Stock Analysis on Net

Emerson Electric Co. (NYSE:EMR)

$22.49

This company has been moved to the archive! The financial data has not been updated since April 24, 2020.

Adjustments to Financial Statements

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Current Assets

Emerson Electric Co., adjusted current assets

US$ in millions

Microsoft Excel
Sep 30, 2019 Sep 30, 2018 Sep 30, 2017 Sep 30, 2016 Sep 30, 2015 Sep 30, 2014
As Reported
Current assets
Adjustments
Add: Allowances
Less: Current deferred tax assets, net1
After Adjustment
Adjusted current assets

Based on: 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30), 10-K (reporting date: 2016-09-30), 10-K (reporting date: 2015-09-30), 10-K (reporting date: 2014-09-30).

1 Current deferred tax assets, net. See details »


The financial data reveals a clear downward trend in both current assets and adjusted current assets over the six-year period from September 30, 2014, to September 30, 2019. Current assets decreased from approximately $10.87 billion in 2014 to about $7.14 billion in 2019. Similarly, adjusted current assets followed a comparable pattern, declining from approximately $10.63 billion in 2014 to around $7.25 billion in 2019.

This decline is marked and relatively consistent, with the most significant drops occurring between 2016 and 2018. In particular, the year ending in 2018 shows the lowest values for both current and adjusted current assets, indicating a possible period of contraction or restructuring. However, in the final year, 2019, there is a slight recovery in both measures, suggesting some stabilization or improvement in short-term asset management.

Overall, the data indicates a reduction in liquidity or current asset base over the observed period, which could be reflective of strategic changes in asset management, operational adjustments, or market conditions impacting the company's working capital. The parallel movement of adjusted current assets alongside total current assets confirms consistency in valuation adjustments applied throughout the years.

Trend Summary:
Steady decline in current and adjusted current assets from 2014 to 2018, followed by marginal improvement in 2019.
Magnitude of Change:
Approximately 34-35% decrease in both current and adjusted current assets over the six-year period.
Potential Implications:
Reduced liquidity and working capital, possibly due to operational factors or financial policy decisions.
Notable Periods:
Lowest asset levels recorded in the fiscal year ending September 30, 2018; slight asset recovery observed in 2019.

Adjustments to Total Assets

Emerson Electric Co., adjusted total assets

US$ in millions

Microsoft Excel
Sep 30, 2019 Sep 30, 2018 Sep 30, 2017 Sep 30, 2016 Sep 30, 2015 Sep 30, 2014
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 (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30), 10-K (reporting date: 2016-09-30), 10-K (reporting date: 2015-09-30), 10-K (reporting date: 2014-09-30).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Current deferred tax assets, net. See details »

3 Noncurrent deferred tax assets. See details »


The analysis of the financial data over the six-year period reveals distinct trends in the company's asset base.

Total assets
The company's total assets exhibited a downward trajectory from 2014 to 2017, decreasing from 24,177 million US dollars to 19,589 million US dollars. This represents a significant reduction over three consecutive years, indicating possible divestitures, asset write-downs, or other reductions in asset holdings. In 2018 and 2019, a slight recovery in total assets is observed, rising marginally to 20,390 million and 20,497 million US dollars respectively, suggesting some stabilization or cautious asset growth after the prior decline.
Adjusted total assets
The adjusted total assets followed a similar pattern as the total assets but consistently reported slightly higher values. Beginning at 24,685 million US dollars in 2014, adjusted total assets declined steadily to 20,075 million in 2017. The subsequent years show a moderate increase to 21,021 million in 2018 and a slight decrease to 20,982 million in 2019. The adjustment appears to account for specific asset-related items not reflected in raw totals, maintaining a close correlation with the trend observed in total assets.

Overall, the asset base contracted notably from 2014 through 2017, reflecting a period of asset reduction. The following two years indicate modest asset growth or stabilization. The adjustment applied to total assets slightly elevates the asset figures but does not materially alter the downward and then stabilizing trend established by the unadjusted total asset values.


Adjustments to Current Liabilities

Emerson Electric Co., adjusted current liabilities

US$ in millions

Microsoft Excel
Sep 30, 2019 Sep 30, 2018 Sep 30, 2017 Sep 30, 2016 Sep 30, 2015 Sep 30, 2014
As Reported
Current liabilities
Adjustments
Less: Current product warranty
After Adjustment
Adjusted current liabilities

Based on: 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30), 10-K (reporting date: 2016-09-30), 10-K (reporting date: 2015-09-30), 10-K (reporting date: 2014-09-30).


