Forward Looking Statements. Definition Of Core Organic Growth

Similar documents
2015 Outlook. December 15, 2014

HONEYWELL SECOND QUARTER 2015 Earnings Release

First Quarter Earnings Release

April 22, HONEYWELL FIRST QUARTER 2016 Earnings Release

2012 Outlook. December 15, 2011

UBS INDUSTRIALS AND TRANSPORTATION CONFERENCE. Tom Szlosek, Senior Vice President & CFO

MORGAN STANLEY LAGUNA CONFERENCE Roger Fradin, Vice Chairman

2013 Outlook. December 10, 2012

First Quarter Earnings Release

First Quarter Earnings Release

FOURTH QUARTER AND FULL YEAR 2016

BANK OF AMERICA GLOBAL INDUSTRIALS & EU AUTOS CONFERENCE DAVE ANDERSON

COWEN AERO & DEFENSE CONFERENCE. Roger Fradin Vice Chairman

December 13, OUTLOOK

Third Quarter Earnings Release October 17, 2008

J.P. Morgan Diversified Industrials Conference. Dave Anderson Senior Vice President and CFO

J.P. MORGAN INDUSTRIALS CONFERENCE. Dave Cote Chairman & CEO

OPPENHEIMER INDUSTRIAL GROWTH CONFERENCE. Roger Fradin Vice Chairman

J.P. MORGAN CHINA SUMMIT 2013 DAVE COTE

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

April 21, 2017 FIRST QUARTER Earnings Release

HONEYWELL REPORTS FIRST QUARTER 2016 SALES OF $9.5 BILLION; EARNINGS UP 9% TO $1.53 PER SHARE

2009 Outlook. December 15, 2008

May 11, OPPENHEIMER INDUSTRIAL GROWTH CONFERENCE Rajeev Gautam, PMT President & CEO

June 8, DEUTSCHE BANK GLOBAL INDUSTRIALS AND MATERIALS SUMMIT Patrick Hogan, VP Strategy & Commercial Excellence, PMT

Goldman Sachs Global Industrials. Dave Anderson Senior Vice President and CFO

Vertical Research Partners

Second Quarter Earnings Release

Lehman Brothers Industrial Select Conference. Dave Anderson, CFO February 11, 2008

Bank of America Investment Conference

JPMorgan Basics and Industrials Conference

HONEYWELL CHINA STEPHEN SHANG

Financial Release Print Page Close Window

Honeywell At A Glance

Gabelli Asset Management Aircraft Supplier Conference

Crane Co. Financial Overview. Richard Maue, Chief Financial Officer

CRANE CO. FINANCIAL OVERVIEW

HONEYWELL REPORTS STRONG FINISH TO 2018; EXPECTS 2019 EARNINGS PER SHARE OF $ $8.10

FBR Capital Markets Fall Investor Conference

Credit Suisse Electrical Equipment and Multi-Industry Conference

WHY OWN HONEYWELL (NYSE: HON)

HONEYWELL DELIVERS EARNINGS PER SHARE OF $1.75 AND SALES OF $10.1 BILLION

ITT Inc. Q Earnings Call & 2018 Guidance

Fourth-Quarter 2018 Results. January 30, 2019

HONEYWELL REPORTS STRONG FOURTH QUARTER AND 2017 RESULTS, RAISES 2018 GUIDANCE TO REFLECT LOWER TAX RATE

Introduction. Dave Cote Chairman and CEO. Introduction

ITT Inc. Investor Presentation

CRANE CO. FINANCIAL OVERVIEW

ITT Inc. Investor Presentation

Credit Suisse 6 th Annual Industrials Conference November 2018

Investor Deck December 2018

XYLEM INC. Q EARNINGS RELEASE JULY 31, 2018

May 9, First Quarter 2018 Results

MSCI. J.P. Morgan Global High Yield & Leveraged Finance Conference Kathleen Winters, CFO. February 28, 2017

Earnings Presentation October 25, 2018

ZEBRA TECHNOLOGIES FIRST QUARTER 2016 RESULTS May 10, 2016

Watts Water Technologies 4Q and FY 2017 Earnings Conference Call

CFO Remarks. Greg Smith Executive Vice President and Chief Financial Officer. May 21, May 2014 Investor Conference

