- Fourth quarter reported and organic sales down (21)% year over
year
- Fourth quarter diluted EPS of $2.09 down (20)% year over year,
includes a restructuring charge of $0.18; adjusted EPS of $2.47
down (32)% year over year
- Full year reported sales down (9)% year over year; organic
sales down (10)% year over year
- Total ARR grew 16% year over year
- Full year fiscal 2024 diluted EPS of $8.28 down (31)% year over
year, includes restructuring charges of $0.64; adjusted EPS of
$9.71 down (20)% year over year
- Full year fiscal 2024 cash provided by operating activities of
$864 million and free cash flow of $639 million; down (37%) and
(47%) year over year, respectively
- Fiscal 2025 guidance:
- Reported and organic sales growth of (4)% to 2%
- Diluted EPS $7.65 - $8.85; Adjusted EPS $8.60 - $9.80
Rockwell Automation, Inc. (NYSE: ROK) today reported fiscal 2024
fourth quarter and full year results and introduced fiscal 2025
guidance.
"Orders for the quarter came in lower than expected, reflecting
continued softness in many of our end markets. Operating
performance was solid, with good sales conversion, margin, and EPS.
The performance of our Lifecycle Services segment stands out, with
its higher exposure to process end markets, growth in digital
services, and continued margin expansion. Reflecting on the full
year, our people around the world have demonstrated remarkable
dedication to serve our customers and bring new innovation to
market, and to make the changes necessary to position us for
market-beating growth and profit,” said Blake Moret, Chairman and
CEO.
Fiscal Q4 2024 Financial
Results
Fiscal 2024 fourth quarter sales were $2,036 million, down (21)%
compared to $2,563 million in the fourth quarter of fiscal 2023.
Organic sales decreased (21)% and acquisitions increased sales by
1%, which was mostly offset by currency translation.
Fiscal 2024 fourth quarter net income attributable to Rockwell
Automation was $239 million or $2.09 per share, compared to $303
million or $2.61 per share in the fourth quarter of fiscal 2023.
The decreases in net income attributable to Rockwell Automation and
EPS were primarily due to lower sales volume. Fiscal 2024 fourth
quarter adjusted EPS was $2.47, down (32)% compared to $3.64 in the
fourth quarter of fiscal 2023, primarily due to lower sales volume
and lower segment operating margin.
Pre-tax margin was 13.5% in the fourth quarter of fiscal 2024
compared to 12.4% in the same period last year. The increase was
primarily driven by the prior year Sensia goodwill impairment,
partially offset by lower sales volume and current year
restructuring charges.
Total segment operating earnings were $409 million in the fourth
quarter of fiscal 2024, down (28)% compared to $572 million in the
same period of fiscal 2023. Total segment operating margin was
20.1% in the fourth quarter compared to 22.3% a year ago. The
decrease in segment operating margin was driven by lower sales
volume and unfavorable mix, partially offset by the benefits from
cost reduction actions and lower incentive compensation.
Cash flow generated by operating activities in the fourth
quarter of fiscal 2024 was $432 million, compared to $840 million
in the fourth quarter of fiscal 2023. Free cash flow was $367
million compared to $776 million in the fourth quarter of fiscal
2023. Decreases in cash flow provided by operating activities and
free cash flow were primarily due to lower pre-tax income.
Fiscal 2024 Full Year Financial
Results
Sales were $8,264 million in fiscal 2024, down (9)% from $9,058
million in fiscal 2023. Organic sales decreased (10)% and
acquisitions increased sales by 1%.
Fiscal 2024 net income attributable to Rockwell Automation was
$953 million or $8.28 per share, compared to $1,387 million or
$11.95 per share in fiscal 2023. The decreases in net income and
EPS attributable to Rockwell Automation were primarily due to lower
sales volume and lower pre-tax margin. Fiscal 2024 Adjusted EPS was
$9.71, down (20)% compared to $12.12 in fiscal 2023. The decrease
in adjusted EPS was primarily due to lower sales volume and lower
segment operating margin.
Pre-tax margin was 13.3% in fiscal 2024, compared to 17.8% last
year. The decrease was primarily due to lower sales volume, the
prior year PTC investment gain, and restructuring charges,
partially offset by lower incentive compensation, the prior year
Sensia goodwill impairment, and the benefits from cost reduction
actions.
Total segment operating earnings were $1,595 million in fiscal
2024, down (17)% from $1,930 million in fiscal 2023. Total segment
operating margin was 19.3% compared to 21.3% a year ago. The
decrease was due to lower sales volume and unfavorable mix,
partially offset by lower incentive compensation and the benefits
from cost reduction actions.
Cash flow generated by operating activities in fiscal year 2024
was $864 million, compared to $1,375 million in fiscal 2023. Free
cash flow was $639 million compared to $1,214 million last year.
Decreases in cash flow provided by operating activities and free
cash flow were driven by lower pre-tax income, higher compensation
and benefits payments based on the prior year performance, and
higher tax payments, partially offset by decreases in working
capital.
Fiscal Year 2025 Outlook
The table below provides guidance for sales growth and earnings
per share for fiscal 2025.
Sales Growth Guidance
EPS Guidance
Reported sales growth
(4)% to 2%
Diluted EPS
$7.65 - $8.85
Organic sales growth(1)
(4)% to 2%
Adjusted EPS (1)
$8.60 - $9.80
Inorganic sales growth
~ 0%
Currency translation
~ 0%
(1) Organic sales growth and Adjusted EPS
are non-GAAP measures. See Adjusted Income, Adjusted EPS, and
Adjusted Effective Tax Rate Reconciliation for more information
on these non-GAAP measures.
