Form: 8-K

Current report

August 6, 2019


emrlogoa02a19.jpg
Investor Contact: Tim Reeves (314) 553-2197
Media Contact: Casey Murphy (314) 982-6220

Emerson Reports Third Quarter 2019 Results

Net sales of $4.7 billion increased 5 percent, or 2 percent on an underlying basis
GAAP earnings per share were $0.97, down 13 percent versus prior year, and were $0.94, up 7 percent, excluding discrete tax benefits in both years
Operating cash flow was $946 million; Free cash flow was $825 million, reflecting net earnings conversion of 135 percent
$1.9 billion returned to shareholders year-to-date, including $1 billion of share repurchases
Targeting additional $250 million share repurchases in fiscal 2019
Maintained 2019 EPS guidance range of $3.60 to $3.70

ST. LOUIS, August 6, 2019 – Emerson (NYSE: EMR) today reported results for the third quarter ended June 30, 2019.
Third quarter net sales were up 5 percent, with underlying sales up 2 percent excluding unfavorable currency of 2 percent and a positive impact from acquisitions of 5 percent. Growth was below management expectations across both business platforms due to softer conditions in global discrete manufacturing end markets and cooler, wet weather conditions in North America that unfavorably impacted air conditioning and construction markets. These factors also weighed on Emerson's trailing three-month underlying orders growth, which moderated to 2 percent in June.
Third quarter gross profit margin of 42.7 percent was down 90 basis points compared with the prior year, primarily reflecting dilution from recent acquisitions and unfavorable mix. Pretax margin of 16.4 percent and EBIT margin of 17.3 percent were both down 80 basis points, reflecting dilution from recent acquisitions. Pretax margin was up 160 basis points compared with the second quarter of 2019, as solid operating execution mitigated the profit impact of slower than expected sales growth. Total segment margin of 18.1 percent was down 160 basis points compared with the prior year, and was up 120 basis points compared with the second quarter of 2019, reflecting strong sequential leverage of 65 percent, above management expectations.



Page 2

GAAP earnings per share were $0.97 in the quarter, down 13 percent versus the prior year, and were $0.94, up 7 percent, excluding a discrete tax benefit of $0.03 this year and a prior year one-time tax benefit of $0.24 related to the Tax Cuts and Jobs Act.
Third quarter operating cash flow was up 2 percent to $946 million, and free cash flow was up 3 percent to $825 million. Conversion of net earnings to free cash flow was 135 percent in the quarter.
"Trends remain solid in our global process and hybrid markets, and we continue to see consistent growth in our long-cycle businesses. Global discrete end markets decelerated in the third quarter, and our North America growth was further hampered by subdued upstream oil and gas demand,” said Chairman and Chief Executive Officer David N. Farr. "In our Commercial & Residential Solutions business, cooler, wet weather negatively affected North America air conditioning sales and orders growth; however, we remain optimistic that demand will recover, supported by a solid macroeconomic backdrop and improving weather patterns early in the fiscal fourth quarter. Demand in Asia, which bottomed in December 2018, continued to improve through the quarter.
"For our shareholders, we've returned $1.9 billion year-to-date, including $1 billion of share repurchases. In light of our strong cash flow profile and lower planned acquisition spend this year, we will opportunistically repurchase up to $250 million of shares in the fourth quarter of 2019."

Business Platform Results
Automation Solutions net sales increased 5 percent in the quarter, with underlying sales up 3 percent excluding unfavorable currency of 3 percent and a positive impact from acquisitions of 5 percent. June trailing three-month underlying orders were up 4 percent, below management expectations. North American upstream oil and gas investment activity remained soft, and global discrete end markets slowed. Demand in process and hybrid end markets was stable in North America and continued to be robust elsewhere. Growth continued to reflect maintenance and repair (MRO) demand and brownfield investment activity focused on expansion and optimization of existing facilities. Our power systems and solutions business for conventional power generation markets accelerated in the quarter and was positive across all world areas, reflecting strong upgrade demand, competitive migration activity and growth of power plant digital twin projects. Large, long-cycle project bookings continued in the quarter, driving the June backlog up 6 percent year-over-year to $4.9 billion, providing visibility into early 2020.
In the Americas, underlying sales increased 1 percent, reflecting slower 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 mid-single digits on an underlying basis, reflecting softer short-cycle demand and some rebalancing of channel inventory. Upstream oil and gas investment activity remained muted, while midstream and downstream end markets trended favorably. The systems business was up mid-single digits, reflecting steady MRO spending and project activity.



