Fourth Quarter 2017 Earnings Conference Call. November 7, 2017

Similar documents
First Quarter 2018 Earnings Conference Call. February 6, 2018

Second Quarter 2018 Earnings Conference Call. May 1, 2018

Third Quarter 2018 Earnings Conference Call. August 7, 2018

First Quarter 2017 Earnings Conference Call

Electrical Products Group Conference

First Quarter 2015 Earnings Conference Call

EMERSON REPORTS FULL YEAR AND FOURTH QUARTER 2017 RESULTS

EMERSON REPORTS FIRST QUARTER 2018 RESULTS AND RAISES FULL- YEAR SALES AND EPS GUIDANCE

Third Quarter 2016 Earnings Conference Call

EMERSON REPORTS STRONG SECOND QUARTER 2018 RESULTS AND RAISES FULL-YEAR GUIDANCE

EMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)

EMERSON REPORTS FIRST QUARTER 2019 RESULTS AND RAISES FULL YEAR GUIDANCE

EMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)

Investment Community Conference Call

Rockwell Automation. Fiscal Year 2018 Fourth Quarter Conference Call. November 7, Copyright 2018 Rockwell Automation, Inc. All rights reserved.

2015 Fourth-Quarter and Fiscal Year Performance

FOURTH QUARTER FISCAL YEAR May 18, 2017

Earnings Presentation October 25, 2018

REXNORD Third Quarter Fiscal Year 2017 Financial Results. February 2, 2017

Q Earnings. July 26, 2017

FINANCIAL RESULTS AND COMPANY OVERVIEW Second-Quarter Performance

Energizer Investor Call. November 15, 2018

Fiscal Year 2016 Fourth Quarter Conference Call

ITW Conference Call First Quarter 2013

THIRD QUARTER FISCAL YEAR 2018 FINANCIAL RESULTS. February 1, 2018

Johnson Controls background and Financial guidance (as announced on December 2, 2014)

Rockwell Automation Fiscal Year 2018 Third Quarter Conference Call

Q Earnings. November 1, 2017

2018 SECOND QUARTER FINANCIAL RESULTS

THIRD QUARTER FISCAL YEAR 2018 Earnings Conference Call & Presentation. August 7, 2018 at 9:00 a.m. CT (10:00 a.m. ET)

4Q17 EARNINGS PRESENTATION NYSE: DOOR

Investment Community Conference Call

Investor Update Philip Mezey, President and Chief Executive Officer

Rockwell Automation. Fiscal Year 2018 Second Quarter Conference Call. April 25, Copyright 2018 Rockwell Automation, Inc. All rights reserved.

3Q 2017 Earnings Conference Call

Investor Teleconference Presentation Third Quarter October 25, 2006

Pentair KeyBanc Capital Markets Industrial, Automotive & Transportation Conference

XYLEM INC. Q EARNINGS RELEASE JULY 31, 2018

2013 Outlook. December 10, 2012

Fourth-Quarter 2017 Results. January 31, 2018

We Distribute Products That Deliver Energy to the World. NOW Inc., Fourth Quarter and Full-Year 2017 Review & Key Takeaways

XYLEM INC. Q EARNINGS RELEASE FEBRUARY 1, 2018

Fourth Quarter and Full Year 2017 Conference Call

2016 Fourth-Quarter and Fiscal Year Performance

First Quarter Earnings Release

Earnings Call Presentation

First Quarter 2018 Conference Call

Q Earnings. April 26, 2017

Fourth Quarter 2014 Earnings Conference Call. 26 November 2014

We Distribute Products That Deliver Energy to the World. NOW Inc., Third Quarter 2017 Review & Key Takeaways