“Given the uncertainty in the current macroeconomic environment
and the typical seasonality in our longer cycle business, we are
expecting our fiscal Q1 sales to be down from Q4 levels, followed
by a gradual sequential improvement through the year. We will
continue to fuel high-growth areas and drive margin expansion
projects that increase our business resilience. Our market position
remains strong given our portfolio and our leadership in North
America, which continues to be the best-performing market,” Moret
continued.
Following is a discussion of quarter and full year results for
our business segments.
Intelligent Devices
Intelligent Devices fiscal 2024 fourth quarter sales were $946
million, a decrease of (19)% compared to $1,171 million in the same
period last year. Organic sales decreased (20)% and acquisitions
increased sales by 1%. Segment operating earnings were $195 million
in the fourth quarter of fiscal 2024 compared to $249 million in
the same period last year. Segment operating margin decreased to
20.6% in the fourth quarter of fiscal 2024 from 21.3% a year ago
driven by lower sales volume and unfavorable mix, partially offset
by the benefits from cost reduction actions, lower incentive
compensation, and an adjustment to an earnout accrual tied to
achievement of the seller’s revenue target on our Clearpath
Robotics acquisition.
Intelligent Devices fiscal 2024 sales were $3,804 million, a
decrease of (7)% from $4,098 million last year. Organic sales
decreased (9)% and acquisitions increased sales by 2%. Segment
operating earnings were $700 million in fiscal 2024 compared to
$828 million in fiscal 2023. Segment operating margin decreased to
18.4% in fiscal 2024, from 20.2% a year ago driven by lower sales
volume, partially offset by lower incentive compensation, positive
price/cost, and an adjustment to an earnout accrual tied to
achievement of the seller’s revenue target on our Clearpath
Robotics acquisition.
Software & Control
Software & Control fiscal 2024 fourth quarter total and
organic sales were $502 million, a decrease of (39)% compared to
$821 million in the same period last year. Segment operating
earnings were $112 million in the fourth quarter of fiscal 2024
compared to $275 million in the same period last year. Segment
operating margin decreased to 22.3% in the fourth quarter of fiscal
2024 from 33.5% a year ago driven by lower sales volume, partially
offset by the benefits from cost reduction actions and lower
incentive compensation.
Software & Control fiscal 2024 total and organic sales were
$2,187 million, a decrease of (24)% from $2,886 million last year.
Segment operating earnings were $530 million in fiscal 2024
compared to $953 million in fiscal 2023. Segment operating margin
decreased to 24.2% in fiscal 2024 from 33.0% a year ago driven by
lower sales volume, partially offset by lower incentive
compensation and positive price/cost.
Lifecycle Services
Lifecycle Services fiscal 2024 fourth quarter sales were $588
million, an increase of 3% compared to $571 million in the same
period last year. Organic sales increased 2% and acquisitions
increased sales by 1%. Segment operating earnings were $102 million
in the fourth quarter of fiscal 2024 compared to $47.8 million in
the same period last year. Segment operating margin increased to
17.4% in the fourth quarter of fiscal 2024 from 8.4% a year ago
driven by lower incentive compensation, strong project execution,
and Sensia margin improvement.
Lifecycle Services fiscal 2024 sales were $2,273 million, an
increase of 10% from $2,074 million last year. Organic sales
increased 8% and acquisitions increased sales by 2%. Segment
operating earnings were $366 million in fiscal 2024 compared to
$148 million in fiscal 2023. Segment operating margin increased to
16.1% in fiscal 2024 from 7.2% a year ago driven by higher sales
volume, lower incentive compensation, strong project execution,
Sensia margin improvement, and ongoing savings from prior year
structural actions.
Supplemental Information
ARR - Total ARR grew 16% and Organic ARR grew 14% compared to
the end of the fourth quarter of fiscal 2023.
Corporate and Other - Fiscal 2024 fourth quarter corporate and
other expense of $39 million was flat compared to the fourth
quarter of 2023. Corporate and other expense was $136 million for
the full fiscal year 2024 compared to $128 million in fiscal
2023.
Purchase accounting depreciation and amortization, and
impairment - Fiscal 2024 fourth quarter purchase accounting
depreciation and amortization, and impairment expense was $36
million, down $149 million from the fourth quarter of fiscal 2023.
Full year fiscal 2024 purchase accounting depreciation and
amortization, and impairment expense was $144 million, down $121
million from fiscal 2023. The decreases were primarily due to the
prior year Sensia goodwill impairment, partially offset by
amortization related to the acquisitions of Clearpath Robotics and
Verve Industrial Production.
Restructuring charges - Fiscal 2024 fourth quarter and full year
restructuring charges were $28 million and $97 million,
respectively, which primarily relate to severance benefits in
conjunction with the continuation of an enterprise-wide
comprehensive program to optimize cost structure and expand
margins.
Tax - On a GAAP basis, the effective tax rate in the fourth
quarter of fiscal 2024 was 13.1% compared to 35.2% in the fourth
quarter of 2023. The adjusted effective tax rate for the fourth
quarter of fiscal 2024 was 14.9% compared to 17.0% in the fourth
quarter of 2023. The effective tax rate for the full fiscal year
2024 was 13.8% compared to 20.5% in fiscal 2023. The adjusted
effective tax rate for the full fiscal year 2024 was 15.1% compared
to 16.4% in fiscal 2023. The decreases in the effective tax rate in
the fourth quarter and full year were primarily due to a valuation
allowance established in the prior year on certain deferred tax
assets of our Sensia joint venture and tax effects of the related
goodwill impairment, and higher discrete tax benefits in 2024
compared to 2023. The decrease in the adjusted effective tax rate
was primarily due to higher discrete tax benefits in fiscal 2024
than in fiscal 2023.
