EX-99.1 2 a2019q4releaseex991.htm EXHIBIT 99.1 Exhibit

emrlogoa02a20.jpg
Investor Contact: Tim Reeves (314) 553-2197
Media Contact: Casey Murphy (314) 982-6220

Emerson Reports Fourth Quarter and Full Year 2019 Results,
Provides 2020 Outlook

Fourth quarter net sales of $5.0 billion increased 2 percent; underlying sales up 3 percent
Fourth quarter EPS of $1.16 and full year $3.71 included discrete tax benefits of $0.09 and $0.14, respectively
Fourth quarter operating cash flow of $1.2 billion, up 18 percent
Full year operating cash flow of $3.0 billion; Free cash flow of $2.4 billion, net earnings conversion of 105 percent
Returned $2.5 billion to shareholders, over 80 percent of full year operating cash flow, through dividends and share repurchases
Dividends as a percent of free cash flow improved by 4 points to 50 percent in 2019
Completed 63 consecutive years of increased dividends per share and plan to announce a 4-cent increase for 2020

ST. LOUIS, Nov. 5, 2019 – Emerson (NYSE: EMR) today reported results for the fourth quarter and fiscal year ended Sept. 30, 2019.
Fourth quarter net sales were up 2 percent, with underlying sales up 3 percent excluding unfavorable currency of 2 percent and a positive impact from acquisitions of 1 percent. Growth was in line with management expectations for Automation Solutions but below expectations for Commercial & Residential Solutions due to cooler weather conditions in North America that unfavorably impacted air conditioning and construction markets and continued sluggishness in Asian markets. Emerson finished the year with trailing three-month underlying orders growth of 1 percent, or 2 percent excluding two prior year fleetwide modernization projects for large North American power customers, in line with the Company's recent communications regarding slowing global economic growth.
Fourth quarter gross profit margin of 42.8 percent was up 70 basis points compared with the prior year, primarily due to solid operational execution and favorable price-cost. Pretax margin of 16.6 percent and EBIT margin of 17.4 percent were up 150 and 140 basis points, respectively. Total segment margin of 19.2 percent was up 10 basis points and was up 50 basis points to 20.2 percent excluding restructuring charges, reflecting year-over-year leverage exceeding 40 percent.



Page 2

GAAP earnings per share were $1.16 in the quarter, up 20 percent versus the prior year, and were $1.07, up 20 percent, excluding discrete tax benefits of $0.09 this year and $0.08 in the prior year.
Fourth quarter operating cash flow was up 18 percent to $1.2 billion, and free cash flow was up 40 percent to $1.0 billion. Full year operating cash flow was up 4 percent to $3.0 billion and free cash flow was up 6 percent to $2.4 billion, reflecting 105 percent conversion of net earnings.
“Emerson delivered a solid year, despite a lower growth environment than we anticipated,” said Emerson Chairman and CEO David N. Farr. “We grew above our markets, delivered strong earnings and cash flow, and returned $2.5 billion to our shareholders. We plan to announce a 4-cent dividend increase for 2020, which is higher than recent increases, and we plan greater increases as our dividend to free cash flow ratio improves below 50 percent in future years.
“The year required our organization to be nimble, as we shifted from a growth mindset at our Investor Conference last February to an increasing focus through the second half of our fiscal year on setting up the right cost position for what we expect will be a low or no-growth environment.
“Emerson knows how to do this: We announced restructuring plans mid-year and increased the effort again in August. We drove hard through the fourth quarter to finish strong operationally while achieving $55 million in restructuring actions. We are not done – we will pursue further cost actions over the next couple of years.
“Our teams have worked hard and accomplished much in a short time during a challenging and dynamic year across the globe,” Farr said. “We believe this will help set the cost structure and the company up for continued success going into 2020.”

