# EDGAR Filing Document

**Accession Number:** 0000032604
**File Stem:** 0000032604-25-000079
**Filing Date:** 2025-11
**Character Count:** 65207
**Document Hash:** 8ea7927cb83d5d2df7f4349dfd7170a0
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000032604-25-000079.hdr.sgml**: 20251105

**ACCESSION NUMBER**: 0000032604-25-000079

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 15

**CONFORMED PERIOD OF REPORT**: 20251103

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Other Events

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20251105

**DATE AS OF CHANGE**: 20251105

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** EMERSON ELECTRIC CO
- **CENTRAL INDEX KEY:** 0000032604
- **STANDARD INDUSTRIAL CLASSIFICATION:** ELECTRONIC & OTHER ELECTRICAL EQUIPMENT (NO COMPUTER EQUIP) [3600]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 430259330
- **STATE OF INCORPORATION:** MO
- **FISCAL YEAR END:** 0930

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-00278
- **FILM NUMBER:** 251451671

**BUSINESS ADDRESS:**
- **STREET 1:** 8027 FORSYTH BLVD
- **CITY:** ST LOUIS
- **STATE:** MO
- **ZIP:** 63105
- **BUSINESS PHONE:** 3145532000

**MAIL ADDRESS:**
- **STREET 1:** 8027 FORSYTH BLVD
- **CITY:** ST LOUIS
- **STATE:** MO
- **ZIP:** 63105

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** EMERSON ELECTRIC MANUFACTUING CO
- **DATE OF NAME CHANGE:** 19730710

?xml version='1.0' encoding='ASCII'? emr-20251103

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, D.C. 20549**

**_______________**

**FORM 8-K** 

**CURRENT REPORT**

**PURSUANT TO SECTION 13 OR 15 (d) OF THE**

**SECURITIES EXCHANGE ACT OF 1934**

Date of Report (Date of earliest event

reported): November 3, 2025

Emerson Electric Co.

-------------------------------------------------

(Exact Name of Registrant as Specified in Charter)

---

| | | |
|:---|:---|:---|
| Missouri | 1-278 | 43-0259330 |
| ---------------------------------<br>(State or Other Jurisdiction of Incorporation) | -------------------<br>(Commission | ---------------------------<br>(I.R.S. Employer Identification Number) |
| | File Number) | |

---

---

| | | |
|:---|:---|:---|
| 8027 Forsyth Blvd | 8027 Forsyth Blvd | |
| St. Louis, | Missouri | 63105 |
| ------------------------------------------------<br>(Address of Principal Executive Offices) | ------------------------------------------------<br>(Address of Principal Executive Offices) | ------------------<br>(Zip Code) |

---

Registrant's telephone number, including area code:

(314) 553-2000

------------------------------------------

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐&nbsp;&nbsp;&nbsp;&nbsp; Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐&nbsp;&nbsp;&nbsp;&nbsp; Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐&nbsp;&nbsp;&nbsp;&nbsp; Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐&nbsp;&nbsp;&nbsp;&nbsp; Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which registered** |
| Common Stock of $0.50 par value per share | EMR | New York Stock Exchange |
|  |  | NYSE Texas |
| 2.000% Notes due 2029 | EMR 29 | New York Stock Exchange |
| 3.000% Notes due 2031 | EMR 31A | New York Stock Exchange |
| 3.500% Notes due 2037 | EMR 37 | New York Stock Exchange |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

☐ Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

<u>Item 2.02 Results of Operations and Financial Condition</u>

<u>Quarterly Results Press Release</u>

On Wednesday, November 5, 2025, a press release was issued regarding the fourth quarter and full year results of Emerson Electric Co. (the "Company"). A copy of this press release is furnished with this Current Report on Form 8-K as Exhibit 99.1.

References to underlying orders in the press release refer to the Company's trailing three-month average orders growth versus the prior year, excluding currency, significant acquisitions and divestitures.

<u>Non-GAAP Financial Measures</u>

The press release contains non-GAAP financial measures as such term is defined in Regulation G under the rules of the Securities and Exchange Commission. While the Company believes these non-GAAP financial measures are useful in evaluating the Company, this information should be considered as supplemental in nature and not as a substitute for or superior to the related financial information prepared in accordance with GAAP. Further, these non-GAAP financial measures may differ from similarly titled measures presented by other companies. The reasons management believes that these non-GAAP financial measures provide useful information are set forth in the Company's most recent Form 10-K filed with the Securities and Exchange Commission and in the press release furnished with this Form 8-K.

<u>Forward-Looking and Cautionary Statements</u>

Statements in the press release that are not strictly historical may be "forward-looking" statements, which represent management's expectations, based on currently available information. Actual results, performance or achievements could differ materially from those expressed in any forward-looking statement. Any forward-looking statements in the press release speak only as of the date of the press release. Emerson undertakes no obligation to update any such statements to reflect new information or later developments. Examples of risks and uncertainties that may cause our actual results or performance to be materially different from those expressed or implied by forward looking statements include the scope, duration and ultimate impacts of the Russia-Ukraine and other global conflicts, as well as economic and currency conditions, market demand, 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.

<u>Item 8.01 Other Events</u>

On November 5, 2025, Emerson Electric Co. (the "Company") announced that its Board of Directors has authorized the Company to repurchase up to 50 million shares of its common stock over the next several years. The authorization is in addition to the 60 million share repurchase authorization approved in March of 2020, which has approximately 20 million shares remaining available.

The shares may be repurchased in open market or private transactions and the timing, manner, price and amount of shares to be repurchased will be determined by management, with oversight by the Company's Board of Directors, based on market conditions and other factors management deems appropriate. There can be no assurances as to the timing, manner, price or amount of any purchases, which may be suspended at any time. Repurchased shares may be used for the Company's employee benefit plans and other corporate purposes.

<u>Item 9.01 Financial Statements and Exhibits</u>

(d) Exhibits.

------

---

| | |
|:---|:---|
| Exhibit Number | Description of Exhibits |
| 99.1 | <u>[Emerson's November 5, 2025 press release announcing fourth quarter and full year results.](a2025q4release_ex991.htm)</u> |
| 104 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document. |

---

------

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | | |
|:---|:---|:---|:---|
| | | EMERSON ELECTRIC CO.<br>(Registrant) | EMERSON ELECTRIC CO.<br>(Registrant) |
| Date: | November 5, 2025 | By: | &nbsp;&nbsp;&nbsp;/s/ John A. Sperino |
|  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;John A. Sperino<br>Vice President and<br>Assistant Secretary |

---

## Exhibit 99.1

![emrprlogo2.jpg](emrprlogo2.jpg)

**Emerson Reports Fourth Quarter and Full Year 2025 Results; <br>Provides Initial 2026 Outlook**

**ST. LOUIS** (November 5, 2025) - Emerson (NYSE: EMR) today reported results<sup>1</sup> for its fourth quarter and fiscal year ended September 30, 2025. Emerson also declared a 5% quarterly cash dividend increase to $0.555 per share of common stock payable December 10, 2025 to stockholders of record November 14, 2025. Additionally, Emerson announced that its Board of Directors authorized the company to repurchase up to 50 million shares of its common stock. This is in addition to the authorization approved in March 2020, to repurchase 60 million shares of common stock, which has approximately 20 million shares remaining.