Share Repurchases - The Company repurchased approximately 450
thousand shares of its common stock at a cost of $118.0 million
during the fourth quarter of fiscal 2024. For the full fiscal year
2024, the Company repurchased 2.2 million shares of its common
stock at a cost of $594 million. At September 30, 2024, $1.3
billion remained available under existing share repurchase
authorizations.
Return on Invested Capital (ROIC) - ROIC was 15.2% for fiscal
year 2024 compared to 20.9% for fiscal year 2023. The decrease was
primarily driven by lower pre-tax income, partially offset by a
lower effective tax rate.
Definitions
Non-GAAP Measures - Organic sales, total segment operating
earnings, total segment operating margin, adjusted income, adjusted
EPS, adjusted effective tax rate, free cash flow, free cash flow
conversion, and ROIC are non-GAAP measures that are reconciled to
GAAP measures in the attachments to this release.
Total ARR - Annual recurring revenue (ARR) is a key metric that
enables measurement of progress in growing our recurring revenue
business. It represents the annual contract value of all active
recurring revenue contracts at any point in time. Recurring revenue
is defined as a revenue stream that is contractual, typically for a
period of 12 months or more, and has a high probability of renewal.
The probability of renewal is based on historical renewal
experience of the individual revenue streams, or management's best
estimates if historical renewal experience is not available. Total
ARR growth is calculated as the dollar change in ARR, adjusted to
exclude the effects of currency, divided by ARR as of the prior
period. The effects of currency translation are excluded by
calculating Total ARR on a constant currency basis. Total ARR
includes acquisitions even if there was no comparable ARR in the
prior period. We believe that Total ARR provides useful information
to investors because it reflects our recurring revenue performance
period over period including the effect of acquisitions. Our
measure of ARR may be different from measures used by other
companies. Because ARR is based on annual contract value, it does
not represent revenue recognized during a particular reporting
period or revenue to be recognized in future reporting periods and
is not intended to be a substitute for revenue, contract
liabilities, or backlog.
Organic ARR - Organic ARR growth is calculated as the dollar
change in ARR, adjusted to exclude the effects of currency
translation and acquisitions, divided by ARR as of the prior
period. The effects of currency translation are excluded by
calculating Organic ARR on a constant currency basis. When we
acquire businesses, we exclude the effect of ARR in the current
period for which there was no comparable ARR in the prior period.
We believe that Organic ARR provides useful information to
investors because it reflects our recurring revenue performance
period over period without the effect of acquisitions and changes
in currency exchange rates. Organic ARR growth is also used as a
financial measure of performance for our annual incentive
compensation.
Conference Call
A conference call to discuss our financial results will take
place at 8:30 a.m. Eastern Time on Thursday, November 7, 2024. The
call will be an audio webcast and accessible on the Rockwell
Automation website (https://ir.rockwellautomation.com/investors/).
Presentation materials will also be available on the website prior
to the call.
Interested parties can access the conference by using the
following numbers: (888) 330-2022 in the U.S. and Canada; (646)
960-0690 for other countries. Use the following passcode: 5499533.
Please join 10 minutes prior to the start of the call.
Both the presentation materials and a replay of the call will be
available on the Investor Relations section of the Rockwell
Automation website through December 7, 2024.
This news release contains statements (including certain
projections and business trends) that are “forward-looking
statements” as defined in the Private Securities Litigation Reform
Act of 1995. Words such as “believe”, “estimate”, “project”,
“plan”, “expect”, “anticipate”, “will”, “intend”, and other similar
expressions may identify forward-looking statements. Actual results
may differ materially from those projected as a result of certain
risks and uncertainties, many of which are beyond our control,
including but not limited to:
- macroeconomic factors, including inflation, global and regional
business conditions (including adverse impacts in certain markets,
such as Oil & Gas), commodity prices, currency exchange rates,
the cyclical nature of our customers’ capital spending, and
sovereign debt concerns;
- the severity and duration of disruptions to our business due to
natural disasters (including those as a result of climate change),
pandemics, acts of war, strikes, terrorism, social unrest or other
causes;
- the availability and price of components and materials;
- the availability, effectiveness, and security of our
information technology systems;
- our ability to manage and mitigate the risk related to security
vulnerabilities and breaches of our hardware and software products,
solutions, and services;
- the successful execution of our cost productivity and margin
expansion initiatives;
- our ability to attract, develop, and retain qualified
employees;
- the successful integration and management of strategic
transactions and achievement of the expected benefits of these
transactions;
- laws, regulations, and governmental policies affecting our
activities in the countries where we do business, including those
related to tariffs, taxation, trade controls, cybersecurity, and
climate change;
- the successful development of advanced technologies and demand
for and market acceptance of new and existing hardware and software
products;
- our ability to manage and mitigate the risks associated with
our solutions and services businesses;
- competitive hardware and software products, solutions, and
services, pricing pressures, and our ability to provide high
quality products, solutions, and services;
- the availability and cost of capital;
- disruptions to our distribution channels or the failure of
distributors to develop and maintain capabilities to sell our
products;
- intellectual property infringement claims by others and the
ability to protect our intellectual property;
- the uncertainty of claims by taxing authorities in the various
jurisdictions where we do business;
- the uncertainties of litigation, including liabilities related
to the safety and security of the hardware and software products,
solutions, and services we sell;
- our ability to manage costs related to employee retirement and
health care benefits; and
- other risks and uncertainties, including but not limited to
those detailed from time to time in our Securities and Exchange
Commission (SEC) filings.