Business Platform Results
Automation Solutions net sales increased 4 percent in the quarter, with underlying sales up 5 percent excluding unfavorable currency of 2 percent and a positive impact from acquisitions of 1 percent. September trailing three-month underlying orders were up 3 percent and were up 4 percent excluding two prior year fleetwide modernization projects for large North American power customers.
Demand in process and hybrid end markets was steady in the Americas and Europe and was robust in Asia, Middle East & Africa. North American upstream oil and gas investment activity and global discrete end markets remained negative in the quarter. Programs focused on our installed base, including shutdowns and turnarounds and digital transformation solutions, contributed to steady growth of maintenance and repair (MRO) and brownfield investment activity. These programs drove an overall higher level of MRO growth and business mix in 2019 than we had expected at the outset of the year. Long-cycle businesses continued steady growth in the quarter, with Final Control underlying sales up mid-single digits and the Systems business up low-double digits. The September ending backlog for these businesses was up 6 percent compared to the prior year.



Page 3

In the Americas, underlying sales were flat, reflecting slow discrete end markets and soft upstream oil and gas activity. The Industrial Solutions business, which primarily serves discrete manufacturing end markets through distribution, was down high-single digits on an underlying basis, reflecting continued soft short-cycle demand and some rebalancing of channel inventory. The Systems business was up high-single digits, reflecting steady MRO spending and project activity.
Asia, Middle East & Africa underlying sales growth was up 10 percent, supported by continued infrastructure investment, led by China, and strong growth in Middle East & Africa. Europe was up 7 percent, reflecting strong backlog conversion and steady demand in most key end markets.
Segment margin increased 70 basis points to 18.4 percent and was up 140 basis points to 19.5 percent excluding restructuring charges, reflecting year-over-year leverage exceeding 50 percent. Strong profitability in the quarter was driven by fixed cost leverage and the benefit of prior year restructuring actions.
For the full year, net sales were up 7 percent, or up 5 percent on an underlying basis. Segment margin decreased 50 basis points to 16.0 percent and was up 50 basis points to 17.3 percent excluding restructuring charges and the dilutive impact of the Aventics and GE Intelligent Platforms acquisitions, reflecting year-over-year leverage exceeding 30 percent.
Commercial & Residential Solutions net sales decreased 3 percent in the quarter, with underlying sales down 2 percent excluding unfavorable currency of 1 percent. September trailing three-month underlying orders were down 2 percent due to cooler weather in North American air conditioning markets and slower conditions in global professional tools and cold chain markets.
In the Americas, underlying sales were flat, reflecting modest growth in residential air conditioning markets offset by slower commercial and aftermarket demand and softer professional tools and cold chain end markets. Europe was down 2 percent, and Asia, Middle East & Africa was down 7 percent as sluggish conditions persisted across the region.
Margin decreased 120 basis points to 20.8 percent and was down 110 basis points to 21.6 percent excluding the impact of restructuring charges. Lower profitability primarily reflected deleverage on lower volume and unfavorable mix, partially offset by favorable price-cost.
For the full year, net sales were up 3 percent, or down 1 percent on an underlying basis. Segment margin decreased 200 basis points to 20.6 percent and was down 110 basis points to 21.9 percent excluding restructuring charges and the dilutive impact of the Tools & Test acquisition, primarily reflecting deleverage on lower sales volume and unfavorable mix.

2020 Outlook
Consistent with Emerson’s disciplined management approach, the Company's Board of Directors is leading a comprehensive review of operational, capital allocation and portfolio initiatives. As announced on Oct. 1, this review was triggered earlier in fiscal 2019 by slowing macroeconomic



Page 4

conditions and geopolitical tensions that weigh on the Company's demand outlook. The outlook does not include any impact from the Board's ongoing review. We expect to present the Board's conclusions and updated 2020 guidance at our February Investor Conference.
The 2020 guidance assumes that end market growth is muted, or even slightly negative, with Emerson net sales down 3 percent to up 1 percent and underlying sales down 2 percent to up 2 percent.
The 2020 adjusted earnings per share guidance excludes significant discrete tax items and restructuring charges, which will not be known until finalization of the Board's review. The following table bridges 2019 GAAP earnings per share guidance to the new adjusted basis.
        
