts of war, strikes, terrorism, social unrest or other causes, including the impacts of the COVID-19 pandemic and efforts to manage it on the global economy, liquidity and financial markets, demand for our hardware and software products, solutions and services, our supply chain, our work force, our liquidity and the value of the assets we own;
- the availability and price of components and materials;
- macroeconomic factors, including global and regional business conditions (including adverse impacts in certain markets, such as Oil & Gas), the availability and cost of capital, commodity prices, the cyclical nature of our customers’ capital spending, sovereign debt concerns and currency exchange rates;
- our ability to attract, develop, and retain qualified personnel;
- the successful integration and management of strategic transactions and achievement of the expected benefits of these transactions;
- laws, regulations and governmental policies affecting our activities in the countries where we do business, including those related to tariffs, taxation, trade controls, and climate change;
- the availability, effectiveness and security of our information technology systems;
- our ability to manage and mitigate the risk related to security vulnerabilities and breaches of our hardware and software products, solutions and services;
- the successful development of advanced technologies and demand for and market acceptance of new and existing hardware and software products;
- our ability to manage and mitigate the risks associated with our solutions and services businesses;
- the successful execution of our cost productivity initiatives;
- competitive hardware and software products, solutions and services and pricing pressures, and our ability to provide high quality products, solutions and services;
- disruptions to our distribution channels or the failure of distributors to develop and maintain capabilities to sell our products;
- intellectual property infringement claims by others and the ability to protect our intellectual property;
- the uncertainty of claims by taxing authorities in the various jurisdictions where we do business;
- the uncertainties of litigation, including liabilities related to the safety and security of the hardware and software products, solutions and services we sell;
- risks associated with our investment in common stock of PTC Inc., including the potential for volatility in our reported quarterly earnings associated with changes in the market value of such stock;
- our ability to manage costs related to employee retirement and health care benefits; and
-
other risks and uncertainties, including but not limited to those detailed from time to time in our
Securities and Exchange Commission (SEC) filings.
SALES AND EARNINGS INFORMATION (in millions, except per share amounts) |
||||||||||||||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Sales |
|
|
|
|
|
|
|
|
||||||||
Intelligent Devices (a) |
|
$ |
857.1 |
|
|
$ |
734.5 |
|
|
$ |
3,311.9 |
|
|
$ |
2,956.0 |
|
Software & Control (b) |