ITW Conference Call Fourth Quarter 2012

3Q 2018 Earnings Conference Call

XYLEM INC. Q EARNINGS RELEASE OCTOBER 30, 2018

Fourth Quarter 2017 Earnings Conference Call. January 24, 2018

Bank of America Merrill Lynch Global Industrials Conference 2018 March 2018

JP Morgan Industrials Conference. Dave Anderson Senior Vice President and CFO

ZEBRA TECHNOLOGIES SECOND-QUARTER 2016 RESULTS. August 9, 2016

Q Earnings. October 31, 2018

MYERS INDUSTRIES, INC. Third Quarter 2018 Earnings Presentation

Our Financial Path Chris Collier. Chief Financial Officer

Allegion Second-Quarter 2018 Results. July 26, 2018

Fourth-Quarter 2018 Results. January 30, 2019

Q Earnings. April 25, 2018

Q Earnings. Webcast Presentation November 1, 2018

Fourth Quarter & Year-End 2018 Earnings Conference Call February 27, 2019

Q Earnings. October 28, 2015

Q Earnings Call. November 5, 2012

Q Earnings. January 25, 2017

Fiscal 2018 Second Quarter

Q Earnings. July 20, 2016

Interim Report Q2 FY 18

Third Quarter Fiscal 2017 Conference Call. May 2, 2017

BANK OF AMERICA GLOBAL INDUSTRIALS & EU AUTOS CONFERENCE DAVE ANDERSON

FY2017 Earnings presentation. Landis+Gyr June 5, 2018

Fiscal 2018 Third Quarter

FOURTH QUARTER FISCAL YEAR 2018 FINANCIAL RESULTS. May 15, 2018

SECOND QUARTER FISCAL YEAR 2019 FINANCIAL RESULTS. October 31, 2018

Albemarle Corporation Second Quarter 2018 Earnings and Non-GAAP Reconciliations Conference Call/Webcast Wednesday, August 8 th, :00am ET

Q Earnings. January 24, 2018

2018 Q1 results. Millicom International Cellular S.A. Kicking off 2018 with accelerating momentum

Lincoln Electric Holdings, Inc. Q4 and Full Year 2014 Earnings Conference Call February 17, 2015

Q Earnings. Webcast Presentation April 26, 2018

IBM 1Q 2018 Earnings. April 17, ibm.com/investor

nvent First Quarter 2018 Earnings Presentation

Financial Information

Q in brief. Strong organic sales development. Electromechanical products up 30% Strong EBIT growth of 12%

Investor Overview NYSE: CW

XYLEM INC. Q EARNINGS RELEASE MAY 1, 2018

3Q 2017 Earnings Call November 10, :00am ET

Hill-Rom Fourth Quarter 2016 Financial Results. November 3, 2016

BANK OF AMERICA MERRILL LYNCH GLOBAL INDUSTRIALS & EU AUTOS CONFERENCE

Forward Looking Statements. Definition Of Core Organic Growth

IBM 4Q 2017 Earnings. January 18, ibm.com/investor

Fiscal 2018 Fourth Quarter

Divestiture of Valves & Controls August 19, 2016

ECOLAB THIRD QUARTER 2018

Q4 & Full Year 2017 Earnings. Webcast Presentation February 1, 2018

ECOLAB SECOND QUARTER 2018

TERADYNE FINANCIAL RESULTS FOR Q1-2015

Lincoln Electric Holdings, Inc.

Transcription:

Fourth Quarter 2017 Earnings Conference Call November 7, 2017

Safe Harbor Statement Our commentary and responses to your questions may contain forward-looking statements, including our outlook for the next fiscal year, and Emerson undertakes no obligation to update any such statements to reflect later developments. Factors that could cause actual results to vary materially from those discussed today are provided in our most recent Annual Report on Form 10-K and subsequent reports as filed with the SEC. Non-GAAP Measures In this call we will discuss some non-gaap measures (denoted with *) in talking about our company s performance, and the reconciliation of those measures to the most comparable GAAP measures is contained within this presentation or available at our website www.emerson.com under Investors. 2

2017 Full Year Results SUMMARY Fiscal year results exceeded our February Investor Conference expectations Underlying sales growth* 1% EPS of $2.54, up 4% Adj. EPS* of $2.64, up 8%, excl. accounting charges $2.45 EPS 8% NET SALES 5% $2.64 Ex. V&C* $2.54 Gross margin was 42.0%, down 110 bps, or approx. flat without V&C* EBIT margin without V&C* was up 70 bps to 17.9% Generated $2,690M of operating cash flow from continuing operations, up 8% Free cash flow from continuing operations* was $2,214M, up 8% Total cash returned to shareholders $1.6B, or 61% of operating cash flow from continuing operations $ $ 15.3B 14.5B Underlying Sales*: +1% 2016 2017 T3M Orders, Excl. Acq / Div July 10 to 15% August 10% September 10 to 15% EXCEEDED 2017 GROWTH AND EPS TARGETS STRONG FREE CASH FLOW*, A RECORD HIGH 14.5% OF SALES 3