 
 
 
2019 GAAP EPS
$3.71
 
  Less: Discrete tax benefits
(0.14)
 
  Add: Restructuring charges
0.12
 
2019 Adjusted EPS
$3.69
 
 
 
 
2020 Adjusted EPS Range
$3.48 to $3.72
 
The 2020 adjusted earnings per share guidance includes headwinds of $0.29 related to increased pension expense driven by lower discount rates, higher stock compensation expense due to a higher assumed stock price in 2020, a higher tax rate and an unfavorable foreign currency impact. These headwinds are partially mitigated by lower interest expense and planned share repurchases of $1.5 billion in 2020.
The following table presents the 2020 guidance framework.
Sales Growth Guidance
 
EPS and Cash Flow Guidance
Net Sales Growth
(3%) – 1%
 
Adjusted EPS
$3.60 +/- $0.12

   Automation Solutions
(2%) to 2%
 
Tax Rate
~23%
   Commercial & Residential Solutions
(5%) to (1%)
 
Operating Cash Flow
~$3.1B
Underlying Sales Growth
(2%) – 2%
 
Free Cash Flow
~$2.5B
   Automation Solutions
(1%) to 3%
 
Capital Expenditures
~$600M
   Commercial & Residential Solutions
(3%) to 1%
 
Share Repurchases
$1.5B
“We are planning for a challenging economic environment in fiscal 2020,” Farr said. “The U.S. presidential election, continued trade tensions, and an increasing wave of corporate restructuring announcements will pressure global economies, leaving the large capital project cycle – which really hasn’t yet begun in our end markets – stalled.
“Fortunately, our businesses have proved they are resilient. Automation Solutions' estimated $115 billion installed base offers secular growth levers, such as digital transformation upgrade projects and targeted MRO service programs that leverage our unique global service center infrastructure. Similarly,



Page 5

Commercial & Residential Solutions' global position, diverse end markets and leading technology provide opportunities to grow above the market and a buffer against downside risk.
"Over the last few years, we've executed $6 billion of bolt-on acquisitions which provide runway for earnings growth, margin and cash flow improvement across both business platforms. Our Board of Directors continues its operations, portfolio and capital allocation review, and we expect to fully outline these plans and reset our 2020 and long-term guidance at our February 2020 Investor Conference.
“I want to thank the Board of Directors for their continued guidance and our company’s leaders and employees for their dedication as we navigate an uncertain macroeconomic environment.”

Upcoming Investor Events
Today, beginning at 2:30 p.m. Eastern Time, Emerson management will discuss the fourth quarter and full year 2019 results during an investor conference call. Participants can access a live webcast available at www.emerson.com/financial at the time of the call. A replay of the call will remain available for 90 days.
    
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 outcome and ultimate impact of the review referred to herein, as well as economic and currency conditions, market demand, pricing, protection of intellectual property, cybersecurity, tariffs, competitive and technological factors, among others, as set forth in the Company's most recent Annual Report on Form 10-K and subsequent reports filed with the SEC.


(tables attached)




Page 6

 
 
 
 
 
Table 1
EMERSON AND SUBSIDIARIES
CONSOLIDATED OPERATING RESULTS
(AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)
 
 
 
 
 
 
 
Quarter Ended Sept 30
 
Percent
 
2018
 
2019
 
Change
 
 
 
 
 
 
Net sales

$4,888

 

$4,971

 
2%
Costs and expenses:
 
 
 
 
 
     Cost of sales
2,829

 
2,843

 
 
     SG&A expenses
1,181

 
1,109

 
 
     Other deductions, net
94

 
153

 
 
     Interest expense, net
46

 
40

 
 