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| *(dollars in millions, except per share)* | **2024 Q4** | **2025 Q4** | **Change** | **2024** | **2025** | **Change** |
| Underlying Orders<sup>2</sup> |  |  | 6% |  |  | 4% |
| Net Sales | $4619 | $4855 | 5% | $17492 | $18016 | 3% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Underlying Sales*<sup>3</sup> |  |  | *4%* |  |  | *3%* |
| Pretax Earnings | $679 | $796 |  | $2020 | $2934 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Margin* | *14.7%* | *16.4%* | *170 bps* | *11.5%* | *16.3%* | *480 bps* |
| Adjusted Segment EBITA<sup>4</sup> | $1210 | $1333 |  | $4552 | $4975 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Margin* | *26.2%* | *27.5%* | *130 bps* | *26.0%* | *27.6%* | *160 bps* |
| GAAP Earnings Per Share | $0.97 | $1.12 | 15% | $2.82 | $4.03 | 43% |
| Adjusted Earnings Per Share<sup>5</sup> | $1.48 | $1.62 | 9% | $5.49 | $6.00 | 9% |
| Operating Cash Flow | $1073 | $1011 | (6)% | $3317 | $3676 | 11% |
| Free Cash Flow | $905 | $843 | (7)% | $2898 | $3245 | 12% |

---

**Management Commentary**

"Emerson delivered a solid fiscal 2025, marked by continued margin expansion, robust cash generation and strong execution. The dedication of our global teams was instrumental in driving our performance and advancing Emerson's position as the leading automation company," said Emerson President and Chief Executive Officer Lal Karsanbhai. "We are proud of the meaningful progress we have made integrating AspenTech and of completing the Test & Measurement integration – delivering on our commitment to achieve $200M of run-rate cost synergies."

Karsanbhai continued, "Our portfolio is aligned with long-term secular trends positioned to drive sustainable growth into the future. These trends have driven mid-single-digit underlying orders growth for three consecutive quarters, supporting our sales expectations for 2026 and beyond. We remain confident in our operational execution and ability to return cash to shareholders, accelerating further value creation."

**2026 Outlook**

The following tables summarize the fiscal year 2026 guidance framework. As we pivot capital allocation to returning cash to shareholders, the 2026 outlook assumes returning ~$2.2B through ~$1B of share repurchases and ~$1.2B of dividends.

---

| | | |
|:---|:---|:---|
| | **2026 Q1** | **2026** |
| Net Sales Growth | ~4% | ~5.5% |
| Underlying Sales Growth | ~2% | ~4% |
| Earnings Per Share | ~$0.98 | $4.73 - $4.93 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Amortization of intangibles* | *~$0.35* | *~$1.42* |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Restructuring and related costs* | *~$0.05* | *~$0.15* |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Acquisition/divestiture fees and related costs* | *~$0.02* | *~$0.05* |
| Adjusted Earnings Per Share | ~$1.40 | $6.35 - $6.55 |
| Operating Cash Flow |  | $4.0B - $4.1B |
| Free Cash Flow |  | $3.5B - $3.6B |
| Share Repurchase |  | ~$1.0B |

---

<sup>1</sup> Results are presented on a continuing operations basis.

<sup>2</sup> Underlying orders do not include AspenTech.

<sup>3</sup> Underlying sales exclude the impact of currency translation, and significant acquisitions and divestitures.

------

<sup>4</sup> Adjusted segment EBITA represents segment earnings less restructuring and intangibles amortization expense.

<sup>5</sup> Adjusted EPS excludes intangibles amortization expense, restructuring and related costs, acquisition/divestiture gains, losses, fees and related costs, and discrete taxes.

**Conference Call**

Today, beginning at 7:30 a.m. Central Time / 8:30 a.m. Eastern Time, Emerson management will discuss the fourth quarter and fiscal year 2025 results during an investor conference call. Participants can access a live webcast available at https://ir.emerson.com 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.

**Upcoming Event**

Emerson will hold an in-person and virtual investor conference on Thursday, Nov. 20 in New York City. A live webcast of the investor conference will begin at 8:00 a.m. Central Time / 9:00 a.m. Eastern Time. A link to register and attend the webcast is available at https://ir.emerson.com/. The webcast will remain available for 90 days.

**About Emerson**

Emerson (NYSE: EMR) is a global industrial technology leader that provides advanced automation. With an unmatched portfolio of intelligent devices, controls systems, and industrial software, Emerson delivers solutions that automate and optimize business performance. Headquartered in Saint Louis, Missouri, Emerson combines innovative technology with proven operational excellence to power the future of automation. For more information, visit Emerson.com.

**Forward-Looking and Cautionary Statements**

Statements in this press release that are not strictly historical may be "forward-looking" statements, which represent management's expectations, based on currently available information. Actual results, performance or achievements could differ materially from those expressed in any forward-looking statement. Any forward-looking statements in this press release speak only as of the date of this press release. Emerson undertakes no obligation to update any such statements to reflect new information or later developments. Examples of risks and uncertainties that may cause our actual results or performance to be materially different from those expressed or implied by forward looking statements include the scope, duration and ultimate impacts of the Russia-Ukraine and other global conflicts, as well as economic and currency conditions, market demand, 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.

Emerson uses our Investor Relations website, https://ir.emerson.com, as a means of disclosing information

which may be of interest or material to our investors and for complying with disclosure obligations under Regulation

FD. Accordingly, investors should monitor our Investor Relations website, in addition to following our press releases,

SEC filings, public conference calls, webcasts and social media. The information contained on, or that may be

accessed through, our website is not incorporated by reference into, and is not a part of, this document.

**Contacts**

---

| | |
|:---|:---|
| <u>Investors:</u> | <u>Media:</u> |
| Colleen Mettler | Joseph Sala / Greg Klassen / Connor Murphy |
| (314) 553-2197 | Joele Frank, Wilkinson Brimmer Katcher |
|  | (212) 355-4449 |

---

(tables attached)

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| | | | | **<u>Table 1</u>** |
| EMERSON AND SUBSIDIARIES | EMERSON AND SUBSIDIARIES | EMERSON AND SUBSIDIARIES | EMERSON AND SUBSIDIARIES | EMERSON AND SUBSIDIARIES |
| CONSOLIDATED OPERATING RESULTS | CONSOLIDATED OPERATING RESULTS | CONSOLIDATED OPERATING RESULTS | CONSOLIDATED OPERATING RESULTS | CONSOLIDATED OPERATING RESULTS |
| (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) | (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) | (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) | (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) | (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) |
|  | Quarter Ended September 30, | Quarter Ended September 30, | Year Ended September 30, | Year Ended September 30, |
|  | Quarter Ended September 30, | Quarter Ended September 30, | Year Ended September 30, | Year Ended September 30, |
|  | 2024 | 2025 | 2024 | 2025 |
| **Net sales** | $4619 | $4855 | $17492 | $18016 |
| Costs and expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Cost of sales | 2248 | 2335 | 8607 | 8497 |
| &nbsp;&nbsp;&nbsp;&nbsp; SG&A expenses | 1315 | 1330 | 5142 | 5103 |
| &nbsp;&nbsp;&nbsp;&nbsp; Gain on subordinated interest |  |  | (79) |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Loss on Copeland note receivable |  |  | 279 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Other deductions, net | 359 | 302 | 1434 | 1245 |
| &nbsp;&nbsp;&nbsp;&nbsp; Interest expense, net | 18 | 92 | 175 | 237 |
| &nbsp;&nbsp;&nbsp;&nbsp; Interest income from related party<sup>1</sup> |  |  | (86) |  |
| **Earnings from continuing operations before income taxes** | 679 | 796 | 2020 | 2934 |
| Income taxes | 149 | 160 | 415 | 696 |
| **Earnings from continuing operations** | 530 | 636 | 1605 | 2238 |
| Discontinued operations, net of tax | 438 | 1 | 350 | 8 |
| **Net earnings** | 968 | 637 | 1955 | 2246 |
| Less: Noncontrolling interests in subsidiaries | (28) |  | (13) | (47) |
| **Net earnings common stockholders** | $996 | $637 | $1968 | $2293 |
| **Earnings common stockholders** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Earnings from continuing operations | $558 | $636 | $1618 | $2285 |
| &nbsp;&nbsp;&nbsp;&nbsp;Discontinued operations | 438 | 1 | 350 | 8 |
| **Net earnings common stockholders** | $996 | $637 | $1968 | $2293 |
| Diluted avg. shares outstanding | 573.9 | 565.5 | 574.0 | 566.7 |
| **Diluted earnings per share common stockholders** |  |  |  |  |
| &nbsp;&nbsp;Earnings from continuing operations | $0.97 | $1.12 | $2.82 | $4.03 |
| &nbsp;&nbsp;Discontinued operations | 0.76 |  | 0.61 | 0.01 |
| **Diluted earnings per common share** | $1.73 | $1.12 | $3.43 | $4.04 |
|  | Quarter Ended September 30, | Quarter Ended September 30, | Year Ended September 30, | Year Ended September 30, |
|  | Quarter Ended September 30, | Quarter Ended September 30, | Year Ended September 30, | Year Ended September 30, |
|  | 2024 | 2025 | 2024 | 2025 |
| **Other deductions, net** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Amortization of intangibles | $266 | $208 | $1077 | $884 |
| &nbsp;&nbsp;&nbsp;&nbsp; Restructuring costs | 58 | 66 | 228 | 136 |
| &nbsp;&nbsp;&nbsp;&nbsp; Other | 35 | 28 | 129 | 225 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total | $359 | $302 | $1434 | $1245 |
| <sup>1</sup> Represents interest on the Copeland note receivable. |  |  |  |  |