Page 3

Asia, Middle East & Africa underlying sales growth was up 7 percent, supported by continued infrastructure investment across Asia and mid-single digit growth in Middle East & Africa. Europe was up 1 percent, reflecting steady demand in most key end markets, including oil and gas, chemicals and life sciences.
Margin decreased 150 basis points to 15.7 percent and was down 10 basis points to 17.1 percent excluding the Aventics and GE Intelligent Platforms acquisitions. Compared with the second quarter, margin improved 90 basis points, reflecting strong operating execution on slower than expected sales growth.
For the full year, management expects approximately 7 percent net sales growth and 5 percent underlying sales growth, reflecting a lower outlook for global discrete end markets and continued softness in North American upstream oil and gas markets. For the full year, margin is expected to be approximately 16 percent, including higher restructuring investments in the fourth quarter. We continue to increase planned restructuring investments and other actions appropriate for a slower growth environment in the near-term.
Commercial & Residential Solutions net sales increased 4 percent in the quarter, with underlying sales down 1 percent excluding unfavorable currency of 1 percent and a positive impact from acquisitions of 6 percent. June trailing three-month underlying orders were down 1 percent, below management expectations. North American air conditioning markets slowed sharply late in the quarter as cooler weather and heavy precipitation in key regions slowed demand.
In the Americas, underlying sales were up 1 percent, reflecting stable professional tools end markets and the impact of unfavorable weather conditions in air conditioning markets. Europe was up 1 percent, supported by stable demand in professional tools markets, partially offset by softer cold chain and commercial air conditioning demand. The Asia, Middle East & Africa region was down 6 percent. China was down 2 percent in the quarter and continued a trend of steady improvement since underlying sales growth bottomed in the first quarter, down 30 percent.
Margin decreased 190 basis points to 22.4 percent and was down 70 basis points to 23.6 percent, excluding the Tools & Test acquisition. Compared with the second quarter of 2019, price-cost trended favorably and helped the business deliver over 40 percent sequential leverage on incremental sales. We expect strong operational execution to drive year-over-year improvement in fourth quarter profitability, further aided by easing material cost pressures and the lapping of Section 301 Tariffs in July.
For the full year, management expects approximately 4 percent net sales growth with flat underlying sales growth, reflecting continued improvement in Asia and a favorable outlook in North American residential and commercial air conditioning markets. Margin is expected to be approximately 21 percent, including higher planned restructuring investments in the fourth quarter.





Page 4

2019 Outlook
The following table presents the updated 2019 guidance framework. The GAAP earnings per share range is expected to be $3.60 to $3.70, which reflects lower sales expectations and higher levels of planned restructuring investments in the fourth quarter, offset by improvement in the estimated full-year tax rate and lower corporate expenses. We expect full year restructuring spend and other actions of approximately $100 million, which is up approximately $30 million since short-cycle end markets began to soften in the second fiscal quarter.
In the fourth quarter, we expect a discrete tax benefit of approximately $0.05 and full-year tax rate of approximately 21 percent, including the benefit of discrete items. We estimate our operational tax rate will settle at approximately 23.5 percent going forward as we continue to optimize our global two-platform operating structure.
Sales Growth Guidance
 
EPS and Cash Flow Guidance
Net Sales Growth
~6%
 
GAAP EPS
$3.60 – $3.70
   Acquisitions Impact
5%
 
Tax Rate
~21%
   Foreign Currency Translation Impact
(2%)
 
Operating Cash Flow
~$3.1B
Underlying Sales Growth
~3%
 
Free Cash Flow
~$2.5B
   Automation Solutions
~5%
 
 
 
   Commercial & Residential Solutions
~Flat
 
 
 
