Rockwell Automation (ROK) 8-K Results of Operations and Financial Condition

EXHIBIT 99

Supplemental Financial Data
(Issued January 24, 2007)

Rockwell Automation Global Headquarters
1201 South Second Street
Milwaukee, WI 53204

Investor Relations Contacts
Tim Oliver
Vice President & Treasurer
Phone: 414.382.8510
Email: tcoliver@ra.rockwell.com

Kirk Larsen
Director, Investor Relations & Investments
Phone: 414.382.2298
Email: ktlarsen@ra.rockwell.com

Website
www.rockwellautomation.com

Financial Data

- Condensed Sales & Earnings Information

- Sales and Earnings Information by Segment

- Quarterly Sales and Earnings Information by Segment

- Sales by Geographic Region

- Tax Rates

- Condensed Balance Sheet Information

- Condensed Cash Flow Information

- Other Supplemental Information

The following summary financial information is being provided to supplement the audited financial statements set forth in Rockwell Automation’s Annual Report on Form 10-K for the year ended September 30, 2006.

This summary financial information has been derived from the audited financial statements included in the Annual Report on Form 10-K for the year ended September 30, 2006, restated to present the following:

- reclassification of the Power Systems and Commercial Motion businesses as discontinued operations; and
- - presentation of the Control Systems business as two operating segments consistent with those being reported beginning in fiscal 2007.

This summary financial information is unaudited and subject to revision. Additionally, this summary information includes non-GAAP financial measures. Please refer to page 12 for a definition of these non-GAAP measures and why management believes this information is useful to investors.

All information should be read in conjunction with the historical financial statements contained in Rockwell Automation’s Annual Report on Form 10-K, periodic reports on Form 10-Q and Form 8-K, and public announcements of financial information. Copies of these reports are available on our website atwww.rockwellautomation.com or upon request from Rockwell Automation.

Condensed Sales and Earnings Information

(in millions, except per share amounts)

(unaudited)

	Year Ended September 30,
	2006			2005			2004			2003			2002
Sales	$	4,556.4		$	4,111.5		$	3,644.0		$	3,266.3		$	3,032.2
Cost of sales		(2,656.4	)		(2,448.0	)		(2,259.5	)		(2,117.7	)		(2,010.1	)
Gross profit		1,900.0			1,663.5			1,384.5			1,148.6			1,022.1
Selling, general and administrative expenses		(1,141.0	)		(997.4	)		(939.3	)		(847.4	)		(789.6	)
Other income (expense)		33.4			9.6			(23.5	)		15.4			16.4
Interest expense		(56.6	)		(45.8	)		(41.7	)		(52.5	)		(66.1	)
Income from continuing operations before income taxes and accounting change		735.8			629.9			380.0			264.1			182.8
Income tax (provision) benefit		(206.5	)		(182.2	)		(63.9	)		(5.2	)		8.9
Income from continuing operations before accounting change		529.3			447.7			316.1			258.9			191.7
Income (loss) from discontinued operations		95.4			92.3			98.8			27.5			(70.2	)
Cumulative effect of accounting change(1)		(17.7	)		—			—			—			—
Net income	$	607.0		$	540.0		$	414.9		$	286.4		$	121.5
Diluted earnings per share
Continuing operations before accounting change	$	2.94		$	2.39		$	1.65		$	1.36		$	1.01
Discontinued operations		0.53			0.49			0.52			0.15			(0.37	)
Cumulative effect of accounting change		(0.10	)		—			—			—			—
Net income	$	3.37		$	2.88		$	2.17		$	1.51		$	0.64
Average diluted shares for EPS calculation		179.9			187.2			191.1			190.1			188.8

⁽¹⁾ See page 12 for a discussion of the cumulative effect of accounting change.

3

Sales and Earnings Information by Segment

(in millions)

(unaudited)

	Year Ended September 30,
	2006			2005			2004			2003			2002
Continuing Operations:
Sales
Architecture & Software	$	2,059.2		$	1,917.7		$	1,698.3		$	1,473.2		$	1,347.3
Control Products & Solutions		2,497.2			2,193.8			1,945.7			1,793.1			1,684.9
Total	$	4,556.4		$	4,111.5		$	3,644.0		$	3,266.3		$	3,032.2
Operating earnings
Architecture & Software	$	533.9		$	517.0		$	393.4		$	300.1		$	262.7
Control Products & Solutions		339.9			237.2			130.8			95.3			57.0
Total		873.8			754.2			524.2			395.4			319.7
Purchase accounting depreciation and amortization		(10.6	)		(10.0	)		(14.7	)		(14.9	)		(15.0	)
General corporate - net		(90.7	)		(68.5	)		(87.8	)		(63.9	)		(55.8	)
Interest expense		(56.6	)		(45.8	)		(41.7	)		(52.5	)		(66.1	)
Gain on sale of investment(1)		19.9			—			—			—			—
Income from continuing operations before income taxes and accounting change		735.8			629.9			380.0			264.1			182.8
Income tax (provision) benefit		(206.5	)		(182.2	)		(63.9	)		(5.2	)		8.9
Income from continuing operations before accounting change		529.3			447.7			316.1			258.9			191.7
Income (loss) from discontinued operations		95.4			92.3			98.8			27.5			(70.2	)
Cumulative effect of accounting change(2)		(17.7	)		—			—			—			—
Net income	$	607.0		$	540.0		$	414.9		$	286.4		$	121.5
Return on sales
Architecture & Software		25.9	%		27.0	%		23.2	%		20.4	%		19.5	%
Control Products & Solutions		13.6	%		10.8	%		6.7	%		5.3	%		3.4	%
Total		19.2	%		18.3	%		14.4	%		12.1	%		10.5	%