Earnings before income taxes
738

 
826

 
12%
Income taxes
116

 
102

 
 
Net earnings
622

 
724

 
 
Less: Noncontrolling interests in earnings of subsidiaries
5

 
7

 
 
Net earnings common stockholders

$617

 

$717

 
16%
 
 
 
 
 
 
Diluted avg. shares outstanding
631.9

 
617.5

 
 
 
 
 
 
 
 
Diluted earnings per share common share

$0.97

 

$1.16

 
20%
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended Sept 30
 
 
 
2018
 
2019
 
 
Other deductions, net
 
 
 
 
 
     Amortization of intangibles

$57

 

$61

 
 
     Restructuring costs
27

 
55

 
 
     Other
10

 
37

 
 
          Total

$94

 

$153

 
 




Page 7

 
 
 
 
 
Table 2
EMERSON AND SUBSIDIARIES
CONSOLIDATED OPERATING RESULTS
(AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)
 
 
 
 
 
 
 
 12 Months Ended Sept 30
 
Percent
 
2018
 
2019
 
Change
 
 
 
 
 
 
Net sales

$17,408

 

$18,372

 
6%
Costs and expenses:
 
 
 
 
 
     Cost of sales
9,976

 
10,557

 
 
     SG&A expenses
4,269

 
4,457

 
 
     Other deductions, net
337

 
325

 
 
     Interest expense, net
159

 
174

 
 
Earnings before income taxes
2,667

 
2,859

 
7%
Income taxes
443

 
531

 
 
Net earnings
2,224

 
2,328

 
 
Less: Noncontrolling interests in earnings of subsidiaries
21

 
22

 
 
Net earnings common stockholders

$2,203

 

$2,306

 
5%
 
 
 
 
 
 
Diluted avg. shares outstanding
635.3

 
620.6

 
 
 
 
 
 
 
 
Diluted earnings per common share

$3.46

 

$3.71

 
7%
 
 
 
 
 
 
 
 
 
 
 
 
 
12 Months Ended Sept 30
 
 
 
2018
 
2019
 
 
Other deductions, net
 
 
 
 
 
     Amortization of intangibles

$211

 

$238

 
 
     Restructuring costs
65

 
95

 
 
     Other
61

 
(8
)
 
 
          Total

$337

 

$325

 
 




Page 8

 
 
 
Table 3
EMERSON AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(DOLLARS IN MILLIONS, UNAUDITED)
 
 
 
 
 
Quarter Ended Sept 30
 
2018
 
2019
Assets
 
 
 
     Cash and equivalents

$1,093

 

$1,494

     Receivables, net
3,023

 
2,985

     Inventories
1,813

 
1,880

     Other current assets
690

 
780

          Total current assets
6,619

 
7,139

     Property, plant & equipment, net
3,562

 
3,642

     Goodwill
6,455

 
6,536

     Other intangible assets
2,751

 
2,615

     Other
1,003

 
565

          Total assets

$20,390

 

$20,497

 
 
 
 
Liabilities and equity
 
 
 
     Short-term borrowings and current
 
 
 
        maturities of long-term debt

$1,623

 

$1,444

     Accounts payable
1,943

 
1,874

     Accrued expenses
2,598

 
2,658

          Total current liabilities
6,164

 
5,976

     Long-term debt
3,137

 
4,277

     Other liabilities
2,099

 
1,971

     Total equity
8,990

 
8,273

          Total liabilities and equity

$20,390

 

$20,497


        



Page 9

 
 
 
 
Table 4
EMERSON AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLARS IN MILLIONS, UNAUDITED)
 
 
 
 
 
 
12 Months Ended Sept 30
 
 
2018
 
2019
Operating activities
 
 
 
 
Net earnings
 
$2,224
 
$2,328
Adjustments to reconcile net earnings to net cash provided by operating activities:
 
 
 
