EX-99.1 2 a2023q1release_ex991.htm EX-99.1 Document

emrlogoa02a26.jpg
                                 Investor Contact: Colleen Mettler (314) 553-2197
                                 Media Contact: Charlotte Boyd (952) 994-8607

Emerson Reports First Quarter 2023 Results;
Updates 2023 Outlook

Net sales were $3.4 billion, up 7 percent from the year prior; underlying sales1 were up 6 percent
Strong operational performance to start 2023 offset by foreign exchange and stock compensation headwinds
GAAP EPS was $0.56; adjusted EPS2 was $0.78, including $0.09 unfavorable impact from stock compensation
Completed $2 billion of share repurchase in the first quarter
Updated 2023 full year net sales and GAAP EPS outlook; maintained underlying sales and adjusted EPS outlook despite stock compensation headwind
Announced St. Louis selected as global headquarters
Declared quarterly cash dividend of $0.52 per share of common stock payable March 10, 2023 to stockholders of record February 17, 2023

ST. LOUIS, February 8, 2023 - Emerson (NYSE: EMR) today reported results for its first quarter ended December 31, 2022 and updated its full year outlook for fiscal 2023, which are presented on a continuing operations basis.
“Emerson continues to execute on the strategy we presented at our November 29th Investor Conference,” said Emerson President and Chief Executive Officer Lal Karsanbhai. “Continued strength in our end markets and operational excellence, enabled by our Emerson Management System, resulted in a great start to 2023. We delivered underlying sales growth of 6 percent and strong segment margin expansion with operational leverage above our targets. Continued operational performance gives us confidence to reiterate our 2023 underlying sales and adjusted EPS outlook, overcoming the impact of higher than expected stock compensation expense.”
“Emerson remains committed to disciplined capital allocation and shareholder return, completing $2 billion of share repurchase in the first quarter,” Karsanbhai continued. “We continue to actively pursue opportunities to deploy capital effectively, including our proposal to acquire National Instruments (NI) for $53 per share, a unique value creation opportunity for Emerson and NI shareholders.”


Page 2
"Lastly, following a comprehensive review, we selected St. Louis, Missouri as our headquarters and are working to identify an appropriate location in the area," Karsanbhai ended.
Underlying orders3 were up 5 percent. Net sales were up 7 percent for the quarter and underlying sales were up 6 percent. The Americas were up 13 percent, Europe was down 2 percent, and Asia, Middle East & Africa was flat.
Pretax margin was 12.5 percent for the quarter, down 1730 basis points. Adjusted segment EBITA margin4 was 22.7 percent, up 130 basis points.
Earnings per share were $0.56 for the quarter, down 55 percent. Earnings per share growth was impacted by a prior year gain of $0.60 related to our Vertiv subordinated interest. Adjusted earnings per share were $0.78, down 1 percent. The quarter was unfavorably impacted by $0.09 due to a 31 percent increase in the company stock price in the quarter and resulting impact on mark-to-market stock compensation plans.
Operating cash flow was $302 million for the quarter, down 20 percent, and free cash flow was $243 million, down 20 percent. Cash flow results reflected higher working capital versus prior year.

2023 Outlook
The Company's 2023 continuing operations after the Climate Technologies divestiture (assumed to close March 31, 2023 for the purposes of guidance) will reflect the 45% common equity ownership in the income, or loss, of Climate Technologies. Emerson will not control Climate Technologies post-closing and is therefore unable to estimate the amount of its 45% share of Climate Technologies' post-close results. The effect of Emerson's 45% share of Climate Technologies is expected to be immaterial to post-closing cash flows.
The following tables summarize the fiscal year 2023 guidance framework for continuing operations5. Full year net sales and GAAP EPS outlook have been updated. Underlying sales and adjusted EPS outlook remain unchanged despite stock compensation headwind. The 2023 outlook includes $2 billion returned to shareholders through share repurchases completed in the first quarter and approximately $1.2 billion of dividend payments. Guidance figures are approximate.
2023 Guidance - Continuing Operations5
2023 Q22023
Net Sales Growth10.5% - 12.5%8% - 10%
Underlying Sales Growth8% - 10%6.5% - 8.5%
Earnings Per Share6
$0.75 - $0.80$3.55 - $3.70
Amortization of Intangibles~$0.15~$0.60
Restructuring / Related Costs~$0.05~$0.12
Russia Exit Costs---$0.08
AspenTech Micromine Purchase Price Hedge---($0.03)
Interest on Note Receivable From Climate Technologies---~($0.09)
Interest Income on Undeployed Proceeds---~($0.23)
Adjusted Earnings Per Share$0.95 - $1.00$4.00 - $4.15