XYLEM INC. Q EARNINGS RELEASE FEBRUARY 1, 2018

HONEYWELL DELIVERS THIRD-QUARTER REPORTED SALES GROWTH OF 6%, OPERATING CASH FLOW GROWTH OF 33%

Q Earnings. October 28, 2015

CRANE CO. Q EARNINGS RELEASE CALL

Fourth Quarter & Full Year 2018 Earnings Release Supplement

Our Transformation Continues. March 21, 2018

FOURTH QUARTER FISCAL YEAR May 18, 2017

February 21, Fourth Quarter 2018 Results

GABELLI 24TH ANNUAL AEROSPACE & DEFENSE SYMPOSIUM

Our Transformation Continues Sidoti NDR May 29-30, 2018

XYLEM INC. Q EARNINGS RELEASE OCTOBER 30, 2018

HONEYWELL PROVIDES 2017 OUTLOOK; EARNINGS PER SHARE GUIDANCE OF $ $7.10

Honeywell International Inc.

Electrical Products Group Conference

Q Earnings. November 1, 2017

September 11, Corporate Update. Rich Tobin, President & Chief Executive Officer

Q Earnings Call February 20, 2019

HP Inc. Financial framework driving shareholder value

ITT reports 2017 fourth-quarter and full-year results, 2018 guidance

A X A L T A C O A T I N G S Y S T E M S Q4 & FULL YEAR 2015 FINANCIAL RESULTS FEBRUARY 10, 2016

BRINGING IT TOGETHER TO CREATE VALUE

Second Quarter 2016 Earnings Release Supplement July 29, 2016

4Q and FY 2018 Earnings Conference Call

Xerox Investor Handout as of Q Third Quarter 2018 Earnings

Bank of America Merrill Lynch Global Industrials Conference 2018 March 2018

Q Earnings. January 25, 2017

February 14, Q Earnings Presentation

Q Earnings. October 31, 2018

The company is raising its 2011 sales and EPS outlook and now expects:

Q Earnings. July 26, 2017

ABB Q results Joe Hogan, CEO Michel Demaré, CFO

Xylem Agrees to Acquire Sensus to Broaden Portfolio and Enhance Growth Platform AUGUST 15, 2016

Q Earnings. April 26, 2017

APTIV Third Quarter 2018 Earnings Call

Earnings Call Presentation Q4 2018

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

February 25, Q Earnings Presentation

First Quarter 2018 Earnings Conference Call. February 6, 2018

2011 Interim Results. 5 August 2011

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

Third Quarter 2018 Earnings Conference Call. August 7, 2018

REXNORD Fourth Quarter 2016 Earnings Release May 19, 2016

Transcription:

HONEYWELL 2016 OUTLOOK December 16 th, 2015

2 Forward Looking Statements This report contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of fact, that address activities, events or developments that we or our management intend, expect, project, believe or anticipate will or may occur in the future are forward-looking statements. Forward-looking statements are based on management s assumptions and assessments in light of past experience and trends, current economic and industry conditions, expected future developments and other relevant factors. They are not guarantees of future performance, and actual results, developments and business decisions may differ from those envisaged by our forward-looking statements. Our forward-looking statements are also subject to risks and uncertainties, which can affect our performance in both the near- and long-term. We identify the principal risks and uncertainties that affect our performance in our Form 10-K and other filings with the Securities and Exchange Commission. Definition Of Core Organic Growth Throughout this presentation, core organic sales growth refers to reported sales growth less the impacts from foreign currency translation, M&A and raw materials pass-through pricing in the Resins & Chemicals business of PMT. The raw materials pricing impact is excluded in instances where raw materials costs are passed through to customers, which drives fluctuations in selling prices not tied to volume growth. 2016 Outlook December 16, 2015

3 2015 Financial Summary Sales Segment Margin EPS FCF Up ~1% Core Organic Up ~220 bps Up ~10% Up 8%- 10% FY15 Update $40.3B ~$38.5B 16.6% ~18.8% $5.56 ~$6.10 $3.9B $4.2 - $4.3B 2014 2015E 2014 2015E 2014 2015E 2014 2015E 4Q15 Update Core Organic Sales Growth Down (~1%) Aero In-Line ACS / PMT Weaker Than Expected Segment Margin ~18.9%, Expansion Continues Productivity Gains Proactive Cost Management EPS Reaffirmed ~$1.58 Up ~10% YoY No Significant Pension MTM Adjustment Expected Free Cash Flow ~$1.4B FCF Conversion ~115% EPS, V% Exclude Any Pension Mark-to-Market Adjustment; FCF = Cash Flow From Operations Less Capital Expenditures 3Q 2016 2015 Outlook Earnings Release December October 16, 16, 2015 2015 6 th Consecutive Year Of Double Digit Earnings Growth