“Trends around the world indicate a somewhat slower growth environment in the near-term, with gross fixed investment growth moderating to a range of 2 to 3 percent. We are prioritizing restructuring investments to align our cost base with these lower near-term growth expectations and to position for continued strong profitability and cash flow across both business platforms in 2020,” Farr said. “We believe this slowdown is caused by many factors, including trade tensions, that have contributed to an uncertain business investment climate, and not by an overbuilt industrial asset base in this cycle. Consequently, a lifting of geopolitical uncertainties and easing of tensions could re-accelerate global business investment spending back to levels we had anticipated at our February Investor Conference.
“Like Emerson, our customers need to invest in their businesses to prepare to meet the needs of the global economy in 2021 and 2022, and they, like Emerson, are reviewing capital projects to prioritize spending in a slower environment. In some cases, we see a delay in the timing of certain projects, but we do not see projects being canceled.
“The capital spending cycle remains intact. We anticipate the cycle stretching out a bit given the current dynamics, but our project funnel remains healthy and we continue to steadily convert projects to orders and sales, as evidenced by the strength of our long-cycle businesses.”






Page 5

Upcoming Investor Events
Today, beginning at 2 p.m. Eastern Time, Emerson management will discuss the third quarter 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 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 June 30
 
Percent
 
2018
 
2019
 
Change
 
 
 
 
 
 
Net sales

$4,456

 

$4,684

 
5%
Costs and expenses:
 
 
 
 
 
     Cost of sales
2,514

 
2,683

 
 
     SG&A expenses
1,058

 
1,126

 
 
     Other deductions, net
77

 
65

 
 
     Interest expense, net
39

 
43

 
 
Earnings before income taxes
768

 
767

 
—%
Income taxes
49

 
155

 
 
Net earnings
719

 
612

 
 
Less: Noncontrolling interests in earnings of subsidiaries
7

 
8

 
 
Net earnings common stockholders

$712

 

$604

 
(15)%
 
 
 
 
 
 
Diluted avg. shares outstanding
632.9

 
619.0

 
 
 
 
 
 
 
 
Diluted earnings per share common share

$1.12

 

$0.97

 
(13)%
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended June 30
 
 
 
2018
 
2019
 
 
Other deductions, net
 
 
 
 
 
     Amortization of intangibles

$47

 

$60

 
 
     Restructuring costs
14

 
20

 
 
     Other
16

 
(15
)
 
 
          Total

$77

 

$65

 
 




Page 7

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

$12,520

 

$13,401

 
7%
Costs and expenses:
 
 
 
 
 
     Cost of sales
7,147

 
7,714

 
 
     SG&A expenses
3,088

 
3,348

 
 
     Other deductions, net
243

 
172

 
 
     Interest expense, net
113

 
134

 
 
Earnings before income taxes
1,929

 
2,033

 
5%
Income taxes
327

 
429

 
 
Net earnings
1,602

 
1,604

 
 
Less: Noncontrolling interests in earnings of subsidiaries
16

 
15

 
 
Net earnings common stockholders

$1,586

 

$1,589

 
—%
 
 
 
 
 
 
Diluted avg. shares outstanding
636.5

 
621.6

 
 
 
 
 
 
 
 
Diluted earnings per common share

$2.49

 

$2.55

 
2%
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended June 30
 
 
 
2018
 
2019
 
 
Other deductions, net
 
 
 
 
 
     Amortization of intangibles

$154

 

$177

 
 
     Restructuring costs
38

 
40

 
 
     Other
51

 
(45
)
 
 
          Total

$243

 

$172

 
 




Page 8

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

$3,411

 

$1,603

     Receivables, net
2,730

 
2,901

     Inventories
1,805

 
2,061

     Other current assets
630

 
785

          Total current assets
8,576

 
7,350

     Property, plant & equipment, net
3,260

 
3,614

     Goodwill
5,745

 
6,544

     Other intangible assets
2,157

 
2,691

     Other
749

 
1,118

          Total assets

$20,487

 

$21,317

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

$2,862

 

$1,877

     Accounts payable
1,647

 
1,785

     Accrued expenses
2,392

 
2,453

     Income taxes
53

 
103

          Total current liabilities
6,954

 
6,218

     Long-term debt
3,126

 
4,336

     Other liabilities
1,947

 
1,959

     Total equity
8,460

 
8,804

          Total liabilities and equity

$20,487

 

$21,317


        



Page 9

 
 
 
 
Table 4
EMERSON AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLARS IN MILLIONS, UNAUDITED)
 
 
 
 
 
 
Nine Months Ended June 30
 
 
2018
 
2019
Operating activities
 
 
 