Page 3
Notes:
1 Underlying sales excludes the impact of currency translation, and acquisitions and divestitures including heritage AspenTech and Emerson's businesses contributed to AspenTech.
2 Adjusted EPS excludes restructuring, a gain on subordinated interest, acquisition/divestiture costs, write-offs associated with Emerson's announced Russia exit, an AspenTech Micromine purchase price hedge and intangibles amortization expense.
3 Underlying orders does not include heritage AspenTech or Emerson's contributed businesses to AspenTech.
4 Adjusted segment EBITA margin excludes corporate items and interest expense, restructuring, a gain on subordinated interest, acquisition/divestiture costs, write-offs associated with Emerson's announced Russia exit, an AspenTech Micromine purchase price hedge and intangibles amortization expense.
5 Following the announcement of its Climate Technologies divestiture, Emerson will report financial results for Climate Technologies, InSinkErator and Therm-O-Disc as discontinued operations for all periods presented, beginning in 2023. The earnings from discontinued operations for 2023 are expected to be $10.5 billion to $11.5 billion, or $18 to $20 per share, including the net gains on 2023 divestitures. The Company's 2023 continuing operations after the Climate Technologies divestiture (assumed to close March 31, 2023 for the purposes of guidance) will include interest income from the $2.25 billion note receivable from Climate Technologies and reflect the 45% common equity ownership in the income, or loss, of Climate Technologies. Emerson will not control Climate Technologies post-closing and is therefore unable to estimate the amount of its 45% share of Climate Technologies' post-close results. The Company will exclude the interest income from the note receivable from Climate Technologies and its share of Climate Technologies' operations in its calculation of 2023 adjusted earnings per share. Also excluded from adjusted earnings per share is the interest income on any undeployed net proceeds. The effect of Emerson's 45% share of Climate Technologies is expected to be immaterial to post-closing cash flows.
6 2023 earnings per share guidance from continuing operations excludes any potential impact from the 45% common equity ownership in Climate Technologies' income or loss post-close. Emerson will not control Climate Technologies post-closing and is therefore unable to estimate the probable significance or impact on our earnings per share results from the 45% share of Climate Technologies' post-close results. Emerson will exclude its 45% share of Climate Technologies' post-close operations from the calculation of its 2023 adjusted earnings per share.

Upcoming Investor Events
Today, beginning at 7:30 a.m. Central Time / 8:30 a.m. Eastern Time, Emerson management will discuss the first quarter results during an investor conference call. Participants can access a live webcast available at www.emerson.com/investors at the time of the call. A replay of the call will be available for 90 days. Conference call slides will be posted in advance of the call on the company website.

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 potential National Instruments transaction, the scope, duration and ultimate impacts of the COVID-19 pandemic and the Russia-Ukraine conflict, as well as economic and currency conditions, market demand, including related to the pandemic and oil and gas price declines and volatility, pricing, protection of intellectual property, cybersecurity, tariffs, competitive and technological factors, inflation, among others, as set forth in the Company's most recent Annual Report on Form 10-K and subsequent reports filed with the SEC. The outlook contained herein represents the Company's expectation for its consolidated results, other than as noted herein.
(tables attached)


Page 4
Table 1
EMERSON AND SUBSIDIARIES
CONSOLIDATED OPERATING RESULTS
(AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)
Quarter Ended Dec 31Percent
20212022Change
Net sales$3,156 $3,373 7%
     Cost of sales1,741 1,753 
     SG&A expenses849 1,030 
     Gain on subordinated interest(453)— 
     Other deductions, net38 120 
     Interest expense, net39 48 
Earnings before income taxes942 422 (55)%
Income taxes196 98 
Earnings from continuing operations746 324 (57)%
Discontinued operations, net of tax149 2,002 
Net earnings895 2,326 
Less: Noncontrolling interests in subsidiaries(1)(5)
Net earnings common stockholders$896 $2,331 160%
Diluted avg. shares outstanding598.1 586.7 
Diluted earnings per share common stockholders
Earnings from continuing operations$1.25 $0.56 (55)%
Discontinued operations0.25 3.41 
Diluted earnings per common share$1.50 $3.97 165%
Quarter Ended Dec 31
20212022
Other deductions, net
     Amortization of intangibles$57 $118 
     Restructuring costs10 
     Other(25)(8)
          Total$38 $120 