|
494.1 |
|
|
415.9 |
|
|
|
1,947.0 |
|
|
|
1,681.3 |
|
||
Lifecycle Services (c) |
|
456.6 |
|
|
419.6 |
|
|
1,738.5 |
|
|
1,692.5 |
|
||||
Total sales (d) |
|
$ |
1,807.8 |
|
|
$ |
1,570.0 |
|
|
$ |
6,997.4 |
|
|
$ |
6,329.8 |
|
Segment operating earnings |
|
|
|
|
|
|
|
|
||||||||
Intelligent Devices (e) |
|
$ |
166.3 |
|
|
$ |
134.9 |
|
|
$ |
702.1 |
|
|
$ |
587.8 |
|
Software & Control (f) |
|
119.8 |
|
|
114.5 |
|
|
531.0 |
|
|
473.8 |
|
||||
Lifecycle Services (g) |
|
37.1 |
|
|
68.5 |
|
|
158.2 |
|
|
196.3 |
|
||||
Total segment operating earnings1 (h) |
|
323.2 |
|
|
317.9 |
|
|
1,391.3 |
|
|
1,257.9 |
|
||||
Purchase accounting depreciation and amortization |
|
(17.4) |
|
|
(11.3) |
|
|
(55.1) |
|
|
(41.4) |
|
||||
General corporate — net |
|
(33.0) |
|
|
(22.0) |
|
|
(120.6) |
|
|
(98.9) |
|
||||
Non-operating pension and postretirement benefit cost |
|
(15.5) |
|
|
(11.5) |
|
|
(63.8) |
|
|
(37.4) |
|
||||
(Loss) gain on investments |
|
(227.2) |
|
|
52.2 |
|
|
397.4 |
|
|
153.9 |
|
||||
Legal settlement |
|
— |
|
|
— |
|
|
70.0 |
|
|
— |
|
||||
Interest (expense) income, net |
|
(25.8) |
|
|
(25.7) |
|
|
(93.0) |
|
|
(98.0) |
|
||||
Income before income taxes (i) |
|
4.3 |
|
|
299.6 |
|
|
1,526.2 |
|
|
1,136.1 |
|
||||
Income tax benefit (provision) |
|
70.3 |
|
|
(35.9) |
|
|
(181.9) |
|
|
(112.9) |
|
||||
Net income |
|
74.6 |
|
|
263.7 |
|
|
1,344.3 |
|
|
1,023.2 |
|
||||
Net (loss) income attributable to noncontrolling interests |
|
(3.9) |
|
|
1.0 |
|
|
(13.8) |
|
|
(0.2) |
|
||||
Net income attributable to |
|
$ |
78.5 |
|
|
$ |
262.7 |
|
|
$ |
1,358.1 |
|
|
$ |
1,023.4 |
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted EPS |
|
$ |
0.67 |
|
|
$ |
2.25 |
|
|
$ |
11.58 |
|
|
$ |
8.77 |
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted EPS2 |
|
$ |
2.33 |
|
|
$ |
1.93 |
|
|
$ |
9.43 |
|
|
$ |
7.87 |
|
|
|
|
|
|
|
|
|
|
||||||||
Average diluted shares for diluted EPS |
|
117.2 |
|
|
116.9 |
|
|
117.1 |
|
|
116.6 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Segment operating margin |
|
|
|
|
|
|
|
|
||||||||
Intelligent Devices (e/a) |
|
19.4 |
% |
|
18.4 |
% |
|
21.2 |
% |
|
19.9 |
% |
||||
Software & Control (f/b) |
|
24.2 |
% |
|
27.5 |
% |
|
27.3 |
% |
|
28.2 |
% |
||||
Lifecycle Services (g/c) |
|
8.1 |
% |
|
16.3 |
% |
|
9.1 |
% |
|
11.6 |
% |
||||
Total segment operating margin1 (h/d) |
|
17.9 |
% |
|
20.2 |
% |
|
19.9 |
% |
|
19.9 |
% |
||||
Pre-tax margin (i/d) |
|
0.2 |
% |
|
19.1 |
% |
|
21.8 |
% |
|
17.9 |
% |
1Total segment operating earnings and total segment operating margin are non-GAAP financial measures. We exclude purchase accounting depreciation and amortization, corporate and other, non-operating pension and postretirement benefit cost, gains and losses on investments, legal settlement, interest (expense) income - net, and income tax provision because we do not consider these costs to be directly related to the operating performance of our segments. We believe total segment operating earnings and total segment operating margin are useful to investors as measures of operating performance. We use these measures to monitor and evaluate the profitability of our operating segments. Our measures of total segment operating earnings and total segment operating margin may be different from measures used by other companies. |