Rockwell Automation, Inc. (NYSE: ROK), is a global leader in
industrial automation and digital transformation. We connect the
imaginations of people with the potential of technology to expand
what is humanly possible, making the world more productive and more
sustainable. Headquartered in Milwaukee, Wisconsin, Rockwell
Automation employs approximately 27,000 problem solvers dedicated
to our customers in more than 100 countries as of fiscal year end
2024. To learn more about how we are bringing Connected Enterprise
to life across industrial enterprises, visit
www.rockwellautomation.com.
ROCKWELL AUTOMATION,
INC.
CONDENSED STATEMENT OF
OPERATIONS INFORMATION
(in millions, except
percentages)
Three Months Ended September
30,
Twelve Months Ended September
30,
2024
2023
2024
2023
Sales (a)
$
2,035.5
$
2,562.9
$
8,264.2
$
9,058.0
Cost of sales (1)
(1,264.9
)
(1,507.4
)
(5,070.8
)
(5,341.0
)
Gross profit (b)
770.6
1,055.5
3,193.4
3,717.0
Selling, general and administrative
expenses (2) (c)
(486.9
)
(551.6
)
(2,002.6
)
(2,023.7
)
Change in fair value of investments
(3)
(0.8
)
(10.0
)
0.1
279.3
Other income (expense)
32.3
12.0
62.8
(71.3
)
Goodwill impairment
—
(157.5
)
—
(157.5
)
Interest expense
(41.1
)
(31.0
)
(154.6
)
(135.3
)
Income before income taxes
274.1
317.4
1,099.1
1,608.5
Income tax provision
(35.9
)
(111.7
)
(151.8
)
(330.5
)
Net income
238.2
205.7
947.3
1,278.0
Net loss attributable to noncontrolling
interests
(0.9
)
(97.2
)
(5.2
)
(109.4
)
Net income attributable to Rockwell
Automation, Inc.
$
239.1
$
302.9
$
952.5
$
1,387.4
Gross profit as percent of sales
(b/a)
37.9
%
41.2
%
38.6
%
41.0
%
SG&A as percent of sales
(c/a)
23.9
%
21.5
%
24.2
%
22.3
%
(1) Cost of sales in the three and twelve
months ended September 30, 2024, includes $8.3 million and $31.5
million of restructuring charges, respectively.
(2) Selling, general and administrative
expenses in the three and twelve months ended September 30, 2024,
includes of $19.3 million and $65.9 million of restructuring
charges, respectively.
(3) Primarily relates to the change in
fair value of our previous investment in PTC.
ROCKWELL AUTOMATION,
INC.
SALES AND EARNINGS
INFORMATION
(in millions, except per share
amounts and percentages)
Three Months Ended September
30,
Twelve Months Ended September
30,
2024
2023
2024
2023
Sales
Intelligent Devices (a)
$
946.0
$
1,170.7
$
3,804.1
$
4,098.2
Software & Control (b)
501.7
821.0
2,187.4
2,886.0
Lifecycle Services (c)
587.8
571.2
2,272.7
2,073.8
Total sales (d)
$
2,035.5
$
2,562.9
$
8,264.2
$
9,058.0
Segment operating earnings
Intelligent Devices (e)
$
195.3
$
248.8
$
700.0
$
828.2
Software & Control (f)
111.8
275.1
529.7
953.2
Lifecycle Services (g)
102.0
47.8
365.6
148.4
Total segment operating earnings (1)
(h)
409.1
571.7
1,595.3
1,929.8
Purchase accounting depreciation and
amortization, and impairment
(35.6
)
(184.6
)
(143.9
)
(264.4
)
Corporate and other
(39.0
)
(39.1
)
(135.8
)
(127.9
)
Non-operating pension and postretirement
benefit credit (cost)
5.1
4.8
19.8
(82.7
)
Change in fair value of investments
(0.8
)
(10.0
)
0.1
279.3
Restructuring charges
(27.6
)
—
(97.4
)
—
Interest expense, net
(37.1
)
(25.4
)
(139.0
)
(125.6
)
Income before income taxes (i)
274.1
317.4
1,099.1
1,608.5
Income tax provision
(35.9
)
(111.7
)
(151.8
)
(330.5
)
Net income
238.2
205.7
947.3
1,278.0
Net loss attributable to noncontrolling
interests
(0.9
)
(97.2
)
(5.2
)
(109.4
)
Net income attributable to Rockwell
Automation, Inc.
$
239.1
$
302.9
$
952.5
$
1,387.4
Diluted EPS
$
2.09
$
2.61
$
8.28
$
11.95
Adjusted EPS (2)
$
2.47
$
3.64
$
9.71
$
12.12
Average diluted shares for diluted EPS
113.7
115.6
114.5
115.6
Pre-tax margin (i/d)
13.5
%
12.4
%
13.3
%
17.8
%
Segment operating margin
Intelligent Devices (e/a)
20.6
%
21.3
%
18.4
%
20.2
%
Software & Control (f/b)
22.3
%
33.5
%
24.2
%
33.0
%
Lifecycle Services (g/c)
17.4
%
8.4
%
16.1
%
7.2
%
Total segment operating margin (1)
(h/d)
20.1
%
22.3
%
19.3
%
21.3
%
(1) Total segment operating earnings and
total segment operating margin are non-GAAP financial measures. We
exclude purchase accounting depreciation and amortization,
impairment, corporate and other, non-operating pension and
postretirement benefit credit (cost), change in fair value of
investments, restructuring charges aligned with enterprise-wide
strategic initiatives, interest expense, net, and income tax
provision because we do not consider these items to be directly
related to the operating performance of our segments. We believe
total segment operating earnings and total segment operating margin
are useful to investors as measures of operating performance. We
use these measures to monitor and evaluate the profitability of our
operating segments. Our measures of total segment operating
earnings and total segment operating margin may be different from
measures used by other companies.