Page 5
Table 2
EMERSON AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(DOLLARS IN MILLIONS, UNAUDITED)
Quarter Ended Dec 31
20212022
Assets
     Cash and equivalents$4,726 $2,271 
     Receivables, net2,005 2,231 
     Inventories1,752 1,999 
     Other current assets986 1,290 
     Current assets held-for-sale1,391 1,209 
          Total current assets10,860 9,000 
     Property, plant & equipment, net2,392 2,263 
     Goodwill6,941 14,087 
     Other intangible assets2,617 6,460 
     Other 1,776 2,268 
     Noncurrent assets held-for-sale2,373 2,163 
          Total assets$26,959 $36,241 
Liabilities and equity
     Short-term borrowings and current
        maturities of long-term debt$37 $1,792 
     Accounts payable1,208 1,219 
     Accrued expenses2,751 3,949 
     Current liabilities held-for-sale1,335 1,200 
          Total current liabilities5,331 8,160 
     Long-term debt8,718 8,159 
     Other liabilities2,403 3,057 
     Noncurrent liabilities held-for-sale219 151 
Equity
     Common stockholders' equity 10,249 10,727 
     Noncontrolling interests in subsidiaries39 5,987 
     Total equity10,288 16,714 
          Total liabilities and equity$26,959 $36,241 


Page 6
Table 3
EMERSON AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLARS IN MILLIONS, UNAUDITED)
Three Months Ended Dec 31
 20212022
Operating activities  
Net earnings$895$2,326
Earnings from discontinued operations, net of tax(149)(2,002)
Adjustments to reconcile net earnings to net cash provided by operating activities:
        Depreciation and amortization178260
        Stock compensation34102
        Changes in operating working capital(125)(289)
        Gain on subordinated interest(453)
        Other, net(3)(95)
            Cash from continuing operations377302
            Cash from discontinued operations146116
            Cash provided by operating activities523418
Investing activities
Capital expenditures(73)(59)
Purchases of businesses, net of cash and equivalents acquired(39)
Proceeds from subordinated interest43815
Other, net3(23)
    Cash from continuing operations329(67)
    Cash from discontinued operations(44)2,953
    Cash provided by investing activities2852,886
Financing activities
Net increase in short-term borrowings(335)(539)
Proceeds from long-term debt2,975
Payments of long-term debt(501)(9)
Dividends paid(307)(306)
Purchases of common stock(253)(2,000)
Other, net22(41)
    Cash provided by (used in) financing activities1,601(2,895)
Effect of exchange rate changes on cash and equivalents(37)58
Increase in cash and equivalents2,372467
Beginning cash and equivalents2,3541,804
Ending cash and equivalents$4,726$2,271


Page 7
Table 4
EMERSON AND SUBSIDIARIES
SEGMENT SALES AND EARNINGS
(DOLLARS IN MILLIONS, UNAUDITED)
Quarter Ended Dec 31
20212022
Sales
Final Control$817 $862 
Measurement & Analytical737 749 
Discrete Automation617 618 
Safety & Productivity351 310 
Intelligent Devices2,522 2,539 
Control Systems & Software570 606 
AspenTech82 243 
Software and Control652 849 
Eliminations(18)(15)
          Net sales$3,156 $3,373 
Earnings
Final Control$122 $158 
Measurement & Analytical170 175 
Discrete Automation120 121 
Safety & Productivity65 63 
Intelligent Devices477 517 
Control Systems & Software116 107 
AspenTech(2)(33)
Software and Control114 74 
Stock compensation(34)(102)
Unallocated pension and postretirement costs26 45 
Corporate and other(55)(64)
Gain on subordinated interest453 — 
Interest expense, net(39)(48)
          Earnings before income taxes$942 $422 