 
        Depreciation and amortization
 
758

 
822

        Changes in operating working capital
 
(83
)
 
(150
)
        Other, net
 
(7
)
 
6

            Net cash provided by operating activities
 
2,892

 
3,006

 
 
 
 
 
Investing activities
 
 
 
 
Capital expenditures
 
(617
)
 
(594
)
Purchases of businesses, net of cash and equivalents acquired
 
(2,203
)
 
(469
)
Divestitures of businesses
 
201

 
14

Other, net
 
(101
)
 
(125
)
    Cash used in investing activities
 
(2,720
)
 
(1,174
)
 
 
 
 
 
Financing activities
 
 
 
 
Net increase (decrease) in short-term borrowings
 
343

 
(6
)
Proceeds from long-term debt
 

 
1,691

Payments of long-term debt
 
(241
)
 
(656
)
Dividends paid
 
(1,229
)
 
(1,209
)
Purchases of common stock
 
(1,000
)
 
(1,250
)
Other, net
 
35

 
39

    Cash used in financing activities
 
(2,092
)
 
(1,391
)
 
 
 
 
 
Effect of exchange rate changes on cash and equivalents
 
(49
)
 
(40
)
Increase (decrease) in cash and equivalents
 
(1,969
)
 
401

Beginning cash and equivalents
 
3,062

 
1,093

Ending cash and equivalents
 
$1,093
 
$1,494
 
 
 
 
 





Page 10

 
 
 
Table 5
EMERSON AND SUBSIDIARIES
SEGMENT SALES AND EARNINGS
(DOLLARS IN MILLIONS, UNAUDITED)
 
 
 
 
 
Quarter Ended Sept 30
 
2018
 
2019
Sales
 
 
 
     Automation Solutions

$3,228

 

$3,368

 
 
 
 
     Climate Technologies
1,168

 
1,142

     Tools & Home Products
487

 
466

     Commercial & Residential Solutions
1,655

 
1,608

 
 
 
 
     Eliminations
5

 
(5
)
          Net sales

$4,888

 

$4,971

 
 
 
 
Earnings
 
 
 
     Automation Solutions

$570

 

$619

 
 
 
 
     Climate Technologies
260

 
233

     Tools & Home Products
104

 
102

     Commercial & Residential Solutions
364

 
335

 
 
 
 
     Stock Compensation
(72
)
 
(37
)
     Pension and postretirement benefits
17

 
27

     Corporate and other
(95
)
 
(78
)
     Interest expense, net
(46
)
 
(40
)
          Earnings before income taxes

$738

 

$826

 
 
 
 
Restructuring costs
 
 
 
     Automation Solutions

$15

 

$39

 
 
 
 
     Climate Technologies
9

 
12

     Tools & Home Products
3

 
2

     Commercial & Residential Solutions
12

 
14

 
 
 
 
     Corporate

 
2

          Total

$27

 

$55

 
 
 
 
Depreciation and Amortization
 
 
 
     Automation Solutions

$132

 

$142

 
 
 
 
     Climate Technologies
43

 
44

     Tools & Home Products
16

 
17

     Commercial & Residential Solutions
59

 
61

 
 
 
 
     Corporate
10

 
10

          Total

$201

 

$213




Page 11

 
 
 
Table 6
EMERSON AND SUBSIDIARIES
SEGMENT SALES AND EARNINGS
(DOLLARS IN MILLIONS, UNAUDITED)
 
 
 
 
 
12 Months Ended Sept 30
 
2018
 
2019
Sales
 
 
 
     Automation Solutions

$11,441

 

$12,202

 
 
 
 
     Climate Technologies
4,454

 
4,313

     Tools & Home Products
1,528

 
1,856

     Commercial & Residential Solutions
5,982

 
6,169

 
 
 
 
     Eliminations
(15
)
 
1

          Net sales

$17,408

 

$18,372

 
 
 
 
Earnings
 
 
 
     Automation Solutions

$1,886

 