(2) Adjusted EPS is a non-GAAP earnings
measure that excludes purchase accounting depreciation and
amortization, and impairment attributable to Rockwell Automation,
non-operating pension and postretirement benefit credit (cost),
change in fair value of investments, restructuring charges aligned
with enterprise-wide strategic initiatives, and net loss
attributable to noncontrolling interests, including their
respective tax effects and related valuation allowances. See "Other
Supplemental Information - Adjusted Income, Adjusted EPS, and
Adjusted Effective Tax Rate" section for more information regarding
non-operating pension and postretirement benefit credit (cost) and
a reconciliation to GAAP measures.
ROCKWELL AUTOMATION,
INC.
CONDENSED BALANCE SHEET
INFORMATION
(in millions)
September 30, 2024
September 30, 2023
Assets
Cash and cash equivalents
$
471.0
$
1,071.8
Receivables
1,802.0
2,167.4
Inventories
1,293.1
1,404.9
Property, net
776.7
684.2
Operating lease right-of-use assets
422.6
349.4
Goodwill and intangibles
5,059.6
4,381.6
Long-term investments
168.7
157.1
Other assets
1,238.4
1,087.6
Total
$
11,232.1
$
11,304.0
Liabilities and Shareowners’
Equity
Short-term debt
$
1,078.2
$
103.3
Accounts payable
860.4
1,150.2
Long-term debt
2,561.3
2,862.9
Operating lease liabilities
355.6
285.3
Other liabilities
2,701.4
3,158.9
Shareowners’ equity attributable to
Rockwell Automation, Inc.
3,498.3
3,561.6
Noncontrolling interests
176.9
181.8
Total
$
11,232.1
$
11,304.0
ROCKWELL AUTOMATION,
INC.
CONDENSED CASH FLOW
INFORMATION
(in millions)
Twelve Months Ended September
30,
2024
2023
Operating activities:
Net income
$
947.3
$
1,278.0
Depreciation and amortization
317.4
250.4
Change in fair value of investments
(1)
(0.1
)
(279.3
)
Retirement benefits expense
17.9
125.3
Pension contributions
(28.3
)
(25.9
)
Impairment of goodwill
—
157.5
Receivables/inventories/payables
246.0
(594.4
)
Contract liabilities
(7.4
)
106.8
Compensation and benefits
(254.9
)
209.1
Income taxes
(304.7
)
4.0
Other operating activities
(69.4
)
143.1
Cash provided by operating activities
863.8
1,374.6
Investing activities:
Capital expenditures
(224.7
)
(160.5
)
Acquisition of businesses, net of cash
acquired
(749.2
)
(168.4
)
Purchases of investments
(10.0
)
(27.1
)
Proceeds from sales and maturities of
investments
0.2
1,210.4
Other investing activities
1.2
(0.1
)
Cash (used for) provided by investing
activities
(982.5
)
854.3
Financing activities:
Net issuance (repayments) of short-term
debt
655.2
(256.9
)
Issuance of debt, net of discount and
issuance costs
18.8
—
Repayment of debt
—
(618.6
)
Cash dividends
(571.0
)
(542.4
)
Purchases of treasury stock
(594.9
)
(311.5
)
Proceeds from the exercise of stock
options
39.4
88.5
Other financing activities
(50.3
)
(34.7
)
Cash used for financing activities
(502.8
)
(1,675.6
)
Effect of exchange rate changes on
cash
12.1
19.2
(Decrease) increase in cash, cash
equivalents, and restricted cash (2)
$
(609.4
)
$
572.5
(1) Primarily relates to the change in
fair value of our previous investment in PTC.
(2) Cash, cash equivalents, and restricted
cash at September 30, 2023 includes restricted cash of $8.6 million
recorded in Other assets in the Condensed Balance Sheet.
ROCKWELL AUTOMATION, INC. OTHER
SUPPLEMENTAL INFORMATION (in millions, except
percentages)
Organic Sales
We translate sales of subsidiaries operating outside of the
United States using exchange rates effective during the respective
period. Therefore, changes in currency exchange rates affect our
reported sales. Sales by acquired businesses also affect our
reported sales. We believe that organic sales, defined as sales
excluding the effects of acquisitions and changes in currency
exchange rates, which is a non-GAAP financial measure, provides
useful information to investors because it reflects regional and
operating segment performance from the activities of our businesses
without the effect of acquisitions and changes in currency exchange
rates. We use organic sales as one measure to monitor and evaluate
our regional and operating segment performance. When we acquire
businesses, we exclude sales in the current period for which there
are no comparable sales in the prior period. We determine the
effect of changes in currency exchange rates by translating the
respective period’s sales using the same currency exchange rates
that were in effect during the prior year. When we divest a
business, we exclude sales in the prior period for which there are
no comparable sales in the current period. Organic sales growth is
calculated by comparing organic sales to reported sales in the
prior year, excluding divestitures. We attribute sales to the
geographic regions based on the country of destination.
