XML 38 R28.htm IDEA: XBRL DOCUMENT v3.24.2.u1
ACQUISITIONS AND DIVESTITURES (Tables)
9 Months Ended
Jun. 30, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of Purchase Price Consideration
The following table summarizes the components of the purchase consideration reflected in the acquisition accounting for NI.
Cash paid to acquire remaining NI shares not already owned by Emerson$7,833 
Payoff of NI debt at closing634 
Total consideration paid in cash at closing8,467 
Fair value of NI shares already owned by Emerson prior to acquisition137 
Value of stock-based compensation awards attributable to pre-combination service49 
Total purchase consideration$8,653 
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The total purchase consideration for NI was allocated to assets and liabilities as follows. Valuations of acquired assets and liabilities are in-process and subject to refinement.

Cash and equivalents$135 
Receivables310 
Inventory496 
Other current assets140 
Property, plant and equipment329 
Goodwill ($121 expected to be tax-deductible)
3,434 
Other intangible assets5,275 
Other assets113 
Total assets10,232 
Accounts payable52 
Accrued expenses328 
Deferred taxes and other liabilities1,199 
Total purchase consideration$8,653 
Schedule of Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination
The estimated intangible assets attributable to the transaction are comprised of the following (in millions):

AmountEstimated Weighted Average Life (Years)
Developed technology $1,570 9
Customer relationships 3,360 15
Trade names210 9
Backlog135 1
Total $5,275 
Schedule of Business Acquisition Pro Forma Information
The following unaudited proforma consolidated condensed financial results of operations are presented as if the acquisition of NI occurred on October 1, 2022. The pro forma information is presented for informational purposes only and is not indicative of the results of operations that would have been achieved had the acquisition occurred as of that time ($ in millions, except per share amounts).
 Three Months Ended June 30,Nine Months Ended June 30,
 2023 2024 2023 2024 
Net Sales$4,363 4,380 12,377 12,892 
Net earnings from continuing operations common stockholders$581 374 887 1,396 
Diluted earnings per share from continuing operations$1.00 0.65 1.53 2.43