(1)	Amount in 2006 represents a gain resulting from the sale of an ownership interest in Rockwell Scientific Company LLC.
(2)	See page 12 for a discussion of the cumulative effect of accounting change.

4

Quarterly Sales and Earnings Information by Segment

(in millions, except per share amounts)

(unaudited)

	Fiscal Year 2006
	Qtr 1			Qtr 2			Qtr 3			Qtr 4
Continuing Operations:
Sales
Architecture & Software	$	497.3		$	509.9		$	525.4		$	526.6
Control Products & Solutions		572.4			611.1			646.3			667.4
Total	$	1,069.7		$	1,121.0		$	1,171.7		$	1,194.0
Operating earnings
Architecture & Software	$	144.7		$	128.9		$	133.6		$	126.7
Control Products & Solutions		67.1			89.1			82.5			101.2
Total		211.8			218.0			216.1			227.9
Purchase accounting depreciation and amortization		(2.3	)		(3.5	)		(3.0	)		(1.8	)
General corporate - net		(22.0	)		(24.3	)		(21.2	)		(23.2	)
Interest expense		(13.1	)		(14.0	)		(13.8	)		(15.7	)
Gain on sale of investment(1)		—			—			—			19.9
Income from continuing operations before income taxes and accounting change		174.4			176.2			178.1			207.1
Income tax provision		(50.5	)		(51.0	)		(54.7	)		(50.3	)
Income from continuing operations before accounting change		123.9			125.2			123.4			156.8
Income from discontinued operations		21.8			21.3			25.6			26.7
Cumulative effect of accounting change(2)		—			—			—			(17.7	)
Net income	$	145.7		$	146.5		$	149.0		$	165.8
Diluted earnings per share
Continuing operations before accounting change		0.68			0.69			0.69			0.89
Discontinued operations		0.12			0.12			0.14			0.15
Cumulative effect of accounting change		—			—			—			(0.10	)
Net income	$	0.80		$	0.81		$	0.83		$	0.94
Note: The sum of the quarterly per share amounts will not necessarily equal the annual per share amounts presented.
Return on sales
Architecture & Software		29.1	%		25.3	%		25.4	%		24.1	%
Control Products & Solutions		11.7	%		14.6	%		12.8	%		15.2	%
Total		19.8	%		19.4	%		18.4	%		19.1	%

(1)	Represents a gain resulting from the sale of an ownership interest in Rockwell Scientific Company LLC.
(2)	See page 12 for a discussion of the cumulative effect of accounting change.

5

Quarterly Sales and Earnings Information by Segment

(in millions, except per share amounts)

(unaudited)

	Fiscal Year 2005
	Qtr 1			Qtr 2			Qtr 3			Qtr 4
Continuing Operations:
Sales
Architecture & Software	$	467.0		$	465.5		$	479.6		$	505.6
Control Products & Solutions		515.1			531.2			553.3			594.2
Total	$	982.1		$	996.7		$	1,032.9		$	1,099.8
Operating earnings
Architecture & Software	$	132.8		$	124.6		$	129.4		$	130.2
Control Products & Solutions		55.9			61.9			59.1			60.3
Total		188.7			186.5			188.5			190.5
Purchase accounting depreciation and amortization		(3.6	)		(2.8	)		(2.0	)		(1.6	)
General corporate — net		(15.4	)		(23.0	)		(15.4	)		(14.7	)
Interest expense		(11.1	)		(11.5	)		(11.7	)		(11.5	)
Income from continuing operations before income taxes		158.6			149.2			159.4			162.7
Income tax provision		(49.6	)		(27.5	)		(53.1	)		(52.0	)
Income from continuing operations		109.0			121.7			106.3			110.7
Income from discontinued operations		24.4			28.3			21.0			18.6
Net income	$	133.4		$	150.0		$	127.3		$	129.3
Diluted earnings per share
Continuing operations		0.58			0.64			0.57			0.60
Discontinued operations		0.13			0.15			0.11			0.10
Net income	$	0.71		$	0.79		$	0.68		$	0.70
Note: The sum of the quarterly per share amounts will not necessarily equal the annual per share amounts presented.
Return on sales
Architecture & Software		28.4	%		26.8	%		27.0	%		25.8	%
Control Products & Solutions		10.9	%		11.7	%		10.7	%		10.1	%
Total		19.2	%		18.7	%		18.2	%		17.3	%