Page 8
Table 4 (cont.)
EMERSON AND SUBSIDIARIES
SEGMENT SALES AND EARNINGS
(DOLLARS IN MILLIONS, UNAUDITED)
Quarter Ended Dec 31
20212022
Restructuring costs
Final Control$— ($1)
Measurement & Analytical
Discrete Automation
Safety & Productivity— — 
Intelligent Devices
Control Systems & Software
AspenTech— — 
Software and Control
     Corporate
          Total$6 $10 
The table above does not include $8 and $5 of costs related to restructuring actions that were reported in cost of sales and selling, general and administrative expenses for the three months ended December 31, 2021 and 2022, respectively.
Depreciation and Amortization
Final Control$53 $45 
Measurement & Analytical31 30 
Discrete Automation23 21 
Safety & Productivity15 14 
Intelligent Devices122 110 
Control Systems & Software25 21 
AspenTech23 123 
Software and Control48 144 
     Corporate
          Total$178 $260 










Page 9

Table 5
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, interest on note receivable and interest on undeployed assets, and certain gains, losses or impairments. Adjusted EBITA, adjusted EBITA margin, and adjusted earnings per share are measures used by management and may be useful for investors to evaluate the Company's operational performance.
Quarter Ended Dec 31
20212022
Pretax earnings $942$422
Percent of sales29.8 %12.5 %
Interest expense, net3948
Amortization of intangibles71167
Restructuring and related costs1415
Gain on subordinated interest(453)
Acquisition/divestiture costs23
Russia business exit47
AspenTech Micromine purchase price hedge(35)
Adjusted EBITA$636$664
Percent of sales20.1 %19.7 %
Quarter Ended Dec 31
20212022
GAAP earnings from continuing operations per share$1.25$0.56
Amortization of intangibles0.090.15
Restructuring and related costs0.020.02
Gain on subordinated interest(0.60)
Acquisition/divestiture costs0.03
Russia business exit0.08
AspenTech Micromine purchase price hedge(0.03)
Adjusted earnings from continuing operations per share$0.79$0.78


Page 10
Table 6
EMERSON AND SUBSIDIARIES
SEGMENT EBITA
(DOLLARS IN MILLIONS, UNAUDITED)
Quarter Ended Dec 31
20212022
Intelligent Devices
Intelligent Devices EBIT$477$517
Percent of sales18.9 %20.4 %
Amortization of intangibles4440
Restructuring and related costs126
Intelligent Devices EBITA$533$563
Percent of sales21.1 %22.2 %
Software and Control
Software and Control EBIT$114$74
Percent of sales17.6 %8.7 %
Amortization of intangibles27127
Restructuring and related costs11
Software and Control EBITA$142$202
Percent of sales21.8 %23.8 %


Page 11
Reconciliations of Non-GAAP Financial Measures & OtherTable 7
Reconciliations of Non-GAAP measures with the most directly comparable GAAP measure (dollars in millions, except per share amounts). See tables 5, 6 and 8 for additional non-GAAP reconciliations.
Q1 2023 Underlying Sales Change Emerson
Reported (GAAP)%
(Favorable) / Unfavorable FX%
(Acquisitions) / Divestitures(5)%
Underlying (Non-GAAP)
%
2023E February Guidance Underlying Sales Change Q2 FY23E  FY23E
Reported (GAAP)10.5% - 12.5%8% - 10%
(Favorable) / Unfavorable FX~ 3%~ 2%
(Acquisitions) / Divestitures~ (5.5)%~ (3.5)%
Underlying (Non-GAAP)
8% - 10%6.5% - 8.5%
Q1 Earnings Per ShareQ1 FY22Q1 FY23Change
Earnings per share (GAAP)$1.25 $0.56 (55)%
Amortization of intangibles0.09 0.15 %
Restructuring and related costs0.02 0.02 — %
Gain on subordinated interest(0.60)— 47 %
Acquisition/divestiture costs0.03 — (2)%
Russia business exit— 0.08 %
AspenTech Micromine purchase price hedge— (0.03)(2)%
Adjusted earnings per share (Non-GAAP)
$0.79 $0.78 (1)%
2023E February Guidance Earnings Per ShareQ2 FY23EFY23E
Earnings per share (GAAP) $0.75 - $0.80  $3.55 - $3.70
Amortization of intangibles~ 0.15 ~ 0.60
Restructuring and related costs~ 0.05~ 0.12
Russia business exit— 0.08
AspenTech Micromine purchase price hedge— (0.03)
Interest on note receivable from Climate Technologies—  ~ (0.09)
Interest income on undeployed proceeds— ~ (0.23)
Adjusted earnings per share (Non-GAAP)
$0.95 - $1.00 $4.00 - $4.15
Business Segment EBIT MarginQ1 FY22Q1 FY23Change
Pretax margin (GAAP)29.8 %12.5 %(1730) bps
Corp. items and interest expense, net % of sales(11.1)%5.0 %1610 bps
Business Segment EBIT margin (GAAP)18.7 %17.5 %(120) bps
Amortization of intangibles2.3 %5.0 %270 bps
Restructuring and related costs0.4 %0.2 %(20) bps
Adjusted Business Segment EBITA margin (Non-GAAP)
21.4 %22.7 %130 bps