Current Liabilities
The current liabilities demonstrated a fluctuating trend over the observed periods. From 2014 to 2015, there was a decrease from 8,454 million USD to 7,800 million USD, followed by a slight increase to 8,008 million USD in 2016. Subsequently, a significant decline occurred in 2017 to 5,045 million USD. After this drop, current liabilities began rising again, reaching 6,164 million USD in 2018, before slightly declining to 5,976 million USD in 2019.
Adjusted Current Liabilities
Adjusted current liabilities showed a pattern similar to that of current liabilities, with consistent movements across the years. Beginning at 8,261 million USD in 2014, the figure decreased each year until 2017, where it reached its lowest point of 4,925 million USD. Following the trough, adjusted current liabilities increased to 6,040 million USD in 2018, before a minor reduction to 5,836 million USD in 2019. The adjustments maintained the overall trend but slightly lowered the reported figures compared to unadjusted current liabilities.
General Insights
Both current liabilities and adjusted current liabilities show a notable reduction particularly between 2016 and 2017, indicating a possible strategic effort to reduce short-term obligations during this period. The partial recovery in liabilities from 2017 to 2018 suggests an increase in short-term obligations again, although not to prior peak levels. The consistency between current and adjusted liabilities suggests the adjustments are stable and do not alter the underlying trend significantly. This pattern reflects an overall management approach focused on lowering liabilities, with some reinstatement towards the end of the timeline.

Adjustments to Total Liabilities

Emerson Electric Co., adjusted total liabilities

US$ in millions

Microsoft Excel
Sep 30, 2019 Sep 30, 2018 Sep 30, 2017 Sep 30, 2016 Sep 30, 2015 Sep 30, 2014
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 (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30), 10-K (reporting date: 2016-09-30), 10-K (reporting date: 2015-09-30), 10-K (reporting date: 2014-09-30).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Noncurrent deferred tax liabilities. See details »


Total Liabilities

Total liabilities exhibit a fluctuating trend over the six-year period. Starting at US$14,010 million in 2014, the figure remains relatively stable in 2015, slightly decreasing to US$13,960 million. In 2016, there is a moderate increase to US$14,125 million. However, a significant decline occurs in 2017 with total liabilities falling sharply to US$10,819 million, representing a reduction of approximately 23.4% compared to the previous year. Following this decline, the figure marginally rises to US$11,400 million in 2018 and continues a moderate upward trend reaching US$12,224 million in 2019. Overall, total liabilities are lower in 2019 compared to the beginning of the period in 2014, indicating a net reduction.

Adjusted Total Liabilities

The adjusted total liabilities reflect a similar pattern to total liabilities but commence at a slightly higher baseline. Starting at US$14,038 million in 2014, the figure increases moderately each year through 2016, peaking at US$14,341 million. A notable decrease is observed in 2017, where adjusted total liabilities drop significantly to US$10,690 million, closely mirroring the trend in total liabilities. Post-2017, the adjusted figures increase to US$11,332 million in 2018 and US$12,158 million in 2019. Despite some yearly variations, adjusted total liabilities generally follow the same trajectory as total liabilities, with a pronounced reduction in 2017 followed by gradual recovery.


Adjustments to Stockholders’ Equity

Emerson Electric Co., adjusted common stockholders’ equity

US$ in millions

Microsoft Excel
Sep 30, 2019 Sep 30, 2018 Sep 30, 2017 Sep 30, 2016 Sep 30, 2015 Sep 30, 2014
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 total equity

Based on: 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30), 10-K (reporting date: 2016-09-30), 10-K (reporting date: 2015-09-30), 10-K (reporting date: 2014-09-30).

1 Net deferred income tax asset (liability). See details »


The financial data reveals the trends in common stockholders’ equity and adjusted total equity over a six-year period ending in 2019.

Common Stockholders’ Equity
This metric shows a decline from US$10,119 million in 2014 to US$8,081 million in 2015, indicating a significant reduction of approximately 20%. The downward trend continues through 2016, reaching US$7,568 million. A recovery begins in 2017, with equity increasing to US$8,718 million, followed by a slight rise in 2018 to US$8,947 million before decreasing again to US$8,233 million in 2019. Overall, the equity decreases over the six-year span, reflecting volatility and potential challenges impacting shareholder value during this timeframe.
Adjusted Total Equity
Adjusted total equity follows a similar pattern, decreasing from US$10,647 million in 2014 to US$8,502 million in 2015. It further declines to US$7,644 million in 2016. From 2016 to 2017, there is a marked increase to US$9,385 million, surpassing the 2014 level in 2018 when it reaches US$9,689 million, before falling to US$8,824 million in 2019. This indicates fluctuations in adjusted equity but with a stronger recovery post-2016 compared to common stockholders’ equity.

In summary, both measures of equity demonstrate a downward trend from 2014 through 2016, followed by recovery phases in 2017 and 2018, and a decline again in 2019. The adjusted total equity shows a somewhat more robust rebound relative to common stockholders’ equity, which could suggest differences in accounting adjustments or the impact of off-balance sheet items. The volatility in equity values highlights an unstable equity base through these years.