|
2Adjusted EPS is a non-GAAP earnings measure that excludes non-operating pension and postretirement benefit (cost) credit, purchase accounting depreciation and amortization, net income (loss) attributable to noncontrolling interests, and gains and losses on investments, including their respective tax effects. See "Other Supplemental Information - Adjusted Income, Adjusted EPS and Adjusted Effective Tax Rate" section for more information regarding non-operating pension and postretirement benefit (cost) credit and a reconciliation to GAAP measures. |
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (in millions) |
||||||||||||||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Sales (a) |
|
$ |
1,807.8 |
|
|
$ |
1,570.0 |
|
|
$ |
6,997.4 |
|
|
$ |
6,329.8 |
|
Cost of sales |
|
(1,088.4) |
|
|
(930.7) |
|
|
(4,099.7) |
|
|
(3,734.6) |
|
||||
Gross profit (b) |
|
719.4 |
|
|
639.3 |
|
|
2,897.7 |
|
|
2,595.2 |
|
||||
Selling, general and administrative expenses (c) |
|
(447.2) |
|
|
(354.4) |
|
|
(1,680.0) |
|
|
(1,479.8) |
|
||||
Change in fair value of investments 1 |
|
(227.2) |
|
|
52.2 |
|
|
397.4 |
|
|
153.9 |
|
||||
Other (expense) income |
|
(14.4) |
|
|
(11.3) |
|
|
5.7 |
|
|
(29.7) |
|
||||
Interest expense |
|
(26.3) |
|
|
(26.2) |
|
|
(94.6) |
|
|
(103.5) |
|
||||
Income before income taxes |
|
4.3 |
|
|
299.6 |
|
|
1,526.2 |
|
|
1,136.1 |
|
||||
Income tax benefit (provision) 2 |
|
70.3 |
|
|
(35.9) |
|
|
(181.9) |
|
|
(112.9) |
|
||||
Net income |
|
$ |
74.6 |
|
|
$ |
263.7 |
|
|
$ |
1,344.3 |
|
|
$ |
1,023.2 |
|
Net (loss) income attributable to noncontrolling interests |
|
(3.9) |
|
|
1.0 |
|
|
(13.8) |
|
|
(0.2) |
|
||||
Net income attributable to |
|
$ |
78.5 |
|
|
$ |
262.7 |
|
|
$ |
1,358.1 |
|
|
$ |
1,023.4 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Gross profit as percent of sales (b/a) |
|
39.8 |
% |
|
40.7 |
% |
|
41.4 |
% |
|
41.0 |
% |
||||
SG&A as percent of sales (c/a) |
|
24.7 |
% |
|
22.6 |
% |
|
24.0 |
% |
|
23.4 |
% |
1 Primarily relates to the change in value of our investment in PTC. |
2 Income tax provision includes the tax effects on the change in value of our investment in PTC. |
CONDENSED BALANCE SHEET INFORMATION (in millions) |
||||||||
|
|
|
|
|
||||
Assets |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
662.2 |
|
|
$ |
704.6 |
|
Receivables |
|
1,424.5 |
|
|
1,249.1 |
|
||
Inventories |
|
798.1 |
|
|
584.0 |
|
||
Property, net |
|
581.9 |
|
|
574.4 |
|
||
Operating lease right-of-use assets |
|
377.7 |
|
|
342.9 |
|
||
|
|
4,647.7 |
|
|
2,129.6 |
|
||
Long-term investments |
|
1,363.5 |
|
|
953.5 |
|
||
Other assets |
|
846.0 |
|
|
726.6 |
|
||
Total |
|
$ |
10,701.6 |
|
|
$ |
7,264.7 |
|
Liabilities and Shareowners’ Equity |
|
|
|
|
||||
Short-term debt |