Page 12
Q1 Cash FlowQ1 FY22Q1 FY23Change
Operating cash flow (GAAP)$377 $302 (20)%
Capital expenditures(73)(59)-%
Free cash flow (Non-GAAP)
$304 $243 (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.



Page 13
Table 8
The following tables provide supplemental unaudited fiscal 2022 quarterly historical results on a continuing operations basis which reflect the previously announced realignment of the Company’s segments. Such supplemental information does not represent a restatement of previously issued financial statements and should be read in conjunction with the Company’s Annual Report on Form 10-K.
 
Consolidated Statements of Earnings
EMERSON ELECTRIC CO. & SUBSIDIARIES
(Dollars in millions, except per share amounts; unaudited)
 Q1Q2 Q3Q4 2022
Net sales$3,156 3,291 3,465 3,892 13,804 
Cost of sales1,741 1,815 1,879 2,063 7,498 
Selling, general and administrative expenses849 888 894 983 3,614 
Gain on subordinated interest(453)— — — (453)
Other deductions, net38 28 264 189 519 
Interest expense, net39 51 50 54 194 
Earnings from continuing operations before income taxes942 509 378 603 2,432 
Income taxes196 80 123 150 549 
Earnings from continuing operations746 429 255 453 1,883 
Discontinued operations, net of tax: $84, $56, $120, $46, and $306, respectively149 246 697 255 1,347 
Net earnings895 675 952 708 3,230 
Less: Noncontrolling interests in subsidiaries(1)31 (32)(1)
Net earnings common stockholders$896 674 921 740 3,231 
Earnings common stockholders:
     Earnings from continuing operations$746 428 226 486 1,886 
     Discontinued operations150 246 695 254 1,345 
Net earnings common stockholders$896 674 921 740 3,231 
Basic earnings per share common stockholders:
     Earnings from continuing operations$1.25 0.72 0.38 0.82 3.17 
     Discontinued operations0.26 0.41 1.17 0.43 2.27 
Basic earnings per common share $1.51 1.13 1.55 1.25 5.44 
Diluted earnings per share common stockholders:
Earnings from continuing operations$1.25 0.72 0.38 0.82 3.16 
Discontinued operations0.25 0.41 1.16 0.42 2.25 
Diluted earnings per common share$1.50 1.13 1.54 1.24 5.41 
Weighted average outstanding shares:
Basic594.6 593.3 592.8 590.8 592.9 
Diluted598.1 596.5 596.2 594.5 596.3 


Page 14
Q1Q2Q3Q42022
Diluted earnings from continuing operations per share $1.25 0.72 0.38 0.82 3.16 
Amortization of intangibles0.09 0.09 0.12 0.14 0.45 
Restructuring and related costs0.02 0.02 0.04 0.06 0.14 
Gain on subordinated interest(0.60)— — — (0.60)
Russia business exit— — 0.29 0.03 0.32 
Acquisition/divestiture costs and pre-acquisition interest on AspenTech debt0.03 0.04 0.09 — 0.15 
AspenTech Micromine purchase price hedge— — — 0.04 0.04 
Investment-related gains— — — (0.02)(0.02)
Adjusted diluted earnings from continuing operations per share$0.79 0.87 0.92 1.07 3.64 
Earnings per share are computed independently each period; as a result, the quarterly amounts may not sum to the calculated annual figure.



