Fourth Quarter 2017 Results SUMMARY Demand remained favorable. Both business platforms were negatively affected by North American hurricanes Automation demand reflects favorable trends across process, hybrid and discrete markets HVACR and construction-related markets remained favorable $0.74 EPS 12% NET SALES 13% $0.83 Ex. V&C* $0.77 Gross margin was 40.7%, down 290 bps, or down 40 bps without V&C* due in part to unfavorable mix EBIT margin without V&C* was up 130 bps to 19.7% $ 3.9B $ 4.4B EPS from continuing ops was $0.77, up 4% Adj. EPS* of $0.83, up 12%, excl. accounting charges Generated $905M of operating cash flow from continuing operations, up 6% Free cash flow from continuing operations* was $729M, up 3% Underlying Sales*: +3% 2016 2017 T3M Orders, Excl. Acq / Div July 10 to 15% August 10% September 10 to 15% CLOSED OUT THE YEAR WITH STRONG EARNINGS AND CASH FLOW MOMENTUM IS BUILDING AND SETS UP FOR A STRONGER 2018 4

Fourth Quarter 2017, P&L Summary ($M EXCEPT EPS) 2016 2017 Chg. Sales $3,932 $4,435 13% Gross profit $1,713 $1,804 5% % of sales 43.6% 40.7% (290) bps SG&A expense ($855) ($997) Other deductions, net ($135) ($83) Underlying sales* +3% (40) bps excluding V&C* (20) bps divested ClosetMaid business Unfavorable mix / hurricanes Lower restructuring, M&A costs EBIT* $723 $724 --% % of sales* 18.4% 16.3% (210) bps Shares 645.1 640.5 EPS Continuing Ops $0.74 $0.77 4% EPS $0.68 $0.78 15% +130 bps excluding V&C* Includes ($0.06) first year acquisition accounting charges Includes settlement of divestitures completed in prior quarters 53

Underlying Sales Fiscal Year and Fourth Quarter 2017 2017 UNDERLYING SALES* CHANGE Q4 UNDERLYING SALES* CHANGE United States, 2% Canada, -3% Latin America, -12% Europe, -1% Asia, 6% China, 15% Middle East/Africa, -6% 4% 12% -13% 2% 6% 11% -6% Underlying sales* 1% Acq/Div 4 pts FX impact -- Net sales 5% 3% 9 pts 1 pt 13% NORTH AMERICA AND CHINA CONTINUE TO LEAD GROWTH MOST WORLD AREAS ARE IMPROVING 6

Fourth Quarter 2017, Business Segment Earnings & Cash Flow ($M) 2016 2017 CHG. Business segment EBIT* $785 $852 8% % of sales* 20.0% 19.2% (80) bps Accounting methods $51 $42 Corporate & other ($113) ($170) Interest expense, net ($49) ($39) Pretax earnings $674 $685 2% % of sales 17.2% 15.5% (170) bps Operating cash flow from continuing operations $855 $905 6% Capital expenditures ($146) ($176) 21% Free cash flow* from continuing operations $709 $729 3% Trade working capital $2,392 $3,014 % of sales 15.3% 17.0% 170 bps 21.5% excl. V&C*, up 150 bps Includes $56M V&C first year acquisition charges $44M at Cost of Sales $12M at Other Deductions Excluding V&C, TWC% improved 90 bps to 14.4% 73

Fourth Quarter 2017 Automation Solutions SALES % Chg. VS. PY North America 10% Asia 2% China 8% Europe 2% Latin America (18%) Middle East/Africa (11%) FX Impact Acq Impact 1 pts 14 pts Orders throughout the quarter were positive across all world areas, except Latin America MRO (KOB 3) remained strong; increasing mix of small and mid-sized project spend (KOB 2) Favorable trends in North American energy related, power and life sciences demand; Canada grew 13% Margin decreased 30 bps. Excluding V&C* margin increased 300 bps driven by restructuring benefits, lower restructuring spend and leverage on higher volume REPORTED SALES $ 2,445M 18% 2,894M 20.2% Ex V&C* 17.2% EBIT% 16.9% Underlying Sales*: 3% 2016 2017 T3M Orders, Excl. Acq / Div July 15% August 10 to 15% September 15 to 20% $ STRONG MRO SPEND (KOB 3) AND GROWING DEMAND FOR UPGRADE AND OPTIMIZATION PROJECTS (KOB 2) SUPPORTS 2018 UNDERLYING SALES* OUTLOOK OF 5 TO 7% 8