 
Net earnings
 
$1,602
 
$1,604
Adjustments to reconcile net earnings to net cash provided by operating activities:
 
 
 
 
        Depreciation and amortization
 
557

 
609

        Changes in operating working capital
 
(286
)
 
(352
)
        Other, net
 
(5
)
 
(59
)
            Net cash provided by operating activities
 
1,868

 
1,802

 
 
 
 
 
Investing activities
 
 
 
 
Capital expenditures
 
(314
)
 
(395
)
Purchases of businesses, net of cash and equivalents acquired
 
(770
)
 
(385
)
Divestitures of businesses
 
223

 
10

Other, net
 
(71
)
 
(91
)
    Cash used in investing activities
 
(932
)
 
(861
)
 
 
 
 
 
Financing activities
 
 
 
 
Net increase in short-term borrowings
 
1,581

 
427

Proceeds from long-term debt
 

 
1,691

Payments of long-term debt
 
(251
)
 
(655
)
Dividends paid
 
(924
)
 
(909
)
Purchases of common stock
 
(1,000
)
 
(1,000
)
Other, net
 
34

 
21

    Cash used in financing activities
 
(560
)
 
(425
)
 
 
 
 
 
Effect of exchange rate changes on cash and equivalents
 
(27
)
 
(6
)
Increase in cash and equivalents
 
349

 
510

Beginning cash and equivalents
 
3,062

 
1,093

Ending cash and equivalents
 
$3,411
 
$1,603
 
 
 
 
 





Page 10

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

$2,870

 

$3,025

 
 
 
 
     Climate Technologies
1,236

 
1,199

     Tools & Home Products
356

 
463

     Commercial & Residential Solutions
1,592

 
1,662

 
 
 
 
     Eliminations
(6
)
 
(3
)
          Net sales

$4,456

 

$4,684

 
 
 
 
Earnings
 
 
 
     Automation Solutions

$494

 

$477

 
 
 
 
     Climate Technologies
294

 
278

     Tools & Home Products
93

 
93

     Commercial & Residential Solutions
387

 
371

 
 
 
 
     Differences in accounting methods
57

 
64

     Corporate and other
(131
)
 
(102
)
     Interest expense, net
(39
)
 
(43
)
          Earnings before income taxes

$768

 

$767

 
 
 
 
Restructuring costs
 
 
 
     Automation Solutions

$9

 

$15

 
 
 
 
     Climate Technologies
4

 
4

     Tools & Home Products

 
1

     Commercial & Residential Solutions
4

 
5

 
 
 
 
     Corporate
1

 

          Total

$14

 

$20





Page 11

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

$8,213

 

$8,834

 
 
 
 
     Climate Technologies
3,286

 
3,171

     Tools & Home Products
1,041

 
1,390

     Commercial & Residential Solutions
4,327

 
4,561

 
 
 
 
     Eliminations
(20
)
 
6

          Net sales

$12,520

 

$13,401

 
 
 
 
Earnings
 
 
 
     Automation Solutions

$1,316

 

$1,328

 
 
 
 
     Climate Technologies
712

 
650

     Tools & Home Products
276

 
286

     Commercial & Residential Solutions
988

 
936

 
 
 
 
     Differences in accounting methods
163

 
188

     Corporate and other
(425
)
 
(285
)
     Interest expense, net
(113
)
 
(134
)
          Earnings before income taxes

$1,929

 

$2,033

 
 
 
 
Restructuring costs
 
 
 
     Automation Solutions

$26

 

$26

 
 
 
 
     Climate Technologies
11

 
8

     Tools & Home Products

 
5

     Commercial & Residential Solutions
11

 
13

 
 
 
 
     Corporate
1

 
1

          Total

$38

 

$40





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):
 
 
 
 
 
 
 
 
 
 
 
 
 
Q3 2019 Underlying Sales Change
Auto Solns
 
Comm & Res
Solns
 
Emerson
 
 
Reported (GAAP)
 
5
 %
 
4
 %
 
5
 %
 
 
(Favorable) / Unfavorable FX
3
 %
 
1
 %
 
2
 %
 
 
Acquisitions
 
(5
)%
 
(6
)%
 
(5
)%
 
 
Underlying*
 
3
 %
 
(1
)%
 
2
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
FY 2019E Underlying Sales Change
Auto Solns
 