The following is a reconciliation of reported sales to organic
sales for the three and twelve months ended September 30, 2024,
compared to sales for the three and twelve months ended September
30, 2023:
Three Months Ended September
30,
2024
2023
Reported Sales
Less: Effect of
Acquisitions
Effect of Changes
in Currency
Organic Sales
Reported Sales
North America
$
1,243.7
$
22.2
$
(1.7
)
$
1,223.2
$
1,473.6
EMEA
362.0
0.5
4.2
357.3
516.9
Asia Pacific
266.4
0.3
0.1
266.0
383.8
Latin America
163.4
0.1
(11.8
)
175.1
188.6
Total
$
2,035.5
$
23.1
$
(9.2
)
$
2,021.6
$
2,562.9
Twelve Months Ended September
30,
2024
2023
Reported Sales
Less: Effect of
Acquisitions
Effect of Changes
in Currency
Organic Sales
Reported Sales
North America
$
5,052.8
$
81.8
$
(3.4
)
$
4,974.4
$
5,224.0
EMEA
1,504.5
9.0
21.6
1,473.9
1,870.6
Asia Pacific
1,072.8
4.8
(18.2
)
1,086.2
1,358.0
Latin America
634.1
0.4
4.5
629.2
605.4
Total
$
8,264.2
$
96.0
$
4.5
$
8,163.7
$
9,058.0
The following is a reconciliation of reported sales to organic
sales for our operating segments for the three and twelve months
ended September 30, 2024, compared to sales for the three and
twelve months ended September 30, 2023:
Three Months Ended September
30,
2024
2023
Reported Sales
Less: Effect of
Acquisitions
Effect of Changes
in Currency
Organic Sales
Reported Sales
Intelligent Devices
$
946.0
$
16.9
$
(4.5
)
$
933.6
$
1,170.7
Software & Control
501.7
—
(2.7
)
504.4
821.0
Lifecycle Services
587.8
6.2
(2.0
)
583.6
571.2
Total
$
2,035.5
$
23.1
$
(9.2
)
$
2,021.6
$
2,562.9
Twelve Months Ended September
30,
2024
2023
Reported Sales
Less: Effect of
Acquisitions
Effect of Changes
in Currency
Organic Sales
Reported Sales
Intelligent Devices
$
3,804.1
$
68.5
$
3.7
$
3,731.9
$
4,098.2
Software & Control
2,187.4
—
2.2
2,185.2
2,886.0
Lifecycle Services
2,272.7
27.5
(1.4
)
2,246.6
2,073.8
Total
$
8,264.2
$
96.0
$
4.5
$
8,163.7
$
9,058.0
The following is a reconciliation of reported sales growth to
organic sales growth for the three and twelve months ended
September 30, 2024, compared to sales for the three and twelve
months ended September 30, 2023:
Three Months Ended September
30, 2024
Reported Sales Growth
Less: Effect of
Acquisitions
Effect of Changes
in Currency
Organic Sales Growth
North America
(16
)%
2
%
(1
)%
(17
)%
EMEA
(30
)%
—
%
1
%
(31
)%
Asia Pacific
(31
)%
—
%
—
%
(31
)%
Latin America
(13
)%
—
%
(6
)%
(7
)%
Total
(21
)%
1
%
(1
)%
(21
)%
Twelve Months Ended September
30, 2024
Reported Sales Growth
Less: Effect of
Acquisitions
Effect of Changes
in Currency
Organic Sales Growth
North America
(3
)%
2
%
—
%
(5
)%
EMEA
(20
)%
—
%
1
%
(21
)%
Asia Pacific
(21
)%
—
%
(1
)%
(20
)%
Latin America
5
%
—
%
1
%
4
%
Total
(9
)%
1
%
—
%
(10
)%
The following is a reconciliation of reported sales growth to
organic sales growth for our operating segments for the three and
twelve months ended September 30, 2024, compared to sales for the
three and twelve months ended September 30, 2023:
Three Months Ended September
30, 2024
Reported Sales Growth
Less: Effect of
Acquisitions
Effect of Changes
in Currency
Organic Sales Growth
Intelligent Devices
(19
)%
1
%
—
%
(20
)%
Software & Control
(39
)%
—
%
—
%
(39
)%
Lifecycle Services
3
%
1
%
—
%
2
%
Total
(21
)%
1
%
(1
)%
(21
)%
Twelve Months Ended September
30, 2024
Reported Sales Growth
Less: Effect of
Acquisitions
Effect of Changes
in Currency
Organic Sales Growth
Intelligent Devices
(7
)%
2
%
—
%
(9
)%
Software & Control
(24
)%
—
%
—
%
(24
)%
Lifecycle Services
10
%
2
%
—
%
8
%
Total
(9
)%
1
%
—
%
(10
)%
ROCKWELL AUTOMATION, INC. OTHER
SUPPLEMENTAL INFORMATION (in millions, except per share
amounts and percentages)
Adjusted Income, Adjusted EPS, and
Adjusted Effective Tax Rate
Adjusted Income, Adjusted EPS, and Adjusted Effective Tax Rate
are non-GAAP earnings measures that exclude non-operating pension
and postretirement benefit (credit) cost, purchase accounting
depreciation and amortization, and impairment attributable to
Rockwell Automation, change in fair value of investments,
restructuring charges aligned with enterprise-wide strategic
initiatives, and Net loss attributable to noncontrolling interests,
including their respective tax effects and related valuation
allowances. In 2024, we updated the definition of our non-GAAP
earnings measures to exclude significant restructuring charges
aligned with enterprise-wide strategic initiatives. In the year
ended September 30, 2024, we recognized these restructuring charges
in conjunction with an enterprise-wide comprehensive program to
optimize cost structure and expand margins. We believe the change
to our definition provides a more useful presentation of our
operating performance to investors as these restructuring charges
are significant and enterprise-wide severance actions and not
reflective of our ongoing operations. We did not revise prior years
because there were no similar restructuring actions with
significant costs.
Purchase accounting depreciation and amortization, and
impairment attributable to Rockwell Automation includes an
accounting charge related to goodwill impairment for our Sensia
joint venture in the three and twelve months ended September 30,
2023. The tax effect of the purchase accounting depreciation and
amortization, and impairment attributable to Rockwell Automation
includes the tax effects on the Sensia joint venture goodwill
impairment and related Sensia tax asset valuation allowances.