|
$ |
509.7 |
|
|
$ |
24.6 |
|
Accounts payable |
|
889.8 |
|
|
687.8 |
|
||
Long-term debt |
|
3,464.6 |
|
|
1,974.7 |
|
||
Operating lease liabilities |
|
313.6 |
|
|
274.7 |
|
||
Other liabilities |
|
2,829.8 |
|
|
2,956.1 |
|
||
Shareowners’ equity attributable to |
|
2,389.6 |
|
|
1,027.8 |
|
||
Noncontrolling interests |
|
304.5 |
|
|
319.0 |
|
||
Total |
|
$ |
10,701.6 |
|
|
$ |
7,264.7 |
|
CONDENSED CASH FLOW INFORMATION (in millions) |
||||||||
|
|
Twelve Months Ended
|
||||||
|
|
2021 |
|
2020 |
||||
Operating activities: |
|
|
|
|
||||
Net Income |
|
$ |
1,344.3 |
|
|
$ |
1,023.2 |
|
Depreciation and amortization |
|
189.8 |
|
|
172.7 |
|
||
Change in fair value of investments1 |
|
(397.4) |
|
|
(153.9) |
|
||
Retirement benefits expense |
|
155.1 |
|
|
129.5 |
|
||
Pension contributions |
|
(35.8) |
|
|
(84.1) |
|
||
Settlement of interest rate derivatives |
|
(28.0) |
|
|
22.0 |
|
||
Receivables/inventories/payables |
|
(156.1) |
|
|
16.4 |
|
||
Contract liabilities |
|
104.4 |
|
|
43.3 |
|
||
Compensation and benefits |
|
174.6 |
|
|
(44.6) |
|
||
Income taxes |
|
(126.9) |
|
|
(77.5) |
|
||
Other |
|
37.0 |
|
|
73.5 |
|
||
Cash provided by operating activities |
|
1,261.0 |
|
|
1,120.5 |
|
||
Investing activities: |
|
|
|
|
||||
Capital expenditures |
|
(120.3) |
|
|
(113.9) |
|
||
Acquisition of businesses, net of cash acquired |
|
(2,488.5) |
|
|
(550.9) |
|
||
Purchases of investments |
|
(13.6) |
|
|
(10.7) |
|
||
Proceeds from maturities and sales of investments |
|
0.6 |
|
|
43.9 |
|
||
Proceeds from sale of property |
|
0.4 |
|
|
14.9 |
|
||
Other investing activities |
|
(5.2) |
|
|
(1.3) |
|
||
Cash used for investing activities |
|
(2,626.6) |
|
|
(618.0) |
|
||
Financing activities: |
|
|
|
|
||||
Net issuance of short-term debt |
|
275.9 |
|
|
— |
|
||
Issuance of debt, net of discount and issuance costs |
|
1,697.0 |
|
|
423.6 |
|
||
Repayment of debt |
|
(2.5) |
|
|
(700.7) |
|
||
Cash dividends |
|
(497.1) |
|
|
(472.8) |
|
||
Purchases of treasury stock |
|
(299.7) |
|
|
(264.2) |
|
||
Proceeds from the exercise of stock options |
|
154.6 |
|
|
214.4 |
|
||
Other financing activities |
|
(30.4) |
|
|
0.8 |
|
||
Cash provided by (used for) financing activities |
|
1,297.8 |
|
|
(798.9) |
|
||
Effect of exchange rate changes on cash |
|
16.8 |
|
|
8.4 |
|
||
Decrease in cash, cash equivalents, and restricted cash2 |
|
$ |
(51.0) |
|
|
$ |
(288.0) |
|
1Primarily relates to the change in value of our investment in PTC. |
|
2Cash and cash equivalents and restricted cash at |
OTHER SUPPLEMENTAL INFORMATION
(in millions)
Organic Sales
We translate sales of subsidiaries operating outside of
The following is a reconciliation of reported sales to organic sales for the three and twelve months ended
|
|
Three Months Ended |
||||||||||||||||||
|
|
2021 |
|
2020 |
||||||||||||||||
|
|
Sales |
|
Effect of
|
|
Effect of
|
|
Organic
|
|
Sales |
||||||||||
|
|
$ |
1,068.1 |
|
|
$ |
(15.5) |
|
|
$ |
(5.4) |
|
|
$ |
1,047.2 |
|
|
$ |
905.2 |
|
EMEA |
|
352.9 |
|
|
(0.4) |
|
|
(3.7) |
