Emerson Electric Co. (EMR)

Emerson Electric Co., adjusted current assets

US$ in millions

		Sep 30, 2018	Sep 30, 2017	Sep 30, 2016	Sep 30, 2015	Sep 30, 2014	Sep 30, 2013
	As Reported
	Current assets
	Adjustments
	Add: Allowances
	Less: Current deferred tax assets, net1
	After Adjustment
	Adjusted current assets

Based on: 10-K (filing date: 2018-11-19), 10-K (filing date: 2017-11-20), 10-K (filing date: 2016-11-16), 10-K (filing date: 2015-11-18), 10-K (filing date: 2014-11-19), 10-K (filing date: 2013-11-19).

Emerson Electric Co., adjusted total assets

US$ in millions

		Sep 30, 2018	Sep 30, 2017	Sep 30, 2016	Sep 30, 2015	Sep 30, 2014	Sep 30, 2013
	As Reported
	Total assets
	Adjustments
	Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
	Add: Allowances
	Less: Current deferred tax assets, net2
	Less: Noncurrent deferred tax assets3
	After Adjustment
	Adjusted total assets

Based on: 10-K (filing date: 2018-11-19), 10-K (filing date: 2017-11-20), 10-K (filing date: 2016-11-16), 10-K (filing date: 2015-11-18), 10-K (filing date: 2014-11-19), 10-K (filing date: 2013-11-19).

Emerson Electric Co., adjusted current liabilities

US$ in millions

		Sep 30, 2018	Sep 30, 2017	Sep 30, 2016	Sep 30, 2015	Sep 30, 2014	Sep 30, 2013
	As Reported
	Current liabilities
	Adjustments
	Less: Current product warranty
	After Adjustment
	Adjusted current liabilities

Based on: 10-K (filing date: 2018-11-19), 10-K (filing date: 2017-11-20), 10-K (filing date: 2016-11-16), 10-K (filing date: 2015-11-18), 10-K (filing date: 2014-11-19), 10-K (filing date: 2013-11-19).

Emerson Electric Co., adjusted total liabilities

US$ in millions

		Sep 30, 2018	Sep 30, 2017	Sep 30, 2016	Sep 30, 2015	Sep 30, 2014	Sep 30, 2013
	As Reported
	Total liabilities
	Adjustments
	Add: Operating lease liability (before adoption of FASB Topic 842)1
	Less: Noncurrent deferred tax liabilities2
	Less: Product warranty
	Less: Liability for restructuring costs
	After Adjustment
	Adjusted total liabilities

Based on: 10-K (filing date: 2018-11-19), 10-K (filing date: 2017-11-20), 10-K (filing date: 2016-11-16), 10-K (filing date: 2015-11-18), 10-K (filing date: 2014-11-19), 10-K (filing date: 2013-11-19).

Emerson Electric Co., adjusted common stockholders’ equity

US$ in millions

		Sep 30, 2018	Sep 30, 2017	Sep 30, 2016	Sep 30, 2015	Sep 30, 2014	Sep 30, 2013
	As Reported
	Common stockholders’ equity
	Adjustments
	Less: Net deferred income tax asset (liability)1
	Add: Allowances
	Add: Product warranty
	Add: Liability for restructuring costs
	Add: Noncontrolling interests in subsidiaries
	After Adjustment
	Adjusted common stockholders’ equity

Based on: 10-K (filing date: 2018-11-19), 10-K (filing date: 2017-11-20), 10-K (filing date: 2016-11-16), 10-K (filing date: 2015-11-18), 10-K (filing date: 2014-11-19), 10-K (filing date: 2013-11-19).

Emerson Electric Co., adjusted capitalization table

US$ in millions

		Sep 30, 2018	Sep 30, 2017	Sep 30, 2016	Sep 30, 2015	Sep 30, 2014	Sep 30, 2013
	As Reported
	Short-term borrowings and current maturities of long-term debt
	Long-term debt, excluding current maturities
	Total reported debt
	Common stockholders’ equity
	Total reported capital
	Adjustments to Debt
	Add: Operating lease liability (before adoption of FASB Topic 842)1
	Adjusted total debt
	Adjustments to Equity
	Less: Net deferred income tax asset (liability)2
	Add: Allowances
	Add: Product warranty
	Add: Liability for restructuring costs
	Add: Noncontrolling interests in subsidiaries
	Adjusted common stockholders’ equity
	After Adjustment
	Adjusted total capital

Based on: 10-K (filing date: 2018-11-19), 10-K (filing date: 2017-11-20), 10-K (filing date: 2016-11-16), 10-K (filing date: 2015-11-18), 10-K (filing date: 2014-11-19), 10-K (filing date: 2013-11-19).

Emerson Electric Co., adjusted net earnings common stockholders

US$ in millions

	12 months ended	Sep 30, 2018	Sep 30, 2017	Sep 30, 2016	Sep 30, 2015	Sep 30, 2014	Sep 30, 2013
	As Reported
	Net earnings common stockholders
	Adjustments
	Add: Deferred income tax expense (benefit)1
	Add: Increase (decrease) in allowances
	Add: Increase (decrease) in product warranty
	Add: Increase (decrease) in liability for restructuring costs
	Less: Discontinued operations, net of tax
	Add: Other comprehensive income (loss)
	Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest
	After Adjustment
	Adjusted net earnings common stockholders

Based on: 10-K (filing date: 2018-11-19), 10-K (filing date: 2017-11-20), 10-K (filing date: 2016-11-16), 10-K (filing date: 2015-11-18), 10-K (filing date: 2014-11-19), 10-K (filing date: 2013-11-19).