---

------

---

| | | |
|:---|:---|:---|
| | | **<u>Table 2</u>** |
| EMERSON AND SUBSIDIARIES | EMERSON AND SUBSIDIARIES | EMERSON AND SUBSIDIARIES |
| CONSOLIDATED BALANCE SHEETS | CONSOLIDATED BALANCE SHEETS | CONSOLIDATED BALANCE SHEETS |
| (DOLLARS IN MILLIONS, UNAUDITED) | (DOLLARS IN MILLIONS, UNAUDITED) | (DOLLARS IN MILLIONS, UNAUDITED) |
|  | Year Ended Sept 30, | Year Ended Sept 30, |
|  | 2024 | 2025 |
| **Assets** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Cash and equivalents | $3588 | $1544 |
| &nbsp;&nbsp;&nbsp;&nbsp; Receivables, net | 2927 | 3101 |
| &nbsp;&nbsp;&nbsp;&nbsp; Inventories | 2180 | 2213 |
| &nbsp;&nbsp;&nbsp;&nbsp; Other current assets | 1497 | 1725 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total current assets | 10192 | 8583 |
| &nbsp;&nbsp;&nbsp;&nbsp; Property, plant & equipment, net | 2807 | 2871 |
| &nbsp;&nbsp;&nbsp;&nbsp; Goodwill | 18067 | 18193 |
| &nbsp;&nbsp;&nbsp;&nbsp; Other intangible assets | 10436 | 9458 |
| &nbsp;&nbsp;&nbsp;&nbsp; Other | 2744 | 2859 |
| **&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total assets** | $44246 | $41964 |
| **Liabilities and equity** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Short-term borrowings and current |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;maturities of long-term debt | $532 | $4797 |
| &nbsp;&nbsp;&nbsp;&nbsp; Accounts payable | 1335 | 1384 |
| &nbsp;&nbsp;&nbsp;&nbsp; Accrued expenses | 3875 | 3616 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total current liabilities | 5742 | 9797 |
| &nbsp;&nbsp;&nbsp;&nbsp; Long-term debt | 7155 | 8319 |
| &nbsp;&nbsp;&nbsp;&nbsp; Other liabilities | 3840 | 3550 |
| **Equity** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Common stockholders' equity | 21636 | 20282 |
| &nbsp;&nbsp;&nbsp;&nbsp; Noncontrolling interests in subsidiaries | 5873 | 16 |
| &nbsp;&nbsp;&nbsp;&nbsp; Total equity | 27509 | 20298 |
| **&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total liabilities and equity** | $44246 | $41964 |

---

------

---

| | | |
|:---|:---|:---|
| | | **<u>Table 3</u>** |
| EMERSON AND SUBSIDIARIES | EMERSON AND SUBSIDIARIES | EMERSON AND SUBSIDIARIES |
| CONSOLIDATED STATEMENTS OF CASH FLOWS | CONSOLIDATED STATEMENTS OF CASH FLOWS | CONSOLIDATED STATEMENTS OF CASH FLOWS |
| (DOLLARS IN MILLIONS, UNAUDITED) | (DOLLARS IN MILLIONS, UNAUDITED) | (DOLLARS IN MILLIONS, UNAUDITED) |
|  | Year Ended Sept 30, | Year Ended Sept 30, |
|  | 2024 | 2025 |
| **Operating activities** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net earnings | $1955 | $2246 |
| &nbsp;&nbsp;&nbsp;&nbsp;Earnings from discontinued operations, net of tax | (350) | (8) |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjustments to reconcile net earnings to net cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 1689 | 1518 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Stock compensation | 260 | 263 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of acquisition-related inventory step-up | 231 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Pension expense (income) | (79) | (12) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Pension funding | (38) | (46) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Changes in operating working capital | (151) | (9) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on subordinated interest | (79) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on Copeland note receivable | 279 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other, net | (400) | (276) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash from continuing operations | 3317 | 3676 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash from discontinued operations | 15 | (578) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash provided by operating activities | 3332 | 3098 |
| **Investing activities** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Capital expenditures | (419) | (431) |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchases of businesses, net of cash and equivalents acquired | (8342) | (37) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from subordinated interest | 79 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other, net | (114) | (125) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash from continuing operations | (8796) | (593) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash from discontinued operations | 3436 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash used in investing activities | (5360) | (593) |
| **Financing activities** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net increase (decrease) in short-term borrowings | (15) | 1110 |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from short-term borrowings greater than three months | 322 | 8008 |
| &nbsp;&nbsp;&nbsp;&nbsp;Payments of short-term borrowings greater than three months | (327) | (4918) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from long-term debt |  | 1544 |
| &nbsp;&nbsp;&nbsp;&nbsp;Payments of long-term debt | (547) | (503) |
| &nbsp;&nbsp;&nbsp;&nbsp;Dividends paid | (1201) | (1192) |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchases of common stock | (435) | (1167) |
| &nbsp;&nbsp;&nbsp;&nbsp;AspenTech purchases of common stock | (208) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase of noncontrolling interest |  | (7244) |
| &nbsp;&nbsp;&nbsp;&nbsp;Repurchase of AspenTech share awards |  | (76) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other, net | (44) | (72) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash used in financing activities | (2455) | (4510) |
| Effect of exchange rate changes on cash and equivalents | 20 | (39) |
| **Decrease in cash and equivalents** | (4463) | (2044) |
| Beginning cash and equivalents | 8051 | 3588 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Ending cash and equivalents** | $3588 | $1544 |

---

------

---

| | |
|:---|:---|
| | **<u>Table 4</u>** |
| EMERSON AND SUBSIDIARIES | EMERSON AND SUBSIDIARIES |
| SEGMENT SALES AND EARNINGS | SEGMENT SALES AND EARNINGS |
| (AMOUNTS IN MILLIONS, UNAUDITED) | (AMOUNTS IN MILLIONS, UNAUDITED) |

---

The following tables show results for the Company's segments on an adjusted segment EBITA basis and are intended to supplement the Company's results of operations, including its segment earnings which are defined as earnings before interest and taxes. The Company defines adjusted segment and total segment EBITA as segment earnings excluding intangibles amortization expense, and restructuring and related expense. Adjusted segment and total segment EBITA, and adjusted segment and total segment EBITA margin are measures used by management and may be useful for investors to evaluate the Company's segments' operational performance.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | Quarter Ended Sept 30, | Quarter Ended Sept 30, | Quarter Ended Sept 30, | Quarter Ended Sept 30, |
| | 2024 | 2025 | Reported | Underlying |
| **Sales** |  |  |  |  |
| Final Control | $1167 | $1215 | 4% | 3% |
| Measurement & Analytical | 1119 | 1152 | 3% | 2% |
| Discrete Automation | 643 | 676 | 5% | 4% |
| Safety & Productivity | 352 | 360 | 2% | 1% |
| **Intelligent Devices** | $**3281** | $**3403** | **4%** | **3%** |
| Control Systems & Software | 995 | 1067 | 7% | 6% |
| Test & Measurement | 360 | 408 | 13% | 12% |
| **Software and Control** | $**1355** | $**1475** | **9%** | **8%** |
| Eliminations | (17) | (23) |  |  |
| **Total** | $**4619** | $**4855** | **5%** | **4%** |

---

---

| | |
|:---|:---|
| **Sales Growth by Geography** | |
|  | Quarter Ended Sept 30, |
| Americas | 6% |
| Europe | 3% |
| Asia, Middle East & Africa | 2% |