|
|
348.8 |
|
|
325.2 |
|
|||||
|
|
268.6 |
|
|
— |
|
|
(9.9) |
|
|
258.7 |
|
|
231.4 |
|
|||||
|
|
118.2 |
|
|
— |
|
|
(5.1) |
|
|
113.1 |
|
|
108.2 |
|
|||||
Total |
|
$ |
1,807.8 |
|
|
$ |
(15.9) |
|
|
$ |
(24.1) |
|
|
$ |
1,767.8 |
|
|
$ |
1,570.0 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Twelve Months Ended |
||||||||||||||||||
|
|
2021 |
|
2020 |
||||||||||||||||
|
|
Sales |
|
Effect of
|
|
Effect of
|
|
Organic
|
|
Sales |
||||||||||
|
|
$ |
4,132.8 |
|
|
$ |
(48.1) |
|
|
$ |
(24.6) |
|
|
$ |
4,060.1 |
|
|
$ |
3,760.2 |
|
EMEA |
|
1,405.7 |
|
|
(44.9) |
|
|
(76.9) |
|
|
1,283.9 |
|
|
1,249.3 |
|
|||||
|
|
1,012.2 |
|
|
(0.6) |
|
|
(53.1) |
|
|
958.5 |
|
|
868.7 |
|
|||||
|
|
446.7 |
|
|
(0.3) |
|
|
4.7 |
|
|
451.1 |
|
|
451.6 |
|
|||||
Total |
|
$ |
6,997.4 |
|
|
$ |
(93.9) |
|
|
$ |
(149.9) |
|
|
$ |
6,753.6 |
|
|
$ |
6,329.8 |
|
The following is a reconciliation of reported sales to organic sales for our operating segments for the three and twelve months ended
|
|
Three Months Ended |
||||||||||||||||||
|
|
2021 |
|
2020 |
||||||||||||||||
|
|
Sales |
|
Effect of
|
|
Effect of
|
|
Organic
|
|
Sales |
||||||||||
Intelligent Devices |
|
$ |
857.1 |
|
|
$ |
— |
|
|
$ |
(11.0) |
|
|
$ |
846.1 |
|
|
$ |
734.5 |
|
Software & Control |
|
494.1 |
|
|
(15.5) |
|
|
(6.0) |
|
|
472.6 |
|
|
415.9 |
|
|||||
Lifecycle Services |
|
456.6 |
|
|
(0.4) |
|
|
(7.1) |
|
|
449.1 |
|
|
419.6 |
|
|||||
Total |
|
$ |
1,807.8 |
|
|
$ |
(15.9) |
|
|
$ |
(24.1) |
|
|
$ |
1,767.8 |
|
|
$ |
1,570.0 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Twelve Months Ended |
||||||||||||||||||
|
|
2021 |
|
2020 |
||||||||||||||||
|
|
Sales |
|
Effect of
|
|
Effect of
|
|
Organic
|
|
Sales |
||||||||||
Intelligent Devices |
|
$ |
3,311.9 |
|
|
$ |
— |
|
|
$ |
(70.5) |
|
|
$ |
3,241.4 |
|
|
$ |
2,956.0 |
|
Software & Control |
|
1,947.0 |
|
|
(54.8) |
|
|
(42.1) |
|
|
1,850.1 |
|
|
1,681.3 |
|
|||||
Lifecycle Services |
|
1,738.5 |
|
|
(39.1) |
|
|
(37.3) |
|
|
1,662.1 |
|
|
1,692.5 |
|
|||||
Total |
|
$ |
6,997.4 |
|
|
$ |
(93.9) |
|
|
$ |
(149.9) |
|
|
$ |
6,753.6 |
|
|
$ |
6,329.8 |
|
The following is a reconciliation of reported sales growth to organic sales growth for the three and twelve months ended
|
|
Three Months Ended |
||||||||||
|
|
Reported Sales
|
|
Effect of
|
|
Effect of
|
|
Organic Sales
|
||||
|
|
18.0 |
% |
|
1.7 |
% |
|
0.6 |
% |
|
15.7 |
% |
EMEA |
|
8.5 |
% |
|
0.1 |
% |
|
1.1 |
% |
|
7.3 |
% |
|
|
16.1 |
% |
|
— |
% |
|
4.3 |
% |
|
11.8 |
% |
|
|
9.2 |
% |
|
— |
% |
|
4.7 |
% |
|
4.5 |
% |
Total |
|
15.1 |
% |
|
1.0 |
% |
|
1.5 |
% |
|
12.6 |
% |
|
|
Twelve Months Ended |
||||||||||
|
|
Reported Sales
|
|
Effect of
|
|
Effect of
|
|
Organic Sales
|
||||
|
|
9.9 |
% |
|
1.3 |
% |
|
0.6 |
% |
|
8.0 |
% |
EMEA |
|
12.5 |
% |
|
3.6 |
% |
|
6.1 |
% |
|
2.8 |
% |
|
|
16.5 |
% |
|
0.1 |
% |
|
6.1 |
% |
|
10.3 |
% |
|
|
(1.1) |
% |
|
0.1 |
% |
|
(1.1) |
% |
|
(0.1) |
% |
Total |
|
10.5 |
% |
|
1.5 |
% |
|
2.3 |
% |
|
6.7 |
% |