$1,947

 
 
 
 
     Climate Technologies
972

 
883

     Tools & Home Products
380

 
388

     Commercial & Residential Solutions
1,352

 
1,271

 
 
 
 
     Stock Compensation
(216
)
 
(120
)
     Pension and postretirement benefits
79

 
108

     Corporate and other
(275
)
 
(173
)
     Interest expense, net
(159
)
 
(174
)
          Earnings before income taxes

$2,667

 

$2,859

 
 
 
 
Restructuring costs
 
 
 
     Automation Solutions

$41

 

$65

 
 
 
 
     Climate Technologies
20

 
20

     Tools & Home Products
3

 
7

     Commercial & Residential Solutions
23

 
27

 
 
 
 
     Corporate
1

 
3

          Total

$65

 

$95

 
 
 
 
Depreciation and Amortization
 
 
 
     Automation Solutions

$488

 

$535

 
 
 
 
     Climate Technologies
171

 
176

     Tools & Home Products
44

 
71

     Commercial & Residential Solutions
215

 
247

 
 
 
 
     Corporate
55

 
40

          Total

$758

 

$822





Page 12

 
Reconciliations of Non-GAAP Financial Measures & Other
 
Table 7

 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliations of Non-GAAP measures (denoted by *) with the most directly comparable GAAP measure (dollars in millions, except per share amounts):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FY 2019 Underlying Sales Change
Auto Solns
 
Comm & Res
Solns
 
 
 
Reported (GAAP)
 
7
 %
 
3
 %
 
 
 
(Favorable) / Unfavorable FX
2
 %
 
1
 %
 
 
 
Acquisitions/Divestitures
(4
)%
 
(5
)%
 
 
 
Underlying*
5
 %
 
(1
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q4 2019 Underlying Sales Change
Auto Solns
 
Comm & Res
Solns
 
Emerson
 
Reported (GAAP)
 
4
 %
 
(3
)%
 
2
 %
 
(Favorable) / Unfavorable FX
2
 %
 
1
 %
 
2
 %
 
Acquisitions/Divestitures
 
(1
)%
 
 %
 
(1
)%
 
Underlying*
 
5
 %
 
(2
)%
 
3
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
FY 2020E Underlying Sales Change
Auto Solns
 
Comm & Res
Solns
 
Emerson
 
Reported (GAAP)
 
(2)% - 2%

 
(5)% - (1)%

 
(3)% - 1%

 
(Favorable) / Unfavorable FX
~ 1%

 
~ 1%

 
~ 1%

 
Acquisitions/Divestitures
 
~ - %

 
~ 1%

 
~ - %

 
Underlying*
 
(1)% - 3%

 
(3)% - 1%

 
(2)% - 2%

 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings Per Share
 
 
 
 
Q4 FY18
 
Q4 FY19
 
Change
 
Earnings per share (GAAP)
$
0.97

 
$
1.16

 
20
 %
 
Discrete tax benefits
(0.08
)
 
(0.09
)
 
 %
 
Earnings per share excluding discrete tax benefits*
$
0.89

 
$
1.07

 
20
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
EBIT Margin
Q4 FY18
 
Q4 FY19
 
Change
 
Pretax margin (GAAP)
15.1
 %
 
16.6
 %
 
150 bps

 
Interest expense, net
0.9
 %
 
0.8
 %
 
(10) bps

 
Earnings before interest and taxes margin*
16.0
 %
 
17.4
 %
 
140 bps

 
 
 
Business Segment EBIT
Q4 FY18
 
Q4 FY19
 
Change
 
Pretax margin (GAAP)
15.1
 %
 
16.6
 %
 
150 bps

 
Corp. items & interest expense, net % of sales
4.0
 %
 
2.6
 %
 
(140) bps

 
Business segment EBIT margin*
19.1
 %
 
19.2
 %
 
10 bps

 
Restructuring charges
0.6
 %
 
1.0
 %
 
40 bps

 
Business segment EBIT margin excluding restructuring*
19.7
 %
 
20.2
 %
 
50 bps

 
 