Non-operating pension and postretirement benefit (credit) cost is
defined as all components of our net periodic pension and
postretirement benefit cost except for service cost.
We believe that Adjusted Income, Adjusted EPS, and Adjusted
Effective Tax Rate provide useful information to our investors
about our operating performance and allow management and investors
to compare our operating performance period over period. Adjusted
EPS is also used as a financial measure of performance for our
annual incentive compensation. Our measures of Adjusted Income,
Adjusted EPS, and Adjusted Effective Tax Rate may be different from
measures used by other companies. These non-GAAP measures should
not be considered a substitute for Net income attributable to
Rockwell Automation, diluted EPS, and effective tax rate.
The following are the components of operating and non-operating
pension and postretirement benefit cost (credit) for the three and
twelve months ended September 30, 2024 and 2023 (in millions):
Three Months Ended September
30,
Twelve Months Ended September
30,
2024
2023
2024
2023
Service cost
$
9.5
$
11.6
$
37.7
$
42.6
Operating pension and postretirement
benefit cost
9.5
11.6
37.7
42.6
Interest cost
37.3
36.2
149.1
151.9
Expected return on plan assets
(42.6
)
(43.6
)
(169.5
)
(190.6
)
Amortization of prior service cost
—
—
—
0.1
Amortization of net actuarial loss
(gain)
0.1
(0.7
)
0.5
(2.1
)
Settlement charges
0.1
3.3
0.1
123.4
Non-operating pension and postretirement
benefit (credit) cost
(5.1
)
(4.8
)
(19.8
)
82.7
Net periodic pension and postretirement
benefit cost
$
4.4
$
6.8
$
17.9
$
125.3
The components of net periodic pension and postretirement
benefit cost other than the service cost component are included in
Other income (expense) in the Condensed Statement of
Operations.
The following are reconciliations of Net income attributable to
Rockwell Automation, diluted EPS, and effective tax rate to
adjusted income, adjusted EPS, and adjusted effective tax rate,
respectively:
Three Months Ended September
30,
Twelve Months Ended September
30,
2024
2023
2024
2023
Net income attributable to Rockwell
Automation
$
239.1
$
302.9
$
952.5
$
1,387.4
Non-operating pension and postretirement
benefit (credit) cost
(5.1
)
(4.8
)
(19.8
)
82.7
Tax effect of non-operating pension and
postretirement benefit (credit) cost
1.0
1.0
4.0
(20.6
)
Purchase accounting depreciation and
amortization, and impairment attributable to Rockwell Automation
(1)
32.9
107.6
132.8
178.3
Tax effect of purchase accounting
depreciation and amortization, and impairment attributable to
Rockwell Automation (1)
(7.5
)
7.9
(24.6
)
(9.4
)
Change in fair value of investments
(2)
0.8
10.0
(0.1
)
(279.3
)
Tax effect of change in fair value of
investments (2)
(0.2
)
(2.4
)
(0.7
)
67.6
Restructuring charges (3)
27.6
—
97.4
—
Tax effects of restructuring charges
(3)
(6.7
)
—
(24.3
)
—
Adjusted Income
$
281.9
$
422.2
$
1,117.2
$
1,406.7
Diluted EPS
$
2.09
$
2.61
$
8.28
$
11.95
Non-operating pension and postretirement
benefit (credit) cost
(0.04
)
(0.04
)
(0.17
)
0.72
Tax effect of non-operating pension and
postretirement benefit (credit) cost
0.01
0.01
0.03
(0.18
)
Purchase accounting depreciation and
amortization, and impairment attributable to Rockwell
Automation
0.29
0.93
1.16
1.54
Tax effect of purchase accounting
depreciation and amortization, and impairment attributable to
Rockwell Automation
(0.07
)
0.07
(0.22
)
(0.08
)
Change in fair value of investments
(2)
0.01
0.09
—
(2.42
)
Tax effect of change in fair value of
investments (2)
—
(0.03
)
(0.01
)
0.59
Restructuring charges
0.24
—
0.85
—
Tax effects of restructuring charges
(0.06
)
—
(0.21
)
—
Adjusted EPS
$
2.47
$
3.64
$
9.71
$
12.12
Effective tax rate
13.1
%
35.2
%
13.8
%
20.5
%
Tax effect of non-operating pension and
postretirement benefit (credit) cost
(0.2
)%
0.2
%
(0.1
)%
0.3
%
Tax effect of purchase accounting
depreciation and amortization, and impairment attributable to
Rockwell Automation
0.9
%
(18.0
)%
0.4
%
(3.7
)%
Tax effect of change in fair value of
investments (2)
0.1
%
(0.4
)%
0.1
%
(0.7
)%
Tax effects of restructuring charges
1.0
%
—
%
0.9
%
—
%
Adjusted Effective Tax Rate
14.9
%
17.0
%
15.1
%
16.4
%
(1) Three and twelve months ended
September 30, 2023 includes $97.3 million net expense from $157.5
million goodwill impairment charge included in Income before income
taxes, $33.1 tax effect from goodwill impairment and related
valuation allowances recorded in Income tax provision, and ($93.3)
million Net loss attributable to noncontrolling interests.
(2) Primarily relates to the change in
fair value of our previous investment in PTC.
(3) Restructuring charges include $27.6
million for severance benefits in the three months ended September
30, 2024, and $92.3 million for severance benefits and $5.1 million
for strategic advisory services related to the enterprise-wide
severance actions in the twelve months ended September 30,
2024.