The following is a reconciliation of reported sales growth to organic sales growth for our operating segments for the three and twelve months ended
|
|
Three Months Ended |
||||||||||
|
|
Reported Sales
|
|
Effect of
|
|
Effect of
|
|
Organic Sales
|
||||
Intelligent Devices |
|
16.7 |
% |
|
— |
% |
|
1.5 |
% |
|
15.2 |
% |
Software & Control |
|
18.8 |
% |
|
3.7 |
% |
|
1.5 |
% |
|
13.6 |
% |
Lifecycle Services |
|
8.8 |
% |
|
0.1 |
% |
|
1.7 |
% |
|
7.0 |
% |
Total |
|
15.1 |
% |
|
1.0 |
% |
|
1.5 |
% |
|
12.6 |
% |
|
|
Twelve Months Ended |
||||||||||
|
|
Reported Sales
|
|
Effect of
|
|
Effect of
|
|
Organic Sales
|
||||
Intelligent Devices |
|
12.0 |
% |
|
— |
% |
|
2.3 |
% |
|
9.7 |
% |
Software & Control |
|
15.8 |
% |
|
3.3 |
% |
|
2.5 |
% |
|
10.0 |
% |
Lifecycle Services |
|
2.7 |
% |
|
2.3 |
% |
|
2.2 |
% |
|
(1.8) |
% |
Total |
|
10.5 |
% |
|
1.5 % |
|
2.3 |
% |
|
6.7 |
% |
OTHER SUPPLEMENTAL INFORMATION
(in millions, except per share amounts and percentages)
Adjusted Income, Adjusted EPS and Adjusted Effective Tax Rate
Adjusted Income, Adjusted EPS and Adjusted Effective Tax Rate are non-GAAP earnings measures that exclude non-operating pension and postretirement benefit cost (credit), purchase accounting depreciation and amortization expense attributable to
We believe that Adjusted Income, Adjusted EPS and Adjusted Effective Tax Rate provide useful information to our investors about our operating performance and allow management and investors to compare our operating performance period over period. Adjusted EPS is also used as a financial measure of performance for our annual incentive compensation. Our measures of Adjusted Income, Adjusted EPS and Adjusted Effective Tax Rate may be different from measures used by other companies. These non-GAAP measures should not be considered a substitute for net income attributable to
The following are the components of operating and non-operating pension and postretirement benefit cost for the three and twelve months ended
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Service cost |
$ |
21.8 |
|
|
$ |
23.1 |
|
|
$ |
91.3 |
|
|
$ |
92.1 |
|
Operating pension and postretirement benefit cost |
21.8 |
|
|
23.1 |
|
|
91.3 |
|
|
92.1 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Interest cost |
31.6 |
|
|
34.5 |
|
|
126.8 |
|
|
138.0 |
|
||||
Expected return on plan assets |
(59.3) |
|
|
(61.5) |
|
|
(241.3) |
|
|
(244.8) |
|
||||
Amortization of prior service credit |
(0.9) |
|
|
(1.1) |
|
|
(4.0) |
|
|
(4.5) |
|
||||
Amortization of net actuarial loss |
31.1 |
|
|
37.3 |
|
|
142.5 |
|
|
148.7 |
|
||||
Settlements |
13.0 |
|
|
2.3 |
|
|
39.8 |
|
|
— |
|
||||
Non-operating pension and postretirement benefit cost |
15.5 |
|
|
11.5 |
|
|
63.8 |
|
|
37.4 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Net periodic pension and postretirement benefit cost |
$ |
37.3 |
|
|
$ |
34.6 |
|
|
$ |
155.1 |
|
|
$ |
129.5 |
|
The components of net periodic pension and postretirement benefit cost other than the service cost component are included in the line "Other (expense) income" in the Statement of Operations.