4 2015 Highlights Segment Margin Expansion Of 220 bps To ~18.8% On Track To Deliver 6th Consecutive Year Of Double-Digit Earnings Growth Announced Five Acquisitions For Total Consideration Of Over $5.5B Continued To Invest For Growth With Over $1B In Capital Expenditures ~$2B R&D Spend At 5% Of Sales, Plus ~$1B In Customer-Funded R&D Funded Over $100M Of New Restructuring Projects 15% Dividend Rate Increase In Oct 2015 11th Rate Increase In Past 10 Years Opportunistic Share Repurchases Of $1.9B Including Announced M&A, Will Deploy ~$10B Of Capital 100% Of Software Divisions CMMI Level 5 Compatible 3Q 2016 2015 Outlook Earnings Release December October 16, 16, 2015 2015 2015 Another Step Toward Achievement Of Five-Year Plan

5 M&A Momentum Announced November 5 th A Leading Global Manufacturer Of Space- Based Communications Components And Related Subsystems Announced July 28 th Announced November 16 th A Leading Provider Of On Board Communications Routing Software, And Provider Of In-Flight Airtime And Consulting Services End-To-End Software As A Service Solution To Reduce Airline Fuel Consumption A Global Leader In Gas Heating, Controls, Metering, And Advanced Technologies Differentiated Gas Technologies Attractive Smart Metering Capabilities European Based Inorganics And Solvents Business Focused On High-Purity Research Chemicals, Including Industry Leading Fluka Brand Announced September 17 th Announced October 20 th 3Q 2016 2015 Outlook Earnings Release December October 16, 16, 2015 2015 Announced Over $5.5B Of Acquisitions

6 Five Year Plan Update Sales (Core Organic v%) Segment Margin* (Basis Point Expansion) EPS Growth (Ex-Pension MTM) 2018 Target 4%-6% 2018 Target 45-75 bps/yr 2018 Target Double-Digit 3% ~180 bps 12% ~10% ~1% 70 bps 2014 2015E 2014 2015E 2014 2015E Slower Global Growth In Most Segments Oil & Gas Related Headwinds Fluorines, TS, HGRs Outperforming Reported Sales Impacted By F/X Commercial Excellence Productivity, Restructuring Tailwinds Favorable Sourcing Environment Longer-Term Margin Targets Intact Aero: ~25%, ACS: ~20%, PMT: ~25% Operational Improvements Drive Earnings Growth HOS Gold Acceleration Continued Restructuring Funding Opportunistic Share Repurchases *Reflects Segment Margin Expansion ex-4q14 OEM Incentives ($184M) 3Q 2016 2015 Outlook Earnings Release December October 16, 16, 2015 2015 Margin Outperformance With Capital Deployment Upside

7 2016 End Market Planning Approach Non- Residential Commercial Aftermarket Defense & Space Oil & Gas Vehicles All Other (Aero OE, Advanced Materials, Resi) % HON Sales Environment Neutral + - Supporting Growth Planning Approach - Continued Seed Planting In New Products And Technologies - R&D Spend Remains At 5% Of Sales - High ROI CapEx (UOP Catalysts, Solstice) - Investment In HGR Sales, Marketing, NPI Conservative Sales Planning - Flexibility To Quickly Right-Size Cost Structure - Demonstrated Performance In Tough Environments Continued Productivity Focus - Calibrating Variable Costs To Sales - Controlling Fixed Costs, Restructuring Pipeline 3Q 2016 2015 Outlook Earnings Release December October 16, 16, 2015 2015 Diversity Of Opportunity; Conservative Planning