Fourth Quarter 2017 Commercial & Residential Solutions SALES % Chg. VS. PY North America (1%) Asia 14% China 18% Europe 4% Latin America (5%) Middle East/Africa 21% FX/Acq Impact 1 pts N.A. declined due to cooler temperatures compared with prior year and the negative impact of hurricanes Asia growth was broad-based, driven by strong demand in air conditioning and refrigeration markets Europe growth was led by favorable demand in construction related markets Margin decreased 110 bps. Excluding the ClosetMaid divestiture* margin decreased 60 bps due to unfavorable mix from slower U.S. compressor replacement business REPORTED SALES $ 1,489M 4% $ 1,543M 24.6% EBIT% 23.5% Underlying Sales*: 3% 2016 2017 T3M Orders, Excl. Acq / Div July 5 to 10% August 5 to 10% September 5 to 10% FAVORABLE TRENDS ARE EXPECTED TO CONTINUE IN HVACR AND CONSTRUCTION MARKETS, SUPPORTING 3 TO 5% UNDERLYING GROWTH* IN 2018 9

Fiscal Year 2018 Outlook GUIDANCE UPDATE Current order trends support expected 4 6% underlying sales growth >100% Free Cash Flow conversion Net Sales Growth 8 10% Automation Solutions 14% 16% Commercial & Residential Solutions (1%) 1% Underlying Sales* Growth 4 6% Automation Solutions* 5 7% Commercial & Residential Solutions* 3 5% Operating Cash Flow $2.8B GAAP EPS $2.66 to $2.86 Q1 tax rate ~40% due to ClosetMaid divestiture loss Prior year Q1 results include a $0.07 tax benefit from Brazil restructuring efforts Adjusted EPS* $2.75 to $2.95 Excludes two items ($0.03) Valves & Controls first year acquisition accounting charges, ($0.02) in Q1 ($0.06) Q1 tax-related loss from divestiture of ClosetMaid V&C operations slightly accretive 10

Three Phases of our June 2015 Transformation Journey Phase 1 Phase 2 Phase 3 Repositioning Emerson around two key platforms Executed divestitures Acquired V&C $22.3B Sales $3.17* Adj. EPS DONE 56%* $15.3B Div / FCF Building the new Emerson core and returning to profitable sales, earnings, and cash flow growth Orders have turned Foundation for growth in place DONE 56%* Sales Div / FCF $2.64* Adj. EPS Position the Company for the Next Generation Accelerating core growth through Strong core market growth Technological innovation Bolt-on acquisitions Continue to build the synergies between our two world class platforms Expand solutions to customers in common end markets Leverage software to create actionable insights from our data-rich technologies Explore strategic M&A opportunities in factory automation to provide integrated solutions across process, hybrid, and discrete markets. 2015 2017 30-Jun-15 30-Sep-16 30-Sep-17 30-Sep-20 THE PATH IS CLEAR AND WE ARE CHARGING FORWARD THE CORE COMPANY IS STRONG AND HAS MANY VALUE CREATION OPPORTUNITIES THROUGH ORGANIC AND ACQUISITIVE GROWTH 11

We Leverage Our Broad Portfolio For Global Leadership In Commercial & Residential Markets Sales $B $6 Transport Scroll Launched Badger International Line Launched ProAct Launched Launched Evolution Electronics Solutions Acquisitions Dixell, CPI, JCI Vilter Acquisition 100M Scroll Milestone The Helix Cargo Solutions Investments Transformative Wave 7AC $5 Von Arx Acquisition $4 $3 $2 $1 $0 2000 2016 EMERSON COMMERCIAL & RESIDENTIAL SOLUTIONS HAS BEEN AN INDUSTRY STEWARD -- SUCCESSFULLY LAUNCHING NEW PRODUCTS AS EFFICIENCY STANDARDS EVOLVE 12

Automation Solutions: A Complete Portfolio of Solutions for Our Customers Data Management Converts rich data to information and develops actionable insights Mynah Paradigm ESI GeoFields Syncade Roxar AS Control Performs action on rich data RS3 Provox Westinghouse Process Controls DeltaV Ovation Devices / Instruments / Sensors Generates rich data Micro Motion Rosemont Fisher ASCO Appleton AG Crosby Permasense Vanessa EMERSON AUTOMATION SOLUTIONS HAS BUILT A LEADING PORTFOLIO THROUGH ORGANIC TECHNOLOGY DEVELOPMENTS AND ACQUISITIONS -- ALL IN AN EFFORT TO DEVELOP OPTIMIZED SOLUTIONS FOR CUSTOMERS 13