Comm & Res
Solns
 
Emerson
 
 
Reported (GAAP)
 
~ 7%

 
~ 4%

 
~6%

 
 
(Favorable) / Unfavorable FX
~ 2%

 
~ 1%

 
~ 2%

 
 
Acquisitions
 
~ (4)%

 
~ (5)%

 
~ (5)%

 
 
Underlying*
 
~ 5%

 
~ -%

 
~ 3%

 
 
 
 
 
 
 
 
 
 
 
 
 
EBIT Margin
Q3 FY18
 
Q3 FY19
 
Change
 
 
Pretax margin (GAAP)
17.2
 %
 
16.4
 %
 
(80) bps

 
 
Interest expense, net
0.9
 %
 
0.9
 %
 
- bps

 
 
Earnings before interest and taxes margin*
18.1
 %
 
17.3
 %
 
(80) bps

 
 
 
 
Q3 Business Segment EBIT
Q3 FY18
 
Q3 FY19
 
Change
 
 
Pretax margin (GAAP)
17.2
 %
 
16.4
 %
 
(80) bps

 
 
Corp. & other, differences in accounting methods & interest
 
 
 
 
 
 
 
     expense, net % of sales
2.5
 %
 
1.7
 %
 
(80) bps

 
 
Business segment EBIT margin*
19.7
 %
 
18.1
 %
 
(160) bps

 
 
 
 
FY19 Business Segment EBIT
Q2 FY19
 
Q3 FY19
 
Change
 
 
Pretax margin (GAAP)
14.8
 %
 
16.4
 %
 
160 bps

 
 
Corp. & other, differences in accounting methods & interest
 
 
 
 
 
 
 
     expense, net % of sales
2.1
 %
 
1.7
 %
 
(40 bps)

 
 
Business segment EBIT margin*
16.9
 %
 
18.1
 %
 
120 bps

 
 
 
 
 
 
 
 
 
 
Automation Solutions Segment EBIT Margin
Q3 FY18
 
Q3 FY19
 
Change
 
 
Automation Solutions Segment EBIT margin (GAAP)
17.2
 %
 
15.7
 %
 
(150) bps

 
 
Aventics & GE Intelligent Platforms impact
 %
 
1.4
 %
 
140 bps

 
 
Automation Solutions Segment EBIT margin, excluding
17.2
 %
 
17.1
 %
 
(10) bps

 
 
     Aventics and GE Intelligent Platforms*
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & Residential EBIT Margin
Q3 FY18
 
Q3 FY19
 
Change
 
 
Commercial & Residential EBIT margin (GAAP)
24.3
 %
 
22.4
 %
 
(190) bps

 
 
Tools & Test impact
 %
 
1.2
 %
 
120 bps

 
 
Commercial & Residential EBIT margin, excluding
24.3
 %
 
23.6
 %
 
(70) bps

 
 
     Tools & Test*
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
- more -



Page 13

Earnings Per Share
 
 
Q3 FY18
 
Q3 FY19
 
Change
 
Earnings per share (GAAP)
$
1.12

 
$
0.97

 
(13
)%
 
Discrete tax benefits
(0.24
)
 
(0.03
)
 
20
 %
 
Earnings per share excluding discrete tax benefits*
$
0.88

 
$
0.94

 
7
 %
 
 
 
 
 
 
 
 
 
 
Q3 Cash Flow
 
 
Q3 FY18
 
Q3 FY19
 
Change
 
Operating cash flow (GAAP)
$
924

 
$
946

 
2
 %
 
Capital expenditures
(120
)
 
(121
)
 
1
 %
 
Free cash flow*
$
804

 
$
825

 
3
 %
 
 
FY 2019E Cash Flow
FY 2019E
 
 
 
 
 
Operating cash flow (GAAP)
$
3,100

 
 
 
 
 
Capital expenditures
~ (600)

 
 
 
 
 
Free cash flow*
$
2,500

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash Flow to Net Earnings Conversion
Q3 FY19
 
 
 
 
 
Operating cash flow to net earnings (GAAP)
155
 %
 
 
 
 
Capital expenditures
(20
)%
 
 
 
 
 
Free cash flow to net earnings*
135
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: Underlying sales and orders exclude the impact of acquisitions, divestitures and currency translation.
 
 
 
 
 
 
 
 
 
 
###