---

------

**<u>Table 4 cont.</u>**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | Year Ended Sept 30, | Year Ended Sept 30, | Year Ended Sept 30, | Year Ended Sept 30, |
| | 2024 | 2025 | Reported | Underlying |
| **Sales** |  |  |  |  |
| Final Control | $4204 | $4380 | 4% | 4% |
| Measurement & Analytical | 4061 | 4143 | 2% | 2% |
| Discrete Automation | 2506 | 2521 | 1% | 1% |
| Safety & Productivity | 1390 | 1356 | (2)% | (3)% |
| **Intelligent Devices** | $**12161** | $**12400** | **2%** | **2%** |
| Control Systems & Software | 3935 | 4205 | 7% | 7% |
| Test & Measurement | 1464 | 1486 | 2% | 1% |
| **Software and Control** | $**5399** | $**5691** | **5%** | **5%** |
| Eliminations | (68) | (75) |  |  |
| **Total** | $**17492** | $**18016** | **3%** | **3%** |

---

---

| | |
|:---|:---|
| **Sales Growth by Geography** | |
|  | Year Ended Sept 30, |
| Americas | 5% |
| Europe | (2)% |
| Asia, Middle East & Africa | 3% |

---

------

**<u>Table 4 cont.</u>**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | Quarter Ended Sept 30, | Quarter Ended Sept 30, | Quarter Ended Sept 30, | Quarter Ended Sept 30, |
| | 2024 | 2024 | 2025 | 2025 |
| | As Reported (GAAP) | Adjusted EBITA (Non-GAAP) | As Reported (GAAP) | Adjusted EBITA (Non-GAAP) |
| **Earnings** |  |  |  |  |
| Final Control | $271 | $305 | $310 | $335 |
| *Margins* | *23.2 %* | *26.1 %* | *25.6 %* | *27.6 %* |
| Measurement & Analytical | 295 | 326 | 317 | 348 |
| *Margins* | *26.4 %* | *29.2 %* | *27.5 %* | *30.2 %* |
| Discrete Automation | 144 | 154 | 134 | 154 |
| *Margins* | *22.3 %* | *23.9 %* | *19.9 %* | *22.9 %* |
| Safety & Productivity | 78 | 90 | 77 | 89 |
| *Margins* | *22.2 %* | *25.4 %* | *21.0 %* | *24.3 %* |
| **Intelligent Devices** | $**788** | $**875** | $**838** | $**926** |
|  ***Margins*** | ***24.0*** *%*** | ***26.6*** *%*** | ***24.6*** *%*** | ***27.2*** *%*** |
| Control Systems & Software | 98 | 239 | 181 | 291 |
| *Margins* | *9.8 %* | *24.0 %* | *17.0 %* | *27.3 %* |
| Test & Measurement | (45) | 96 | (4) | 116 |
| *Margins* | *(12.4) %* | *26.7 %* | *(1.1) %* | *28.5 %* |
| **Software and Control** | $**53** | $**335** | $**177** | $**407** |
|  ***Margins*** | ***3.9*** *%*** | ***24.7*** *%*** | ***12.0*** *%*** | ***27.6*** *%*** |
| <u>Corporate items and interest expense, net</u>: |  |  |  |  |
| Stock compensation | $(57) | $(52) | $(65) | $(55) |
| Unallocated pension and postretirement costs | 37 | 37 | 27 | 27 |
| Corporate and other | (124) | (60) | (89) | (34) |
| Interest (expense) income, net | (18) |  | (92) |  |
| **Pretax Earnings / Adjusted EBITA** | $**679** | $**1135** | $**796** | $**1271** |
|  ***Margins*** | ***14.7*** *%*** | ***24.6*** *%*** | ***16.4*** *%*** | ***26.2*** *%*** |
| <u>Supplemental Total Segment Earnings:</u> |  |  |  |  |
| **Adjusted Total Segment EBITA** |  | $**1210** |  | $**1333** |
|  ***Margins*** |  | ***26.2*** *%*** |  | ***27.5*** *%*** |

---

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| | Year Ended Sept 30, | Year Ended Sept 30, | Year Ended Sept 30, | Year Ended Sept 30, |
| | 2024 | 2024 | 2025 | 2025 |
| | As Reported (GAAP) | Adjusted EBITA (Non-GAAP) | As Reported (GAAP) | Adjusted EBITA (Non-GAAP) |
| **Earnings** |  |  |  |  |
| Final Control | $977 | $1081 | $1081 | $1176 |
| *Margins* | *23.2 %* | *25.7 %* | *24.7 %* | *26.9 %* |
| Measurement & Analytical | 1056 | 1137 | 1112 | 1182 |
| *Margins* | *26.0 %* | *28.0 %* | *26.9 %* | *28.5 %* |
| Discrete Automation | 466 | 535 | 469 | 531 |
| *Margins* | *18.6 %* | *21.3 %* | *18.6 %* | *21.0 %* |
| Safety & Productivity | 308 | 341 | 291 | 323 |
| *Margins* | *22.2 %* | *24.5 %* | *21.5 %* | *23.8 %* |
| **Intelligent Devices** | $**2807** | $**3094** | $**2953** | $**3212** |
|  ***Margins*** | ***23.1*** *%*** | ***25.4*** *%*** | ***23.8*** *%*** | ***25.9*** *%*** |
| Control Systems & Software | 572 | 1107 | 895 | 1388 |
| *Margins* | *14.5 %* | *28.1 %* | *21.3 %* | *33.0 %* |
| Test & Measurement | (290) | 351 | (68) | 375 |
| *Margins* | *(19.8) %* | *24.0 %* | *(4.5) %* | *25.3 %* |
| **Software and Control** | $**282** | $**1458** | $**827** | $**1763** |
|  ***Margins*** | ***5.2*** *%*** | ***27.0*** *%*** | ***14.5*** *%*** | ***31.0*** *%*** |
| <u>Corporate items and interest expense, net</u>: |  |  |  |  |
| Stock compensation | (260) | (202) | (263) | (216) |
| Unallocated pension and postretirement costs | 144 | 144 | 109 | 109 |
| Corporate and other | (664) | (168) | (455) | (175) |
| Gain on subordinated interest | 79 |  |  |  |
| Loss on Copeland note receivable | (279) |  |  |  |
| Interest (expense) income, net | (175) |  | (237) |  |
| Interest income from related party<sup>1</sup> | 86 |  |  |  |
| **Pretax Earnings / Adjusted EBITA** | $**2020** | $**4326** | $**2934** | $**4693** |
|  ***Margins*** | ***11.5*** *%*** | ***24.7*** *%*** | ***16.3*** *%*** | ***26.0*** *%*** |
| <u>Supplemental Total Segment Earnings:</u> |  |  |  |  |
| **Adjusted Total Segment EBITA** |  | $**4552** |  | $**4975** |
|  ***Margins*** |  | ***26.0*** *%*** |  | ***27.6*** *%*** |
| <sup>1</sup> Represents interest on the Copeland note receivable. | <sup>1</sup> Represents interest on the Copeland note receivable. | <sup>1</sup> Represents interest on the Copeland note receivable. | <sup>1</sup> Represents interest on the Copeland note receivable. | <sup>1</sup> Represents interest on the Copeland note receivable. |