Adjustments to Capitalization Table

Emerson Electric Co., adjusted capitalization table

US$ in millions

Microsoft Excel
Sep 30, 2019 Sep 30, 2018 Sep 30, 2017 Sep 30, 2016 Sep 30, 2015 Sep 30, 2014
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 total equity
After Adjustment
Adjusted total capital

Based on: 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30), 10-K (reporting date: 2016-09-30), 10-K (reporting date: 2015-09-30), 10-K (reporting date: 2014-09-30).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Net deferred income tax asset (liability). See details »


The financial data reveals several notable trends over the six-year period ending September 30, 2019. The total reported debt showed fluctuations, initially increasing from 6,024 million US dollars in 2014 to a peak of 6,842 million in 2015, followed by a decline to 4,656 million in 2017. After 2017, the debt levels increased again, reaching 5,721 million by 2019, though not returning to the peak values seen earlier.

Common stockholders’ equity experienced a declining trend from 10,119 million in 2014 to 7,568 million in 2016. However, the equity rebounded gradually from 2016 onwards, peaking at 8,947 million in 2018 before decreasing again slightly to 8,233 million in 2019. This pattern suggests some volatility in equity levels, with a mid-period trough and partial recovery thereafter.

Total reported capital, which combines debt and equity, trended downward from 16,143 million in 2014 to a low of 13,374 million in 2017. Post-2017, it demonstrated a recovery trend, increasing to 13,954 million by 2019, though still below the 2014 level. This overall decline, followed by modest recovery, indicates efforts to stabilize capital structure after a contraction phase.

When considering adjusted figures, the adjusted total debt showed a pattern similar to reported debt, rising from 6,834 million in 2014 to 7,624 million in 2015, then decreasing significantly to 5,137 million in 2017. Afterwards, it climbed again to 6,191 million by 2019. This indicates consistent changes in debt levels even after adjusting for any accounting or reporting modifications.

The adjusted total equity displayed a sharp decline from 10,647 million in 2014 to 7,644 million in 2016, followed by a strong recovery to 9,385 million in 2017 and a further increase to 9,689 million in 2018 before dropping somewhat to 8,824 million in 2019. This reflects increased volatility in equity during the early periods with a notable recovery mid-term.

Adjusted total capital decreased steadily from 17,481 million in 2014 to 14,840 million in 2016 but then increased to stabilize around 15,000 million in the final years. The partial recovery and stabilization of capital figures indicate an underlying effort to maintain financial equilibrium after initial declines.

In summary, the data illustrates a period of financial fluctuation characterized by initial increases in debt and decreases in equity and capital, followed by phases of recovery and stabilization. Debt levels, both reported and adjusted, exhibit cyclical trends with notable decreases around 2017 and subsequent moderate increases. Equity similarly shows volatility with a pronounced dip mid-period and a recovery phase thereafter. Capital figures mirror these trends, suggesting that the company experienced challenges impacting its capital structure but made consistent efforts to restore balance toward the end of the analyzed timeframe.


Adjustments to Reported Income

Emerson Electric Co., adjusted net earnings common stockholders

US$ in millions

Microsoft Excel
12 months ended: Sep 30, 2019 Sep 30, 2018 Sep 30, 2017 Sep 30, 2016 Sep 30, 2015 Sep 30, 2014
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

Based on: 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30), 10-K (reporting date: 2016-09-30), 10-K (reporting date: 2015-09-30), 10-K (reporting date: 2014-09-30).

1 Deferred income tax expense (benefit). See details »


The analysis of the financial data over the six-year period reveals fluctuations in the net earnings available to common stockholders and adjusted net earnings.

Net Earnings Common Stockholders
The net earnings for common stockholders show a variable trend. Starting at 2,147 million US dollars in 2014, earnings increased significantly to 2,710 million in 2015. However, a decline followed over the next two years, with values dropping to 1,635 million in 2016 and further to 1,518 million in 2017. The earnings then recovered substantially, rising to 2,203 million in 2018 and slightly increasing again to 2,306 million in 2019. Overall, despite the mid-period dip, the net earnings in 2019 approached the levels seen at the start of the period.
Adjusted Net Earnings
Adjusted net earnings exhibit a less consistent pattern. Beginning at 1,669 million US dollars in 2014, adjusted earnings remained relatively stable in 2015 at 1,701 million. In 2016, a notable decrease occurred, with adjusted earnings dropping to 1,220 million. Then, an exceptional increase was recorded in 2017, reaching 2,633 million, representing the highest value in the examined period. However, this surge was not maintained, as adjusted earnings decreased to 1,991 million in 2018 and further down to 1,605 million in 2019. The adjusted net earnings in 2019 were lower than the initial years and substantially below the peak of 2017.

In summary, the net earnings for common stockholders show a recovery trend after a mid-cycle decline, while adjusted net earnings, though spiking notably in 2017, generally display volatility with a downward trend toward the end of the period. These patterns suggest variability in underlying operational results and/or the impact of one-time adjustments influencing reported profitability.