 
 
 
 
 
 
 
 
 
 
 
Q4 2019 Automation Solutions Segment EBIT Margin
Q4 FY18
 
Q4 FY19
 
Change
 
Automation Solutions Segment EBIT margin (GAAP)
17.7
 %
 
18.4
 %
 
70 bps

 
Restructuring charges
0.4
 %
 
1.1
 %
 
70 bps

 
Automation Solutions Segment EBIT margin, excluding
18.1
 %
 
19.5
 %
 
140 bps

 
     restructuring*
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
- more -



Page 13

Automation Solutions Segment EBIT Margin
FY18
 
FY19
 
Change
Automation Solutions Segment EBIT margin (GAAP)
16.5
 %
 
16.0
 %
 
(50) bps

Restructuring and acquisitions impact
0.3
 %
 
1.3
 %
 
100 bps

Automation Solutions Segment EBIT margin, excluding
16.8
 %
 
17.3
 %
 
50 bps

     restructuring and acquisitions*
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q4 2019 Commercial & Residential EBIT Margin
Q4 FY18
 
Q4 FY19
 
Change
Commercial & Residential EBIT margin (GAAP)
22.0
 %
 
20.8
 %
 
(120) bps

Restructuring charges
0.7
 %
 
0.8
 %
 
10 bps

Commercial & Residential EBIT margin, excluding
22.7
 %
 
21.6
 %
 
(110) bps

     restructuring*
 
 
 
 
 
 
 
 
 
 
 
Commercial & Residential EBIT Margin
FY18
 
FY19
 
Change
Commercial & Residential EBIT margin (GAAP)
22.6
 %
 
20.6
 %
 
(200) bps

Restructuring and Tools & Test acquisition impact
0.4
 %
 
1.3
 %
 
90 bps

Commercial & Residential EBIT margin, excluding
23.0
 %
 
21.9
 %
 
(110) bps

     restructuring and Tools & Test acquisition*
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Q4 Cash Flow
 
 
 
Q4 FY18
 
Q4 FY19
 
Change
Operating cash flow (GAAP)
 
 
 
$
1,024

 
$
1,204

 
18
 %
Capital expenditures
 
 
 
(303
)
 
(199
)
 
22
 %
Free cash flow*
 

 
$
721

 
$
1,005

 
40
 %
 
Cash Flows
 
 
 
FY18
 
FY19
 
Change
Operating cash flow (GAAP)
 
 
 
$
2,892

 
$
3,006

 
4
 %
Capital expenditures
 
 
 
(617
)
 
(594
)
 
2
 %
Free cash flow*
 

 
$
2,275

 
$
2,412

 
6
 %
 
 
 
 
 
 
 
 
 
 
 
FY 2020E Cash Flow
FY 2020E
 
 
 
 
Operating cash flow (GAAP)
$
3,100

 
 
 
 
Capital expenditures
~ (600)

 
 
 
 
Free cash flow*
$
2,500

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash Flow to Net Earnings Conversion
FY19
 
 
 
 
Operating cash flow to net earnings (GAAP)
130
 %
 
 
 
Capital expenditures
(25
)%
 
 
 
 
Free cash flow to net earnings*
105
 %
 
 
 
 
 
 
 
 
 
Dividend to Free Cash Flow
FY18
 
FY19
 
Change
Dividends to operating cash flow (GAAP)
43
 %
 
40
 %
 
(3
)%
Capital expenditures
11
 %
 
10
 %
 
(1
)%
Dividends to free cash flow*
54
 %
 
50
 %
 
(4
)%
 
 
Note: Underlying sales and orders exclude the impact of acquisitions, divestitures and currency translation.
 
 
 
 
 
 
 
 
 
 
 
###