---

------

**<u>Table 4 cont.</u>**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | Quarter Ended Sept 30, | Quarter Ended Sept 30, | Quarter Ended Sept 30, | Quarter Ended Sept 30, |
| | 2024 | 2024 | 2025 | 2025 |
| | Amortization of <br>Intangibles<sup>1</sup> | Restructuring <br>and <br>Related Costs<sup>2</sup> | Amortization of <br>Intangibles<sup>1</sup> | Restructuring <br>and <br>Related Costs<sup>2</sup> |
| Final Control | $22 | $12 | $22 | $3 |
| Measurement & Analytical | 12 | 19 | 12 | 19 |
| Discrete Automation | 8 | 2 | 8 | 12 |
| Safety & Productivity | 7 | 5 | 7 | 5 |
| **Intelligent Devices** | $**49** | $**38** | $**49** | $**39** |
| Control Systems & Software | 126 | 15 | 101 | 9 |
| Test & Measurement | 141 |  | 107 | 13 |
| **Software and Control** | $**267** | $**15** | $**208** | $**22** |
| Corporate |  | 11 |  | 20 |
| **Total** | $**316** | $**64** | $**257** | $**81** |
| <sup>1</sup> Amortization of intangibles includes $49 and $49 reported in cost of sales for the three months ended September 30, 2024 and 2025, respectively. | <sup>1</sup> Amortization of intangibles includes $49 and $49 reported in cost of sales for the three months ended September 30, 2024 and 2025, respectively. | <sup>1</sup> Amortization of intangibles includes $49 and $49 reported in cost of sales for the three months ended September 30, 2024 and 2025, respectively. | <sup>1</sup> Amortization of intangibles includes $49 and $49 reported in cost of sales for the three months ended September 30, 2024 and 2025, respectively. | <sup>1</sup> Amortization of intangibles includes $49 and $49 reported in cost of sales for the three months ended September 30, 2024 and 2025, respectively. |
| <sup>2</sup> Restructuring and related costs includes $6 and $15 of restructuring-related costs for the three months ended September 30, 2024 and 2025, respectively. | <sup>2</sup> Restructuring and related costs includes $6 and $15 of restructuring-related costs for the three months ended September 30, 2024 and 2025, respectively. | <sup>2</sup> Restructuring and related costs includes $6 and $15 of restructuring-related costs for the three months ended September 30, 2024 and 2025, respectively. | <sup>2</sup> Restructuring and related costs includes $6 and $15 of restructuring-related costs for the three months ended September 30, 2024 and 2025, respectively. | <sup>2</sup> Restructuring and related costs includes $6 and $15 of restructuring-related costs for the three months ended September 30, 2024 and 2025, respectively. |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | Year Ended Sept 30, | Year Ended Sept 30, | Year Ended Sept 30, | Year Ended Sept 30, |
| | 2024 | 2024 | 2025 | 2025 |
| | Amortization of <br>Intangibles<sup>1</sup> | Restructuring <br>and <br>Related Costs<sup>2</sup> | Amortization of <br>Intangibles<sup>1</sup> | Restructuring <br>and <br>Related Costs<sup>2</sup> |
| Final Control | $87 | $17 | $86 | $9 |
| Measurement & Analytical | 55 | 26 | 45 | 25 |
| Discrete Automation | 34 | 35 | 32 | 30 |
| Safety & Productivity | 26 | 7 | 27 | 5 |
| **Intelligent Devices** | $**202** | $**85** | $**190** | $**69** |
| Control Systems & Software | 512 | 23 | 468 | 25 |
| Test & Measurement | 560 | 81 | 425 | 18 |
| **Software and Control** | $**1072** | $**104** | $**893** | $**43** |
| Corporate |  | 55 |  | 50 |
| **Total** | $**1274** | $**244** | $**1083** | $**162** |
| <sup>1</sup> Amortization of intangibles includes $196 and $199 reported in cost of sales for the twelve months ended September 30, 2024 and 2025, respectively. | <sup>1</sup> Amortization of intangibles includes $196 and $199 reported in cost of sales for the twelve months ended September 30, 2024 and 2025, respectively. | <sup>1</sup> Amortization of intangibles includes $196 and $199 reported in cost of sales for the twelve months ended September 30, 2024 and 2025, respectively. | <sup>1</sup> Amortization of intangibles includes $196 and $199 reported in cost of sales for the twelve months ended September 30, 2024 and 2025, respectively. | <sup>1</sup> Amortization of intangibles includes $196 and $199 reported in cost of sales for the twelve months ended September 30, 2024 and 2025, respectively. |
| <sup>2</sup> Restructuring and related costs includes $16 and $26 of restructuring-related costs for the twelve months ended September 30, 2024 and 2025, respectively. | <sup>2</sup> Restructuring and related costs includes $16 and $26 of restructuring-related costs for the twelve months ended September 30, 2024 and 2025, respectively. | <sup>2</sup> Restructuring and related costs includes $16 and $26 of restructuring-related costs for the twelve months ended September 30, 2024 and 2025, respectively. | <sup>2</sup> Restructuring and related costs includes $16 and $26 of restructuring-related costs for the twelve months ended September 30, 2024 and 2025, respectively. | <sup>2</sup> Restructuring and related costs includes $16 and $26 of restructuring-related costs for the twelve months ended September 30, 2024 and 2025, respectively. |

---

------

---

| | | |
|:---|:---|:---|
| | Quarter Ended Sept 30, | Quarter Ended Sept 30, |
| | 2024 | 2025 |
| **Depreciation and Amortization** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Final Control | $39 | $41 |
| &nbsp;&nbsp;&nbsp;&nbsp;Measurement & Analytical | 33 | 45 |
| &nbsp;&nbsp;&nbsp;&nbsp;Discrete Automation | 22 | 23 |
| &nbsp;&nbsp;&nbsp;&nbsp;Safety & Productivity | 15 | 15 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Intelligent Devices** | 109 | 124 |
| &nbsp;&nbsp;&nbsp;&nbsp;Control Systems & Software | 150 | 123 |
| &nbsp;&nbsp;&nbsp;&nbsp;Test & Measurement | 153 | 120 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Software and Control** | 303 | 243 |
| **&nbsp;&nbsp;&nbsp;&nbsp; Corporate** | 14 | 12 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total | $426 | $379 |

---

---

| | | |
|:---|:---|:---|
| | Year Ended Sept 30, | Year Ended Sept 30, |
| | 2024 | 2025 |
| **Depreciation and Amortization** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Final Control | $159 | $161 |
| &nbsp;&nbsp;&nbsp;&nbsp;Measurement & Analytical | 138 | 140 |
| &nbsp;&nbsp;&nbsp;&nbsp;Discrete Automation | 87 | 87 |
| &nbsp;&nbsp;&nbsp;&nbsp;Safety & Productivity | 58 | 60 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Intelligent Devices** | 442 | 448 |
| &nbsp;&nbsp;&nbsp;&nbsp;Control Systems & Software | 594 | 550 |
| &nbsp;&nbsp;&nbsp;&nbsp;Test & Measurement | 607 | 476 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Software and Control** | 1201 | 1026 |
| **&nbsp;&nbsp;&nbsp;&nbsp; Corporate** | 46 | 44 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total | $1689 | $1518 |

---

------

**<u>Table 5</u>**

---

| |
|:---|
| EMERSON AND SUBSIDIARIES |
| ADJUSTED CORPORATE AND OTHER SUPPLEMENTAL |
| (AMOUNTS IN MILLIONS, UNAUDITED) |

---

The following table shows the Company's stock compensation and corporate and other expenses on an adjusted basis. The Company's definition of adjusted stock compensation excludes integration-related stock compensation expense. The Company's definition of adjusted corporate and other excludes corporate restructuring and related costs, first year purchase accounting related items and transaction fees, and certain gains, losses or impairments. These metrics are useful for reconciling from total adjusted segment EBITA to the Company's consolidated adjusted EBITA.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | Quarter Ended Sept 30, | Quarter Ended Sept 30, | Quarter Ended Sept 30, | |
| | 2024 | | 2025 | |
| **Stock compensation (GAAP)** | $**(57)** |  | $**(65)** |  |
| &nbsp;&nbsp;&nbsp;Integration-related stock compensation expense | 5 | 1 | 10 | 3 |
| **Adjusted stock compensation (non-GAAP)** | $**(52)** |  | $**(55)** |  |