The following are reconciliations of net income attributable to
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net income attributable to |
$ |
78.5 |
|
|
$ |
262.7 |
|
|
$ |
1,358.1 |
|
|
$ |
1,023.4 |
|
Non-operating pension and postretirement benefit cost |
15.5 |
|
|
11.5 |
|
|
63.8 |
|
|
37.4 |
|
||||
Tax effect of non-operating pension and postretirement benefit cost |
(3.8) |
|
|
(2.9) |
|
|
(16.0) |
|
|
(10.1) |
|
||||
Change in fair value of investments1 |
227.2 |
|
|
(52.2) |
|
|
(397.4) |
|
|
(153.9) |
|
||||
Tax effect of change in fair value of investments1 |
(54.8) |
|
|
— |
|
|
64.7 |
|
|
— |
|
||||
Purchase accounting depreciation and amortization attributable to |
14.4 |
|
|
8.3 |
|
|
43.2 |
|
|
29.4 |
|
||||
Tax effect of purchase accounting depreciation and amortization attributable to |
(3.5) |
|
|
(2.0) |
|
|
(10.5) |
|
|
(7.0) |
|
||||
Adjusted Income |
$ |
273.5 |
|
|
$ |
225.4 |
|
|
$ |
1,105.9 |
|
|
$ |
919.2 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted EPS |
$ |
0.67 |
|
|
$ |
2.25 |
|
|
$ |
11.58 |
|
|
$ |
8.77 |
|
Non-operating pension and postretirement benefit cost |
0.13 |
|
|
0.09 |
|
|
0.55 |
|
|
0.32 |
|
||||
Tax effect of non-operating pension and postretirement benefit cost |
(0.03) |
|
|
(0.02) |
|
|
(0.14) |
|
|
(0.09) |
|
||||
Change in fair value of investments1 |
1.94 |
|
|
(0.45) |
|
|
(3.39) |
|
|
(1.32) |
|
||||
Tax effect of change in fair value of investments1 |
(0.47) |
|
|
— |
|
|
0.55 |
|
|
— |
|
||||
Purchase accounting depreciation and amortization attributable to |
0.12 |
|
|
0.08 |
|
|
0.37 |
|
|
0.25 |
|
||||
Tax effect of purchase accounting depreciation and amortization attributable to |
(0.03) |
|
|
(0.02) |
|
|
(0.09) |
|
|
(0.06) |
|
||||
Adjusted EPS |
$ |
2.33 |
|
|
$ |
1.93 |
|
|
$ |
9.43 |
|
|
$ |
7.87 |
|
|
|
|
|
|
|
|
|
||||||||
Effective tax rate |
(1,634.9) |
% |
|
12.0 |
% |
|
11.9 |
% |
|
9.9 |
% |
||||
Non-operating pension and postretirement benefit cost |
1,299.0 |
% |
|
0.5 |
% |
|
0.5 |
% |
|
0.6 |
% |
||||
Tax effect of change in fair value of investments1 |
331.2 |
% |
|
2.5 |
% |
|
(1.2) |
% |
|
1.5 |
% |
||||
Tax effect of purchase accounting depreciation and amortization attributable to |
1.6 |
% |
|
0.2 |
% |
|
0.4 |
% |
|
0.4 |
% |
||||
Adjusted Effective Tax Rate |
(3.1) |
% |
|
15.2 |
% |
|
11.6 |
% |
|
12.4 |
% |
1Primarily relates to the change in value of our investment in PTC. |
Fiscal 2022 Guidance |
||||
|
|
Fiscal 2021
|
|
Fiscal 2022
|
|
|
|
|
|
Diluted EPS |
|
|
|
|
Purchase accounting depreciation and amortization expense attributable to |
|
|
|
0.87 |
Tax effect of purchase accounting depreciation and amortization expense attributable to |
|
(0.09) |
|
(0.21) |
Non-operating pension and postretirement benefit cost (credit) |
|
0.55 |
|
(0.08) |
Tax effect of non-operating pension and postretirement benefit cost (credit) |
|
(0.14) |
|
0.01 |
Change in fair value of investments1 |
|
(3.39) |
|
— |
Tax effect of change in fair value of investments1 |
|
0.55 |
|
— |
Adjusted EPS2 |
|
|
|
|
|
|
|
|
|
Effective tax rate |
|
|
|
~ |
Tax effect of purchase accounting depreciation and amortization expense attributable to |
|
|
|
~ |
Tax effect of non-operating pension and postretirement benefit cost |
|
|
|
~ —% |
Tax effect of change in fair value of investments1 |
|
(1.2)% |
|
~ —% |
Adjusted Effective Tax Rate |
|
|
|
~ |
1The year ended |
2Fiscal 2022 guidance based on Adjusted Income attributable to Rockwell, which includes an adjustment for Schlumberger's non-controlling interest in |
OTHER SUPPLEMENTAL INFORMATION
(in millions)
Free Cash Flow
Our definition of free cash flow, which is a non-GAAP financial measure, takes into consideration capital investments required to maintain the operations of our businesses and execute our strategy. In our opinion, free cash flow provides useful information to investors regarding our ability to generate cash from business operations that is available for acquisitions and other investments, service of debt principal, dividends, and share repurchases. We use free cash flow, as defined, as one measure to monitor and evaluate our performance, including as a financial measure for our annual incentive compensation. Our definition of free cash flow may be different from definitions used by other companies.