Fiscal 2025 Guidance
Fiscal 2025 Guidance
Diluted EPS
$7.65 - $8.85
Non-operating pension and postretirement
benefit cost (credit)
—
Tax effect of non-operating pension and
postretirement benefit cost (credit)
—
Purchase accounting depreciation and
amortization, and impairment attributable to Rockwell
Automation
1.15
Tax effect of purchase accounting
depreciation and amortization, and impairment attributable to
Rockwell Automation
(0.20)
Change in fair value of investments
(1)
—
Tax effect of change in fair value of
investments (1)
—
Adjusted EPS (2)
$8.60 - $9.80
Effective tax rate
~ 16.9%
Tax effect of non-operating pension and
postretirement benefit cost
~ —%
Tax effect of purchase accounting
depreciation and amortization, and impairment attributable to
Rockwell Automation
~ 0.1%
Tax effect of change in fair value of
investments (1)
~ —%
Adjusted effective tax rate
17.0%
(1) Fiscal 2025 guidance excludes
estimates of changes in fair value of investments on a
forward-looking basis due to variability, complexity, and limited
visibility of these items.
(2) Fiscal 2025 guidance based on Adjusted
Income attributable to Rockwell, which includes an adjustment for
SLB's non-controlling interest in Sensia.
Note: Guidance as of November 7, 2024.
ROCKWELL AUTOMATION, INC. OTHER
SUPPLEMENTAL INFORMATION (in millions, except
percentages)
Free Cash Flow
Our definition of free cash flow, which is a non-GAAP financial
measure, takes into consideration capital investments required to
maintain the operations of our businesses and execute our strategy.
In our opinion, free cash flow provides useful information to
investors regarding our ability to generate cash from business
operations that is available for acquisitions and other
investments, service of debt principal, dividends, and share
repurchases. We use free cash flow, as defined, as one measure to
monitor and evaluate our performance, including as a financial
measure for our annual incentive compensation. Our definition of
free cash flow may be different from definitions used by other
companies.
The following table summarizes free cash flow by quarter:
Quarter Ended
Dec. 31, 2022
Mar. 31, 2023
Jun. 30, 2023
Sep. 30, 2023
Dec. 31, 2023
Mar. 31, 2024
Jun. 30, 2024
Sep. 30, 2024
Cash provided by operating activities
$
66.3
$
187.1
$
281.7
$
839.5
$
32.6
$
119.8
$
279.1
$
432.3
Capital expenditures
(24.2
)
(31.5
)
(41.6
)
(63.2
)
(67.9
)
(51.2
)
(40.7
)
(64.9
)
Free cash flow
$
42.1
$
155.6
$
240.1
$
776.3
$
(35.3
)
$
68.6
$
238.4
$
367.4
Free cash flow conversion (free cash flow as a percentage of
adjusted income) is a non-GAAP financial measure, which reflects
our ability to generate cash from the operations of our business
while considering the capital investments required to maintain
operations and execute our strategy as a ratio of our operating
performance. We believe free cash flow conversion provides useful
information to investors about our ability to convert operating
performance into cash generation. Our measure of free cash flow
conversion may be different from measures used by other
companies.
The table below provides the calculation of free cash flow and
free cash flow conversion for fiscal years 2024 and 2023:
Year Ended
Sep. 30, 2024
Sep. 30, 2023
Cash provided by operating activities
$
863.8
$
1,374.6
Capital expenditures
(224.7
)
(160.5
)
Free cash flow (a)
639.1
1,214.1
Adjusted Income (b)
1,117.2
1,406.7
Free cash flow conversion (a/b)
57
%
86
%
Return On Invested
Capital
Our press release contains information regarding ROIC, which is
a non-GAAP financial measure. We believe that ROIC is useful to
investors as a measure of performance and of the effectiveness of
the use of capital in our operations. We use ROIC as one measure to
monitor and evaluate our performance. Our measure of ROIC may be
different from that used by other companies. We define ROIC as the
percentage resulting from the following calculation:
(a) Net income, before Interest expense, Income tax provision,
and Purchase accounting depreciation and amortization, and
impairment, divided by;
(b) average invested capital for the year, calculated as a five
quarter rolling average using the sum of Short-term debt, Long-term
debt, Shareowners’ equity, and Accumulated amortization of goodwill
and other intangible assets, minus Cash and cash equivalents,
short-term investments, and long-term investments (fixed income
securities), multiplied by;
(c) one minus the effective tax rate for the period.
ROIC is calculated as follows (in millions, except
percentages):
Twelve Months Ended
September 30,
2024
2023
(a) Return
Net income
$
947.3
$
1,278.0
Interest expense
154.6
135.3
Income tax provision
151.8
330.5
Purchase accounting depreciation and
amortization, and impairment
143.9
264.4
Return
$
1,397.6
$
2,008.2
(b) Average invested capital
Short-term debt
$
778.8
$
847.6
Long-term debt
2,686.2
2,866.5
Shareowners’ equity
3,686.2
3,401.2
Accumulated amortization of goodwill and
intangibles
1,359.9
1,107.1
Cash and cash equivalents
(571.9
)
(584.4
)
Short-term and long-term investments
(0.4
)
(5.4
)
Average invested capital
$
7,938.8
$
7,632.6
(c) Effective tax rate
Income tax provision
$
151.8
$
330.5
Income before income taxes
1,099.1
1,608.5
Effective tax rate
13.8
%
20.5
%
(a) / (b) * (1-c) Return On Invested
Capital
15.2
%
20.9
%
View source
version on businesswire.com: https://www.businesswire.com/news/home/20241107490197/en/
Ed Moreland Media Relations Rockwell Automation 571.296.0391
Aijana Zellner Investor Relations Rockwell Automation
414.382.8510
Rockwell Automation (NYSE:ROK)
過去 株価チャート
から 10 2024 まで 11 2024
Rockwell Automation (NYSE:ROK)
過去 株価チャート
から 11 2023 まで 11 2024