---

---

| | | |
|:---|:---|:---|
| | Quarter Ended Sept 30, | Quarter Ended Sept 30, |
| | 2024 | 2025 |
| **Corporate and other (GAAP)** | $**(124)** | $**(89)** |
| &nbsp;&nbsp; Corporate restructuring and related costs | 9 | 16 |
| &nbsp;&nbsp; Acquisition/divestiture fees and related costs | 46 | 39 |
| &nbsp;&nbsp; Loss on divestiture of business | 9 |  |
| **Adjusted corporate and other (Non-GAAP)** | $**(60)** | $**(34)** |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | Year Ended Sept 30, | Year Ended Sept 30, | Year Ended Sept 30, | |
| | 2024 | | 2025 | |
| **Stock compensation (GAAP)** | $**(260)** |  | $**(263)** |  |
| &nbsp;&nbsp;&nbsp;Integration-related stock compensation expense | 58 | 2 | 47 | 4 |
| **Adjusted stock compensation (non-GAAP)** | $**(202)** |  | $**(216)** |  |

---

---

| | | |
|:---|:---|:---|
| | Year Ended Sept 30, | Year Ended Sept 30, |
| | 2024 | 2025 |
| **Corporate and other (GAAP)** | $**(664)** | $**(455)** |
| &nbsp;&nbsp; Corporate restructuring and related costs | 12 | 25 |
| &nbsp;&nbsp; Loss on divestiture of businesses | 48 |  |
| &nbsp;&nbsp; Acquisition/divestiture fees and related costs | 205 | 255 |
| &nbsp;&nbsp; Amortization of acquisition-related inventory step-up | 231 |  |
| **Adjusted corporate and other (Non-GAAP)** | $**(168)** | $**(175)** |
| <sup>1</sup> Integration-related stock compensation expense relates to NI and includes $2 reported as restructuring costs | <sup>1</sup> Integration-related stock compensation expense relates to NI and includes $2 reported as restructuring costs | <sup>1</sup> Integration-related stock compensation expense relates to NI and includes $2 reported as restructuring costs |
| <sup>2</sup> Integration-related stock compensation expense relates to NI and includes $43 reported as restructuring costs | <sup>2</sup> Integration-related stock compensation expense relates to NI and includes $43 reported as restructuring costs | <sup>2</sup> Integration-related stock compensation expense relates to NI and includes $43 reported as restructuring costs |
| <sup>3</sup> Integration-related stock compensation expense relates to NI & AspenTech and includes $4 reported as restructuring costs | <sup>3</sup> Integration-related stock compensation expense relates to NI & AspenTech and includes $4 reported as restructuring costs | <sup>3</sup> Integration-related stock compensation expense relates to NI & AspenTech and includes $4 reported as restructuring costs |
| <sup>4</sup> Integration-related stock compensation expense relates to NI & AspenTech and includes $25 reported as restructuring costs | <sup>4</sup> Integration-related stock compensation expense relates to NI & AspenTech and includes $25 reported as restructuring costs | <sup>4</sup> Integration-related stock compensation expense relates to NI & AspenTech and includes $25 reported as restructuring costs |

---

------

---

| | |
|:---|:---|
| | **<u>Table 6</u>** |
| EMERSON AND SUBSIDIARIES | EMERSON AND SUBSIDIARIES |
| ADJUSTED EBITA & EPS SUPPLEMENTAL | ADJUSTED EBITA & EPS SUPPLEMENTAL |
| (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) | (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-related costs, 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 Sept 30, | Quarter Ended Sept 30, |
| | 2024 | 2025 |
| **Pretax earnings** | $**679** | $**796** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Percent of sales* | *14.7 %* | *16.4 %* |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense, net | 18 | 92 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of intangibles | 316 | 257 |
| &nbsp;&nbsp;&nbsp;&nbsp;Restructuring and related costs | 64 | 81 |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition/divestiture fees and related costs | 49 | 45 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on divestiture of business | 9 |  |
| **Adjusted EBITA** | $**1135** | $**1271** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Percent of sales* | *24.6 %* | *26.2 %* |
|  | Quarter Ended Sept 30, | Quarter Ended Sept 30, |
|  | 2024 | 2025 |
| **GAAP earnings from continuing operations per share** | $**0.97** | $**1.12** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of intangibles | 0.35 | 0.35 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Restructuring and related costs | 0.08 | 0.11 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Acquisition/divestiture fees and related costs | 0.06 | 0.06 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on divestiture of business | 0.02 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Discrete taxes |  | (0.02) |
| **Adjusted earnings from continuing operations per share** | $**1.48** | $**1.62** |

---

------

---

| | | |
|:---|:---|:---|
| | Year Ended Sept 30, | Year Ended Sept 30, |
| | 2024 | 2025 |
| **Pretax earnings** | $**2020** | $**2934** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Percent of sales* | 11.5% | 16.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense, net | 175 | 237 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest income from related party<sup>1</sup> | (86) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of intangibles | 1274 | 1083 |
| &nbsp;&nbsp;&nbsp;&nbsp;Restructuring and related costs | 244 | 162 |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition/divestiture fees and related costs | 220 | 277 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of acquisition-related inventory step-up | 231 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on Copeland note receivable | 279 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on divestiture of businesses | 48 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on subordinated interest | (79) |  |
| **Adjusted EBITA** | $**4326** | $**4693** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Percent of sales* | 24.7% | 26.0% |
|  | Year Ended Sept 30, | Year Ended Sept 30, |
|  | 2024 | 2025 |
| **GAAP earnings from continuing operations per share** | $**2.82** | $**4.03** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of intangibles | 1.43 | 1.35 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Restructuring and related costs | 0.33 | 0.23 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Acquisition/divestiture fees and related costs | 0.26 | 0.33 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Discrete taxes | (0.10) | 0.06 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of acquisition-related inventory step-up | 0.38 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on Copeland note receivable | 0.38 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on divestiture of businesses | 0.09 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on subordinated interest | (0.10) |  |
| **Adjusted earnings from continuing operations per share** | $**5.49** | $**6.00** |
| <sup>1</sup> Represents interest on the Copeland note receivable | <sup>1</sup> Represents interest on the Copeland note receivable | <sup>1</sup> Represents interest on the Copeland note receivable |

---

------

**<u>Table 6 cont.</u>**

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| Quarter Ended September 30, 2025 | Quarter Ended September 30, 2025 | Quarter Ended September 30, 2025 | Quarter Ended September 30, 2025 | Quarter Ended September 30, 2025 | Quarter Ended September 30, 2025 | Quarter Ended September 30, 2025 | Quarter Ended September 30, 2025 |
|  | Pretax<br>Earnings |  | Income<br>Taxes | Earnings from<br>Cont. <br>Ops. | Non-Controlling<br>Interests<sup>3</sup> | Net<br>Earnings <br>Common<br>Stockholders | Diluted<br>Earnings<br>Per<br>Share |
| **As reported (GAAP)** | $**796** |  | $**160** | $**636** | $**—** | $**636** | $**1.12** |
| Amortization of intangibles | 257 | <sup>1</sup> | 59 | 198 |  | 198 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.35 |
| Restructuring and related costs | 81 | <sup>2</sup> | 19 | 62 |  | 62 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.11 |
| Acquisition/divestiture fees and related costs | 45 |  | 9 | 36 |  | 36 | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.06 |
| Discrete taxes |  |  | 13 | (13) |  | (13) | (0.02) |
| **Adjusted (Non-GAAP)** | $**1179** |  | $**260** | $**919** | $**—** | $**919** | $**1.62** |
| Interest expense, net | $92 |  |  |  |  |  |  |
| **Adjusted EBITA (Non-GAAP)** | $**1271** |  |  |  |  |  |  |
| <sup>1</sup> Amortization of intangibles includes $49 reported in cost of sales. | <sup>1</sup> Amortization of intangibles includes $49 reported in cost of sales. | <sup>1</sup> Amortization of intangibles includes $49 reported in cost of sales. | <sup>1</sup> Amortization of intangibles includes $49 reported in cost of sales. | <sup>1</sup> Amortization of intangibles includes $49 reported in cost of sales. | <sup>1</sup> Amortization of intangibles includes $49 reported in cost of sales. | <sup>1</sup> Amortization of intangibles includes $49 reported in cost of sales. | <sup>1</sup> Amortization of intangibles includes $49 reported in cost of sales. |
| <sup>2</sup> Restructuring and related costs includes $15 of restructuring-related costs. | <sup>2</sup> Restructuring and related costs includes $15 of restructuring-related costs. | <sup>2</sup> Restructuring and related costs includes $15 of restructuring-related costs. | <sup>2</sup> Restructuring and related costs includes $15 of restructuring-related costs. | <sup>2</sup> Restructuring and related costs includes $15 of restructuring-related costs. | <sup>2</sup> Restructuring and related costs includes $15 of restructuring-related costs. | <sup>2</sup> Restructuring and related costs includes $15 of restructuring-related costs. | <sup>2</sup> Restructuring and related costs includes $15 of restructuring-related costs. |
| <sup>3</sup> Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  | <sup>3</sup> Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  | <sup>3</sup> Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  | <sup>3</sup> Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  | <sup>3</sup> Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  | <sup>3</sup> Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  | <sup>3</sup> Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  | <sup>3</sup> Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  |