8 2016 Financial Guidance Summary Sales Segment Margin EPS (1) Free Cash Flow ~$38.5B ~18.8% ~$6.10 $39.9 - $40.9B 18.9%-19.3% Up 4-6% 1-2% Core Organic $6.45 - $6.70 Up 6-10% Continued 10 Organic - 50 bps Growth And Margin Expansion 80-110 bps ex-m&a $4.2 - $4.3B $4.6 - $4.8B Up 8-13% Expect Slow Global Growth Environment Pockets Of Outperformance TS, Fluorine Products, HGRs Conservative Planning Continues 2015E 2016E Productivity Improvements From HOS Gold, FT, OEF Ongoing Restructuring Benefits Seed Planting Continues Euro F/X Rate Hedged At ~1.10, (~$0.15) EPS Impact Below The Line Stable Expect Full Year 2016 Tax Rate Of 26.5% Generally Holding Share Count ~Flat To FY15 Avg ~90% FCF Conversion (~100% By 2017) CapEx ~Flat YoY Working Capital Improvements 1) Exclude Any Pension Mark-To-Market Adjustment 3Q 2016 2015 Outlook Earnings Release December October 16, 16, 2015 2015 Balanced Outlook For 2016

9 Sales Planning Core Organic (2016E Sales Growth %) Reported 2015 Exit Rate Oil & Gas Other Markets Growth Initiatives HON Core Organic M&A F/X HON Reported (~2%) 5% - 6% 4% - 6% ~Flat 1% - 2% (~1%) (~1%) 3% - 4% ~Flat Growth Entering 2016 Global GDP Weakens UOP HPS Industrial Safety Conservative Planning Solstice Ramp D&S Growth TS Outperforms Security & Fire Good End Markets HGRs Elster Aero Connectivity PMT Fine Chemicals Planning Euro At ~1.00 vs. ~1.11 Estimate In 2015 3Q 2016 2015 Outlook Earnings Release December October 16, 16, 2015 2015 Prudent, Balanced Approach

10 Seed Planting R&D Highlight 5 Yr Avg ~5% Of Sales HOS Gold Breakthrough Growth Commentary Drive Value Engineering, Component Engineering CapEx 30%+ IRR Projects UOP Catalysts/Fluorine Products Solstice Ramp Drive PMT Inflection Meaningful Reinvestment Ratio Of ~165% In 2015 To ~150% In 2016 HGR ~44% Total HON Census Localized Competitor Localized Decisions ACS One China Organization Driving Double Digit Growth Restructuring ~$300M Funded Incremental Savings $150M - $175M YoY Connected ACS, HPS/UOP Optimization, Aero Core/Non-Core Mfg M&A ~$5.5B Announced Deals Great Positions In Good Industries Robust Pipeline Across Three Segments 3Q 2016 2015 Outlook Earnings Release December October 16, 16, 2015 2015 Continuing To Invest For Growth

11 Segment Margin Drivers Commercial Commercial Excellence, Software, HUE Value To HON And Customers Investment In New Products, HGR Sales And Marketing Supply Chain Improved Plant And Purchasing Performance Favorable Deflationary And F/X Environment OEF Continued Process Improvement (Functional Transformation) Robust Funded Restructuring Pipeline Indirect Spend Consumption Focus Disciplined Cost Management 3Q 2016 2015 Outlook Earnings Release December October 16, 16, 2015 2015 Confident In 10-50 bps Margin Expansion, Incl. M&A

12 2016 EPS Bridge Commercial Operational F/X M&A Pension Income Restructuring Expense ~$0.15 (~$0.15) $0.20 - $0.25 $0.25 - $0.35 Productivity, Net Of Inflation Restructuring Tailwind (~$0.15) Hedged 85% Of Euro P/L Exposure At 1.10 (2016) vs. 1.24 (2015) $0.05 - $0.15 M&A Contribution, Primarily Elster Potential Upside From Integration Excellence $6.45 - $6.70 HOS Gold ~$6.10 New Product Introductions Commercial Excellence Conservative Planning Approach 2015E 2016E * EPS, V% Exclude Pension Mark-To-Market Adjustment Quarterly 2016 Outlook Outlook Preview December 3Q15 16, 2015 EPS Guidance $6.45 - $6.70, Up 6% - 10% YoY*