Page 15
Supplemental Business Segment Information
EMERSON ELECTRIC CO. & SUBSIDIARIES
(Dollars in millions; unaudited)

INTELLIGENT DEVICES
Q1Q2Q3Q42022
Sales:
Final Control $817 884 905 1,001 3,607 
Measurement & Analytical737 769 788 921 3,215 
Discrete Automation 617 644 633 718 2,612 
Safety & Productivity 351 355 360 336 1,402 
     Total$2,522 2,652 2,686 2,976 10,836 
Earnings:
Final Control $122 152 150 168 592 
Margin14.9 %17.2 %16.6 %16.7 %16.4 %
Measurement & Analytical170 176 189 250 785 
Margin23.0 %23.0 %23.9 %27.2 %24.4 %
Discrete Automation 120 130 115 177 542 
Margin19.4 %20.3 %18.2 %24.6 %20.7 %
Safety & Productivity 65 65 69 51 250 
Margin18.6 %18.1 %19.3 %15.1 %17.8 %
     Total$477 523 523 646 2,169 
     Margin18.9 %19.7 %19.5 %21.7 %20.0 %
Amortization of intangibles:
Final Control$24 24 23 23 94 
Measurement & Analytical21 
Discrete Automation30 
Safety & Productivity26 
     Total$44 43 42 42 171 
Restructuring and related costs:
Final Control$18 42 75 
Measurement & Analytical(6)
Discrete Automation(4)— 
Safety & Productivity— (1)10 10 
     Total$12 12 22 42 88 



Page 16
Q1Q2Q3Q42022
Adjusted EBITA:
Final Control$153 184 191 233 761 
Adjusted EBITA Margin18.7 %20.8 %21.2 %23.2 %21.1 %
Measurement & Analytical$178 184 197 250 809 
Adjusted EBITA Margin24.1 %24.0 %25.1 %27.1 %25.2 %
Discrete Automation$130 138 124 180 572 
Adjusted EBITA Margin21.0 %21.6 %19.6 %24.1 %21.9 %
Safety & Productivity$72 72 75 67 286 
Adjusted EBITA Margin20.8 %20.0 %20.6 %19.9 %20.3 %
Intelligent Devices$533 578 587 730 2,428 
Adjusted EBITA Margin21.1 %21.8 %21.9 %24.5 %22.4 %

SOFTWARE AND CONTROL

Q1Q2Q3Q42022
Sales:
Control Systems & Software $570 573 568 687 2,398 
AspenTech 82 84 239 251 656 
     Total$652 657 807 938 3,054 
Earnings:
Control Systems & Software $116 101 77 143 437 
Margin20.4 %17.7 %13.5 %20.8 %18.2 %
AspenTech $(2)(4)57 (39)12 
Margin(2.3)%(5.0)%23.7 %(15.2)%1.9 %
     Total$114 97 134 104 449 
     Margin17.6 %14.7 %16.5 %11.2 %14.7 %
Amortization of intangibles:
Control Systems & Software$22 
AspenTech22 23 71 121 237 
Total$27 28 77 127 259 
Restructuring and related costs:
Control Systems & Software$— 11 
AspenTech— — (1)— 
     Total$— 11 
Adjusted EBITA:
Control Systems & Software$122 106 90 152 470 
Adjusted EBITA Margin21.4 %18.7 %15.7 %22.0 %19.6 %
AspenTech$20 19 129 81 249 
Adjusted EBITA Margin24.9 %21.5 %53.8 %32.9 %38.0 %
Software and Control
$142 125 219 233 719 
Adjusted EBITA Margin21.8 %19.1 %27.0 %24.9 %23.5 %


Page 17
Corporate & Other
 Q1Q2Q3Q42022
Stock compensation
$(34)(43)(15)(33)(125)
Unallocated pension and postretirement costs26 25 25 23 99 
Corporate and other(55)(42)(239)(83)(419)
Gain on subordinated interest453 — — — 453 
Interest(39)(51)(50)(54)(194)
Total $351 (111)(279)(147)(186)
###