---

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| Year Ended September 30, 2025 | Year Ended September 30, 2025 | Year Ended September 30, 2025 | Year Ended September 30, 2025 | Year Ended September 30, 2025 | Year Ended September 30, 2025 | Year Ended September 30, 2025 | Year Ended September 30, 2025 |
|  | Pretax<br>Earnings |  | Income<br>Taxes | Earnings from<br>Cont. <br>Ops. | Non-Controlling<br>Interests<sup>3</sup> | Net<br>Earnings <br>Common<br>Stockholders | Diluted<br>Earnings<br>Per<br>Share |
| **As reported (GAAP)** | $**2934** |  | $**696** | $**2238** | $**(47)** | $**2285** | $**4.03** |
| Amortization of intangibles | 1083 | <sup>1</sup> | 246 | 837 | 73 | 764 | 1.35 |
| Restructuring and related costs | 162 | <sup>2</sup> | 29 | 133 |  | 133 | 0.23 |
| Acquisition/divestiture fees and related costs | 277 |  | 43 | 234 | 48 | 186 | 0.33 |
| Discrete taxes |  |  | (36) | 36 |  | 36 | 0.06 |
| **Adjusted (Non-GAAP)** | $**4456** |  | $**978** | $**3478** | $**74** | $**3404** | $**6.00** |
| Interest expense, net | 237 |  |  |  |  |  |  |
| **Adjusted EBITA (Non-GAAP)** | $**4693** |  |  |  |  |  |  |
| <sup>1</sup> Amortization of intangibles includes $199 reported in cost of sales. | <sup>1</sup> Amortization of intangibles includes $199 reported in cost of sales. | <sup>1</sup> Amortization of intangibles includes $199 reported in cost of sales. | <sup>1</sup> Amortization of intangibles includes $199 reported in cost of sales. | <sup>1</sup> Amortization of intangibles includes $199 reported in cost of sales. | <sup>1</sup> Amortization of intangibles includes $199 reported in cost of sales. | <sup>1</sup> Amortization of intangibles includes $199 reported in cost of sales. | <sup>1</sup> Amortization of intangibles includes $199 reported in cost of sales. |
| <sup>2</sup> Restructuring and related costs includes $26 of restructuring-related costs. | <sup>2</sup> Restructuring and related costs includes $26 of restructuring-related costs. | <sup>2</sup> Restructuring and related costs includes $26 of restructuring-related costs. | <sup>2</sup> Restructuring and related costs includes $26 of restructuring-related costs. | <sup>2</sup> Restructuring and related costs includes $26 of restructuring-related costs. | <sup>2</sup> Restructuring and related costs includes $26 of restructuring-related costs. | <sup>2</sup> Restructuring and related costs includes $26 of restructuring-related costs. | <sup>2</sup> Restructuring and related costs includes $26 of restructuring-related costs. |
| <sup>3</sup> Represents the non-controlling interest in AspenTech applied to AspenTech's share of each adjustment presented herein and eliminated from Emerson's consolidated results. Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  | <sup>3</sup> Represents the non-controlling interest in AspenTech applied to AspenTech's share of each adjustment presented herein and eliminated from Emerson's consolidated results. Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  | <sup>3</sup> Represents the non-controlling interest in AspenTech applied to AspenTech's share of each adjustment presented herein and eliminated from Emerson's consolidated results. Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  | <sup>3</sup> Represents the non-controlling interest in AspenTech applied to AspenTech's share of each adjustment presented herein and eliminated from Emerson's consolidated results. Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  | <sup>3</sup> Represents the non-controlling interest in AspenTech applied to AspenTech's share of each adjustment presented herein and eliminated from Emerson's consolidated results. Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  | <sup>3</sup> Represents the non-controlling interest in AspenTech applied to AspenTech's share of each adjustment presented herein and eliminated from Emerson's consolidated results. Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  | <sup>3</sup> Represents the non-controlling interest in AspenTech applied to AspenTech's share of each adjustment presented herein and eliminated from Emerson's consolidated results. Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  | <sup>3</sup> Represents the non-controlling interest in AspenTech applied to AspenTech's share of each adjustment presented herein and eliminated from Emerson's consolidated results. Non-Controlling Interests for AspenTech ceased as of March 12, 2025 with the completion of the buy-in.  |

---

------

---

| | |
|:---|:---|
| **Reconciliations of Non-GAAP Financial Measures & Other** | **<u>Table 7</u>** |
| Reconciliations of Non-GAAP measures with the most directly comparable GAAP measure (dollars in millions, except per share amounts). See tables 4 through 7 for additional non-GAAP reconciliations. | |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Q4 FY25 Underlying Sales Change** | **Reported** | **(Favorable) / Unfavorable FX** | **(Acquisitions) /<br>Divestitures** | **Underlying** |
| &nbsp;&nbsp;&nbsp;Final Control | 4% | (1)% | —% | 3% |
| &nbsp;&nbsp;&nbsp;Measurement & Analytical | 3% | (1)% | —% | 2% |
| &nbsp;&nbsp;&nbsp;Discrete Automation | 5% | (1)% | —% | 4% |
| &nbsp;&nbsp;&nbsp;Safety & Productivity | 2% | (1)% | —% | 1% |
| **Intelligent Devices** | **4%** | **(1)%** | **— %** | **3%** |
| &nbsp;&nbsp;&nbsp;Control Systems & Software | 7% | (1)% | —% | 6% |
| &nbsp;&nbsp;&nbsp;Test & Measurement | 13% | (1)% | —% | 12% |
| **Software and Control** | **9%** | **(1)%** | **— %** | **8%** |
| **Emerson** | **5%** | **(1)%** | **— %** | **4%** |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Year Ended Sept 30, 2025 Underlying Sales Change** | **Reported** | **(Favorable) / Unfavorable FX** | **(Acquisitions) /<br>Divestitures** | **Underlying** |
| &nbsp;&nbsp;&nbsp;Final Control | 4% | —% | —% | 4% |
| &nbsp;&nbsp;&nbsp;Measurement & Analytical | 2% | —% | —% | 2% |
| &nbsp;&nbsp;&nbsp;Discrete Automation | 1% | —% | —% | 1% |
| &nbsp;&nbsp;&nbsp;Safety & Productivity | (2)% | (1)% | —% | (3)% |
| **Intelligent Devices** | **2%** | **— %** | **— %** | **2%** |
| &nbsp;&nbsp;&nbsp;Control Systems & Software | 7% | —% | —% | 7% |
| &nbsp;&nbsp;&nbsp;Test & Measurement | 2% | (1)% | —% | 1% |
| **Software and Control** | **5%** | **— %** | **— %** | **5%** |
| **Emerson** | **3%** | **— %** | **— %** | **3%** |

---

---

| | | |
|:---|:---|:---|
| **Underlying Growth Guidance** | **2026 Q1<br>Guidance** | **2026<br>Guidance** |
| Reported (GAAP) | ~4% | ~5.5% |
| &nbsp;&nbsp;&nbsp;(Favorable) / Unfavorable FX | ~(2) pts | ~(1.5) pts |
| &nbsp;&nbsp;&nbsp;(Acquisitions) / Divestitures | - | - |
| **Underlying (non-GAAP)** | **~2%** | **~4%** |