Emerson Automation Solutions Strategy of Creating Integrated Solutions Has Driven Above Market Growth Top Quartile Performance Project Certainty, Operational Certainty AUTOMATION SOLUTIONS GROWTH & MARKET SEPARATION Problem Solving Seamless, Easy Experience Perfect Execution, Lifecycle Services $7.5B $10.3B Acquisition Penetration Integrated Solutions Main Automation Contractor Greenfield Projects Systems + Devices Acquisition Penetration Technology Leadership Smart Devices $1.9B Market Market Leading Products Foundation 1992 2009 2009 2009 2017 PF Participation 3.7% 5.2% 1 1 Includes full year of V&C sales 14

Acquisitions Play a Key Role in Becoming a Complete Automation Player AUTOMATION MARKET Investments Process $100B Hybrid $41B Discrete $61B Operations Management and Consulting Paradigm Automation Platform Emerson Measurement & Control Equipment Pentair Valves & Controls Emerson MULTIPLE PATHS TO EXPAND OFFERINGS ACROSS THE MARKET -- BOTH INTERNAL INVESTMENTS AND ACQUISITIONS -- SIGNIFICANT PROGRESS SINCE INTRODUCING THIS FRAMEWORK IN OUR FEBRUARY 2016 & 2017 INVESTOR CONFERENCES 15

Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Total Emerson Underlying Order Trends Trailing 3-Month Average vs. Prior Year 25% 20% 15% 10% 5% Sep15 Sep16 Sep17 Backlog$ Excl V&C $4.4B $3.9B $4.1B Commercial and Residential Solutions Expectation at May 2017 EPG Prelim Oct 0% Emerson (5%) (10%) Automation Solutions (15%) (20%) UNDERLYING ORDERS HAVE PROGRESSED IN-LINE WITH EXPECTATIONS SET OUT AT MAY 2017 ELECTRICAL PRODUCTS GROUP CONFERENCE 16

Trailing 3 Month Orders (% YoY) @ Fixed Rate Final Control Gaining Momentum Prelim. October T3M Underlying Orders Were 10% 20.0% 10.0% 0.0% (10.0%) (20.0%) 10% (30.0%) Aug-16 Oct-16 Dec-16 Feb-17 Apr-17 Jun-17 Aug-17 Oct-17 Acquisition Announced August 18 th Final Control Base Final Control Proforma Acquisition Closed April 28 th 14% 7% 20.8% 13% 6% (2%) Valves & Controls V&C 190 Days Post Close Early Wins Have Been Realized Integration activities progressing Strong momentum with negotiated supply chain savings Focused, early concentration on customer engagement Main Valve Partner value proposition is resonating with our customers globally Order activity beginning to accelerate with many early combined portfolio wins Manufacturing facility consolidation and restructuring programs underway, targeting 10 plant closures by the end of 2018 V&C 3-MONTH UNDERLYING ORDERS TURNED POSITIVE IN OCTOBER GROWTH PROGRAMS ARE SHOWING TRACTION AND INTEGRATION IS ON TRACK 17

APPENDIX 18

Reconciliation of Non-GAAP Measures This information reconciles non-gaap measures (denoted with a *) with the most directly comparable GAAP measure. (dollars in millions, except per share amounts) Sales Change FY 2017 Reported (GAAP) 5% (Favorable) / Unfavorable FX -% Acquisitions (4)% Underlying* 1% Q4 2017 Sales Change Auto Solns Comm & Res Solns Emerson Reported (GAAP) 18% 4% 13% (Favorable) / Unfavorable FX (1)% (1)% (1)% Acquisitions (14)% -% (9)% Underlying* 3% 3% 3% FY 2018E Sales Change Auto Solns Comm & Res Solns Emerson Reported (GAAP) 14-16% (1) - 1% 8-10% (Favorable) / Unfavorable FX ~ (1)% ~ (1)% ~ (1)% Acquisitions / Divestitures ~ (8)% ~ 5% ~ (3)% Underlying* 5-7% 3-5% 4-6% Earnings Per Share FY16 FY17 Change Q4 FY16 Q4 FY17 Change Earnings per share from continuing operations (GAAP) $ 2.45 $ 2.54 4% $ 0.74 $ 0.77 4% Valves & Controls first year acquisition accounting charges - 0.10 4% - 0.06 8% Earnings per share from continuing operations, excluding Valves & Controls first year acquisition accounting charges* $ 2.45 $ 2.64 8% $ 0.74 0.83 12% 19