13 2016 Aerospace Outlook Aero Global Flight Hours ~5% ATR (YoY Growth) 3.5-4.5% Market Outlook 4-5% 4-5% BA Large Cabin Defense Spending (~4%) U.S. (YoY Growth) ~4% ~2.5% RoW ~3% $15.3 - $15.6B Sales 1% - 2% Core Organic 1% - 2% Reported Comm l OE (Down Mid Single Digit) - Up Low Single Digit ex-2016 OEM Incentives; ATR Ramp On New Platforms, BGA Growth Moderates Comm l AM (Up Low Single Digit) - R&O Momentum (ATR, BGA), Spares In-Line With Flight Hours D&S (Up Low Single Digit) - U.S., Int l Growth Global Vehicle Production ~Flat Key: LV (YoY Growth) ~2% ~Flat 2015E ~5% Source: Global Insight and Company Estimates Quarterly 2016 Outlook Outlook Preview December 3Q15 16, 2015 CV 2016E Global Turbo Penetration % ~19% ~19% LV Diesel ~15% LV Gas ~18% TS (Up Low To Mid Single Digit) - Global Gas Turbo Penetration, New Launches / Wins * All Variances Represent Core Organic Growth Unless Otherwise Noted 21.7% - 22.1% Segment Margin + Productivity Net Of Inflation + Commercial Excellence OEM Incentives Continued Growth Investments New Wins Ramp, Continued Margin Expansion ~25% Longer Term Target 80-120 bps ex-m&a 60-100 bps Reported

14 2016 ACS Outlook (Projected Real YoY Growth) Quarterly 2016 Outlook Outlook Preview December 3Q15 16, 2015 Market Outlook ~3% 2015E Residential Commercial ~5% 2015E ~2% 2015E Industrial ~4% 2016E ~4% 2016E ~2% 2016E Source: Global Insight; Global Resi and Comm l Construction, Industrial Production $15.3 - $15.8B Sales Low Single Digit Growth In ESS And BSD ESS Products Growth Steady, Addition Of Elster Double Digit Growth In China Building Solutions Backlog And Service Growth Americas Distribution Continued Growth * All Variances Represent Core Organic Growth Unless Otherwise Noted 16.3% - 16.6% Segment Margin + Productivity Net Of Inflation + Commercial Excellence + Connected ACS Continued Growth Investments M&A 1% - 2% Core Organic 9% - 12% Reported Strength From New Product Introductions, HGR, And Elster ~20% Longer Term Target 110-140 bps ex-m&a Down (10) - Up 20 bps Reported

15 2016 PMT Outlook Market Outlook Sales (20%) - (30%) Quarterly 2016 Outlook Outlook Preview December 3Q15 16, 2015 Oil & Gas Expenditures (10%) - (15%) Capital Expenditures V% YoY Operational Expenditures WTI Crude Oil ($ Per Barrel) (25%) - (35%) 0% - 3% 2015E 2016E 2015E 2016E ~$53 ~$37 $45 - $55 Dec. 31, 2014 Today* 2016 Avg Source: IHS October 2015 Update, Company Estimates; *As Of December 15, 2015 $9.3 - $9.5B UOP Down Mid Single Digit - Continued Catalyst Demand (Refining, Petrochemical) - Impact Of 2015 Equipment Order Declines - Int l GPH Wins Convert, U.S. Business Still Slow Process Solutions ~Flat - Better Conversion Of Global Mega Projects - Orders Improve In Software / Services Advanced Materials Up Mid Single Digit - Solstice Ramp, New Product Commercialization Segment Margin + Productivity Net Of Inflation + Commercial Excellence, New Products Continued Growth Investments M&A (1%) - 1% Core Organic 1% - 4% Reported * All Variances Represent Core Organic Growth Unless Otherwise Noted 20.8% - 21.1% Well-Positioned In Challenging Macro Environment ~25% Longer Term Target 30-60 bps ex-m&a Down (20) - Up 10 bps Reported

16 Summary Finishing Another Strong Year Despite Macro Headwinds Delivering On 2015 Segment Margin, Earnings And FCF Commitments Sixth Consecutive Year Of Double-Digit Earnings Growth Capital Allocation Momentum M&A, Dividend Rate Increase, Share Repurchases Staying Flexible Given Uncertain Outlook Prudent Planning Assumptions, Good Visibility To Potential Headwinds n Uncertain Outlook Tight Cost Discipline While Continuing To Invest In Future Growth Funded Significant Restructuring, Execution Continues Foundation In Place For Strong Performance In 2016 Continued Benefit From Growth Investments High ROI CapEx, HGRs, NPIs Traction On Key Process Initiatives Drives Productivity Improvements Upside From Acquisition Integration Overdrive 3Q 2016 2015 Outlook Earnings Release December October 16, 16, 2015 2015 Continued Outperformance In Challenging Macro