---

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| **2024 Q4 Adjusted Segment EBITA** | **EBIT** | ***EBIT <br>Margin*** | **Amortization<br>of <br>Intangibles** | **Restructuring and Related Costs** | **Adjusted Segment EBITA** | ***Adjusted Segment EBITA Margin*** |
| &nbsp;&nbsp;&nbsp;Final Control | $271 | *23.2 %* | $22 | $12 | $305 | *26.1 %* |
| &nbsp;&nbsp;&nbsp;Measurement & Analytical | 295 | *26.4 %* | 12 | 19 | 326 | *29.2 %* |
| &nbsp;&nbsp;&nbsp;Discrete Automation | 144 | *22.3 %* | 8 | 2 | 154 | *23.9 %* |
| &nbsp;&nbsp;&nbsp;Safety & Productivity | 78 | *22.2 %* | 7 | 5 | 90 | *25.4 %* |
| **Intelligent Devices** | $**788** | ***24.0*** *%*** | $**49** | $**38** | $**875** | ***26.6*** *%*** |
| &nbsp;&nbsp;&nbsp;Control Systems & Software | 98 | *9.8 %* | 126 | 15 | 239 | *24.0 %* |
| &nbsp;&nbsp;&nbsp;Test & Measurement | (45) | *(12.4) %* | 141 |  | 96 | *26.7 %* |
| **Software and Control** | $**53** | ***3.9*** *%*** | $**267** | $**15** | $**335** | ***24.7*** *%*** |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| **2025 Q4 Adjusted Segment EBITA** | **EBIT** | ***EBIT <br>Margin*** | **Amortization<br>of<br> Intangibles** | **Restructuring and Related Costs** | **Adjusted Segment EBITA** | ***Adjusted Segment EBITA Margin*** |
| &nbsp;&nbsp;&nbsp;Final Control | $310 | *25.6 %* | $22 | $3 | $335 | *27.6 %* |
| &nbsp;&nbsp;&nbsp;Measurement & Analytical | 317 | *27.5 %* | 12 | 19 | 348 | *30.2 %* |
| &nbsp;&nbsp;&nbsp;Discrete Automation | 134 | *19.9 %* | 8 | 12 | 154 | *22.9 %* |
| &nbsp;&nbsp;&nbsp;Safety & Productivity | 77 | *21.0 %* | 7 | 5 | 89 | *24.3 %* |
| **Intelligent Devices** | $**838** | ***24.6*** *%*** | $**49** | $**39** | $**926** | ***27.2*** *%*** |
| &nbsp;&nbsp;&nbsp;Control Systems & Software | 181 | *17.0 %* | 101 | 9 | 291 | *27.3 %* |
| &nbsp;&nbsp;&nbsp;Test & Measurement | (4) | *(1.1) %* | 107 | 13 | 116 | *28.5 %* |
| **Software and Control** | $**177** | ***12.0*** *%*** | $**208** | $**22** | $**407** | ***27.6*** *%*** |

---

---

| | | |
|:---|:---|:---|
| **Total Adjusted Segment EBITA** | **2024 Q4** | **2025 Q4** |
| Pretax earnings (GAAP) | $679 | $796 |
| &nbsp;&nbsp;*Margin* | *14.7 %* | *16.4 %* |
| &nbsp;&nbsp;&nbsp;&nbsp;Corporate items and interest expense, net | 162 | 219 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of intangibles | 316 | 257 |
| &nbsp;&nbsp;&nbsp;&nbsp;Restructuring and related costs | 53 | 61 |
| **Adjusted segment EBITA (non-GAAP)** | $**1210** | $**1333** |
| &nbsp;&nbsp;*Margin* | *26.2 %* | *27.5 %* |

---

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| **2024 Adjusted Segment EBITA** | **EBIT** | ***EBIT <br>Margin*** | **Amortization<br>of <br>Intangibles** | **Restructuring and Related Costs** | **Adjusted Segment EBITA** | ***Adjusted Segment EBITA Margin*** |
| &nbsp;&nbsp;&nbsp;Final Control | $977 | *23.2 %* | $87 | $17 | $1081 | *25.7 %* |
| &nbsp;&nbsp;&nbsp;Measurement & Analytical | 1056 | *26.0 %* | 55 | 26 | 1137 | *28.0 %* |
| &nbsp;&nbsp;&nbsp;Discrete Automation | 466 | *18.6 %* | 34 | 35 | 535 | *21.3 %* |
| &nbsp;&nbsp;&nbsp;Safety & Productivity | 308 | *22.2 %* | 26 | 7 | 341 | *24.5 %* |
| **Intelligent Devices** | $**2807** | ***23.1*** *%*** | $**202** | $**85** | $**3094** | ***25.4*** *%*** |
| &nbsp;&nbsp;&nbsp;Control Systems & Software | 572 | *14.5 %* | 512 | 23 | 1107 | *28.1 %* |
| &nbsp;&nbsp;&nbsp;Test & Measurement | (290) | *(19.8) %* | 560 | 81 | 351 | *24.0 %* |
| **Software and Control** | $**282** | ***5.2*** *%*** | $**1072** | $**104** | $**1458** | ***27.0*** *%*** |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| **2025 Adjusted Segment EBITA** | **EBIT** | ***EBIT <br>Margin*** | **Amortization<br>of<br> Intangibles** | **Restructuring and Related Costs** | **Adjusted Segment EBITA** | ***Adjusted Segment EBITA Margin*** |
| &nbsp;&nbsp;&nbsp;Final Control | $1081 | *24.7 %* | $86 | $9 | $1176 | *26.9 %* |
| &nbsp;&nbsp;&nbsp;Measurement & Analytical | 1112 | *26.9 %* | 45 | 25 | 1182 | *28.5 %* |
| &nbsp;&nbsp;&nbsp;Discrete Automation | 469 | *18.6 %* | 32 | 30 | 531 | *21.0 %* |
| &nbsp;&nbsp;&nbsp;Safety & Productivity | 291 | *21.5 %* | 27 | 5 | 323 | *23.8 %* |
| **Intelligent Devices** | $**2953** | ***23.8*** *%*** | $**190** | $**69** | $**3212** | ***25.9*** *%*** |
| &nbsp;&nbsp;&nbsp;Control Systems & Software | 895 | *21.3 %* | 468 | 25 | 1388 | *33.0 %* |
| &nbsp;&nbsp;&nbsp;Test & Measurement | (68) | *(4.5) %* | 425 | 18 | 375 | *25.3 %* |
| **Software and Control** | $**827** | ***14.5*** *%*** | $**893** | $**43** | $**1763** | ***31.0*** *%*** |

---

---

| | | |
|:---|:---|:---|
| **Total Adjusted Segment EBITA** | **2024** | **2025** |
| Pretax earnings (GAAP) | $2020 | $2934 |
| &nbsp;&nbsp;*Margin* | *11.5 %* | *16.3 %* |
| &nbsp;&nbsp;&nbsp;&nbsp;Corporate items and interest expense, net | 1069 | 846 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of intangibles | 1274 | 1083 |
| &nbsp;&nbsp;&nbsp;&nbsp;Restructuring and related costs | 189 | 112 |
| **Adjusted segment EBITA (non-GAAP)** | $**4552** | $**4975** |
| &nbsp;&nbsp;*Margin* | *26.0 %* | *27.6 %* |

---

---

| | | |
|:---|:---|:---|
| **Free Cash Flow** | **2024 Q4** | **2025 Q4** |
| Operating cash flow (GAAP) | $1073 | $1011 |
| &nbsp;&nbsp;&nbsp;Capital expenditures | (168) | (168) |
| **Free cash flow (non-GAAP)** | $**905** | $**843** |

---

---

| | | | |
|:---|:---|:---|:---|
| **Free Cash Flow** | **FY24** | **FY25** | **2026E<br>($ in billions)** |
| Operating cash flow (GAAP) | $3317 | $3676 | $4.0 - $4.1 |
| &nbsp;&nbsp;&nbsp;Capital expenditures | (419) | (431) | ~(0.45) |
| **Free cash flow (non-GAAP)** | $**2898** | $**3245** | $3.5 - $3.6 |

---

Note 1: Underlying sales and orders exclude the impact of currency translation and significant acquisitions and divestitures. <br> Note 2: All fiscal year 2026E figures are approximate, except where range is given.

<br>