Reconciliation of Non-GAAP Measures This information reconciles non-gaap measures (denoted with a *) with the most directly comparable GAAP measure. (dollars in millions, except per share amounts) Earnings Per Share FY18E Earnings per share from continuing operations (GAAP) $2.66 - $2.86 Valves & Controls first year acquisition accounting charges ~ $0.03 Loss on ClosetMaid divestiture ~ $0.06 Earnings per share from continuing operations excluding $2.75 - $2.95 Valves & Controls first year acquisition accounting charges & loss on ClosetMaid divestiture* Earnings Per Share FY15 Earnings per share (GAAP) $ 3.99 Repositioning items & divestiture gains (0.82) Adjusted basis earnings per share (non-gaap) $ 3.17 Gross Profit Margins FY16 FY17 Change Q4 FY16 Q4 FY17 Change Gross profit margins (GAAP) 43.1% 42.0% (110) bps 43.6% 40.7% (290) bps Valves & Controls impact -% 1.2% 120 bps -% 2.5% 250 bps Gross profit margin excluding Valves & Controls* 43.1% 43.2% 10 bps 43.6% 43.2% (40) bps Continuing Operations Margins FY16 FY17 Change Q4 FY16 Q4 FY17 Change Pretax margin (GAAP) 16.0% 15.3% (70) bps 17.2% 15.5% (170) bps Interest expense, net 1.2% 1.1% (10) bps 1.2% 0.8% (40) bps Earnings before interest and taxes margin* 17.2% 16.4% (80) bps 18.4% 16.3% (210) bps Valves & Controls impact -% 1.5% 150 bps -% 3.4% 340 bps Earnings before interest and taxes margin excluding Valves & Controls* 17.2% 17.9% 70 bps 18.4% 19.7% 130 bps 20

Reconciliation of Non-GAAP Measures This information reconciles non-gaap measures (denoted with a *) with the most directly comparable GAAP measure. (dollars in millions, except per share amounts) Earnings Before Interest and Taxes Q4 FY16 Q4 FY17 Change Pretax earnings (GAAP) $ 674 $ 685 2% Interest expense, net (49) (39) (2)% Earnings before interest and taxes* $ 723 $ 724 -% Automation Solutions Segment EBIT Margin Q4 FY16 Q4 FY17 Change Automation Solutions Segment EBIT margin (GAAP) 17.2% 16.9% (30) bps Valves & Controls impact -% 3.3% 330 bps Automation Solutions EBIT margin excluding Valves & Controls* 17.2% 20.2% 300 bps Commercial & Residential EBIT Margin Q4 FY16 Q4 FY17 Change Commercial & Residential EBIT margin (GAAP) 24.6% 23.5% (110) bps ClosetMaid impact 0.7% 1.2% 50 bps Commercial & Residential EBIT margin excluding ClosetMaid* 25.3% 24.7% (60) bps Cash Flow From Continuing Operations FY16 FY17 Change Q4 FY16 Q4 FY17 Change Operating cash flow from continuing operations (GAAP) $ 2,499 $ 2,690 8% $ 855 $ 905 6% Capital expenditures (447) (476) -% (146) (176) (3)% Free cash flow from continuing operations* $ 2,052 $ 2,214 8% $ 709 $ 729 3% 21

Reconciliation of Non-GAAP Measures This information reconciles non-gaap measures (denoted with a *) with the most directly comparable GAAP measure. (dollars in millions, except per share amounts) FY17 Cash Flow From Continuing Operations FY17 % of Sales Dividend % of Cash Flow Operating cash flow from continuing operations (GAAP) 17.6% 46% Capital expenditures (3.1)% 10% Free cash flow from continuing operations* 14.5% 56% FY15 Dividend % of Cash Flow From Continuing Operations Cash Flow Operating cash flow from continuing operations (GAAP) 50% Capital expenditures & taxes paid on divestitures 6% Free cash flow from continuing operations* 56% References to trailing 3-month or T3M orders in this presentation refer to the Company's trailing three-month average orders growth versus the prior year, excluding acquisitions and divestitures References to underlying orders in this presentation refer to the Company's trailing three-month average orders growth versus the prior year, excluding currency, acquisitions and divestitures References to underlying sales in this presentation exclude the impact of acquisitions, divestitures and currency translation. 22