17 Appendix Reconciliation of non-gaap Measures to GAAP Measures 2016 Outlook December 16, 2015

18 Reconciliation Of Segment Profit To Operating Income And Calculation Of Segment Profit And Operating Income Margins ($M ) 2013 2014 Aerospace $2,870 $2,915 Automation and Control Solutions 1,983 2,200 Performance Materials and Technologies 1,725 1,817 Corporate (227) (236) Segment Profit $6,351 $6,696 Stock Based Compensation (1) (170) (187) Repositioning and Other (1, 2) (699) (634) Pension Ongoing Income (1) 90 254 Pension Mark-to-Market Adjustment (1) (51) (249) OPEB Expense (1) (20) (49) Operating Income $5,501 $5,831 Segment Profit $6,351 $6,696 Sales $39,055 $40,306 Segment Profit Margin % 16.3% 16.6% Operating Income $5,501 $5,831 Sales $39,055 $40,306 Operating Income Margin % 14.1% 14.5% (1) Included in cost of products and services sold and selling, general and administrative expenses. (2) Includes repositioning, asbestos, environmental expenses and equity income adjustment. 2016 Outlook December 16, 2015

19 Reconciliation Of Segment Profit To Operating Income And Calculation Of Segment Profit And Operating Income Margins ($M ) 4Q14 Aerospace $663 Automation and Control Solutions 613 Performance Materials and Technologies 425 Corporate (69) Segment Profit $1,632 Stock Based Compensation (1) (44) Repositioning and Other (1, 2) (154) Pension Ongoing Income (1) 67 Pension Mark-to-Market Adjustment (1) (249) OPEB Expense (1) (12) Operating Income $1,240 Segment Profit $1,632 Sales $10,266 Segment Profit Margin % 15.9% Operating Income $1,240 Sales $10,266 Operating Income Margin % 12.1% (1) Included in cost of products and services sold and selling, general and administrative expenses. (2) Includes repositioning, asbestos, environmental expenses and equity income adjustment. 2016 Outlook December 16, 2015

20 Reconciliation Of Segment Profit To Operating Income And Calculation Of Segment Profit And Operating Income Margins ($B) 2015E Segment Profit ~$7.2 Stock Based Compensation (1) ~(0.2) Repositioning and Other (1, 2) ~(0.5) Pension Ongoing Income (1) ~0.4 Pension Mark-to-Market Adjustment (1) TBD OPEB Expense (1, 3) ~(0.0) Operating Income ~$6.9 Segment Profit ~$7.2 Sales ~$38.5 Segment Profit Margin % ~18.8% Operating Income ~$6.9 Sales ~$38.5 Operating Income Margin % ~17.9% (1) Included in cost of products and services sold and selling, general and administrative expenses. (2) Includes repositioning, asbestos, environmental expenses and equity income adjustment. (3) Amounts less than $50M are rounded down to zero. 2016 Outlook December 16, 2015

21 Reconciliation Of Cash Provided By Operating Activities To Free Cash Flow ($B) 2014 Cash Provided by Operating Activities $5.0 Expenditures for Property, Plant and Equipment (1.1) Free Cash Flow $3.9 2016 Outlook December July 17, 2015 16, 2015

22 Reconciliation Of Cash Provided By Operating Activities To Free Cash Flow And Calculation Of Free Cash Flow Conversion Percentage 4Q15E Cash Provided by Operating Activities ~$1.8 Expenditures for Property, Plant and Equipment ~(0.4) Free Cash Flow ~$1.4 ($B) Free Cash Flow ~$1.4 Net Income Attributable to Honeywell ~1.2 Free Cash Flow Conversion % ~115% 2016 Outlook December July 17, 2015 16, 2015

23 Reconciliation Of EPS To EPS, Excluding Pension Mark-to-Market Adjustment 2013 (1) 4Q14 (2) 2014 (3) EPS $4.92 $1.20 $5.33 Pension Mark-to-Market Adjustment 0.05 0.23 0.23 EPS, Excluding Pension Mark-to-Market Adjustment $4.97 $1.43 $5.56 (1) Utilizes weighted average shares of 797.3 million. Mark-to-market uses a blended tax rate of 25.5%. (2) Utilizes weighted average shares of 794.1 million. Mark-to-market uses a blended tax rate of 28.1%. (3) Utilizes weighted average shares of 795.2 million. Mark-to-market uses a blended tax rate of 28.1%. 2016 Outlook December 16, 2015