The following table summarizes free cash flow by quarter:
|
Quarter Ended |
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cash provided by continuing operating activities |
$ |
231.1 |
|
|
$ |
217.4 |
|
|
$ |
346.2 |
|
|
$ |
325.8 |
|
|
$ |
346.5 |
|
|
$ |
248.9 |
|
|
$ |
461.5 |
|
|
$ |
204.1 |
|
Capital expenditures |
(37.0) |
|
|
(19.6) |
|
|
(35.3) |
|
|
(22.0) |
|
|
(27.1) |
|
|
(25.0) |
|
|
(24.5) |
|
|
(43.7) |
|
||||||||
Free cash flow |
$ |
194.1 |
|
|
$ |
197.8 |
|
|
$ |
310.9 |
|
|
$ |
303.8 |
|
|
$ |
319.4 |
|
|
$ |
223.9 |
|
|
$ |
437.0 |
|
|
$ |
160.4 |
|
1Includes a discretionary pre-tax contribution of |
|
2Includes a |
|
3Includes a payment of |
The table below provides the calculation of free cash flow as a percentage of Adjusted Income ("free cash flow conversion") for fiscal years 2020 and 2021:
|
|
Year Ended |
||||||
|
|
|
|
|
||||
Free cash flow (a) |
|
$ |
1,006.6 |
|
|
$ |
1,140.7 |
|
Adjusted Income (b) |
|
919.2 |
|
|
1,105.9 |
|
||
Free cash flow conversion (a) / (b) |
|
110 |
% |
|
103 |
% |
Our press release contains information regarding
(a) Net Income, before interest expense, income tax provision, and purchase accounting depreciation and amortization, divided by;
(b) average invested capital for the year, calculated as a five quarter rolling average using the sum of short-term debt, long-term debt, shareowners’ equity, and accumulated amortization of goodwill and other intangible assets, minus cash and cash equivalents, short-term investments, and long-term investments (fixed income securities), multiplied by;
(c) one minus the effective tax rate for the period.
ROIC is calculated as follows (in millions, except percentages):
|
|
Twelve Months Ended |
||||||
|
|
|
||||||
|
|
2021 |
|
2020 |
||||
(a) Return |
|
|
|
|
||||
Net Income |
|
$ |
1,344.3 |
|
|
$ |
1,023.2 |
|
Interest expense |
|
94.6 |
|
|
103.5 |
|
||
Income tax provision |
|
181.9 |
|
|
112.9 |
|
||
Purchase accounting depreciation and amortization |
|
55.1 |
|
|
41.4 |
|
||
Return |
|
1,675.9 |
|
|
1,281.0 |
|
||
(b) Average invested capital |
|
|
|
|
||||
Short-term debt |
|
147.0 |
|
|
230.8 |
|
||
Long-term debt |
|
2,275.0 |
|
|
1,965.7 |
|
||
Shareowners’ equity |
|
2,124.3 |
|
|
962.9 |
|
||
Accumulated amortization of goodwill and intangibles |
|
988.5 |
|
|
920.0 |
|
||
Cash and cash equivalents |
|
(730.6) |
|
|
(840.2) |
|
||
Short-term and long-term investments |
|
(0.6) |
|
|
(9.3) |
|
||
Average invested capital |
|
4,803.6 |
|
|
3,229.9 |
|
||
(c) Effective tax rate |
|
|
|
|
||||
Income tax provision |
|
181.9 |
|
|
112.9 |
|
||
Income before income taxes |
|
$ |
1,526.2 |
|
|
$ |
1,136.1 |
|
Effective tax rate |
|
11.9 |
% |
|
9.9 |
% |
||
(a) / (b) * (1-c) |
|
30.7 |
% |
|
35.7 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211102005357/en/
Media Relations
414.382.5679
Investor Relations
414.382.8510
Source:
FAQ
What were Rockwell Automation's Q4 2021 earnings?
How did Rockwell Automation's sales perform in fiscal 2021?
What is Rockwell Automation's guidance for fiscal 2022?
How much did Rockwell Automation's organic sales grow in Q4 2021?