6

Quarterly Sales and Earnings Information by Segment

(in millions, except per share amounts)

(unaudited)

	Fiscal Year 2004
	Qtr 1			Qtr 2			Qtr 3			Qtr 4
Continuing Operations:
Sales
Architecture & Software	$	381.5		$	422.2		$	443.2		$	451.4
Control Products & Solutions		442.9			472.0			486.2			544.6
Total	$	824.4		$	894.2		$	929.4		$	996.0
Operating earnings
Architecture & Software	$	78.3		$	94.8		$	107.4		$	112.9
Control Products & Solutions		21.4			36.4			35.6			37.4
Total		99.7			131.2			143.0			150.3
Purchase accounting depreciation and amortization		(3.8	)		(3.8	)		(3.6	)		(3.5	)
General corporate — net		(17.0	)		(22.2	)		(20.0	)		(28.6	)
Interest expense		(10.5	)		(10.2	)		(10.1	)		(10.9	)
Income from continuing operations before income taxes		68.4			95.0			109.3			107.3
Income tax (provision) benefit		(15.5	)		(27.6	)		2.8			(23.6	)
Income from continuing operations		52.9			67.4			112.1			83.7
Income from discontinued operations		9.3			10.9			14.3			64.3
Net income	$	62.2		$	78.3		$	126.4		$	148.0
Diluted earnings per share
Continuing operations		0.27			0.35			0.59			0.44
Discontinued operations		0.05			0.06			0.07			0.34
Net income	$	0.32		$	0.41		$	0.66		$	0.78
Note: The sum of the quarterly per share amounts will not necessarily equal the annual per share amounts presented.
Return on sales
Architecture & Software		20.5	%		22.5	%		24.2	%		25.0	%
Control Products & Solutions		4.8	%		7.7	%		7.3	%		6.9	%
Total		12.1	%		14.7	%		15.4	%		15.1	%

7

Sales By Geographic Region

(in millions)

(unaudited)

	Year Ended September 30,
	2006 (a)			2005 (a)			2004 (a)
United States	$	2,599.0		$	2,308.9		$	2,058.8
Non-United States
Canada		332.1			303.5			266.1
Europe, Middle East, Africa		832.6			804.0			753.1
Asia-Pacific		521.4			479.8			404.3
Latin America		271.3			215.3			161.7
Total Non-United States		1,957.4			1,802.6			1,585.2
Total	$	4,556.4		$	4,111.5		$	3,644.0
United States		57	%		56	%		57	%
Non-United States
Canada		7			7			7
Europe, Middle East, Africa		18			20			21
Asia-Pacific		12			12			11
Latin America		6			5			4
Total Non-United States		43			44			43
Total		100	%		100	%		100	%

(a) Sales are attributed to the geographic regions based on the country of destination.

8

Tax Rates

(unaudited)

	Year Ended September 30,
	2006			2005			2004
Continuing Operations:
Income tax rate reconciliation
Statutory tax rate		35.0	%		35.0	%		35.0	%
State and local income taxes		2.0			2.0			2.7
Non-United States taxes		(2.3	)		(0.4	)		(3.2	)
Foreign tax credit utilization		0.3			(1.1	)		—
Employee stock ownership plan benefit		(0.5	)		(0.6	)		(1.0	)
Tax refund claims		(0.2	)		(1.7	)		(4.2	)
Utilization of foreign loss carryforwards		(0.2	)		(0.1	)		(0.4	)
Utilization of capital loss carryforwards		—			—			0.9
Research and experimentation refund claim		—			—			(2.7	)
Reversal of valuation allowance on capital loss carryforwards		(3.7	)		—			—
Tax benefits on export sales		(1.1	)		(0.9	)		(2.2	)
Resolution of prior period tax matters		(3.6	)		(4.8	)		(9.5	)
Other		2.4			1.5			1.4
Effective income tax rate		28.1	%		28.9	%		16.8	%

9

Condensed Balance Sheet Information

(in millions, except per share amounts and ratios)

(unaudited)

	September 30,
	2006			2005			2004
Assets
Current assets
Cash and cash equivalents	$	408.1		$	459.0		$	470.6
Receivables		743.6			664.2			616.8
Inventories		411.5			399.8			405.2
Other current assets		273.4			332.0			242.3
Assets available for sale(1)		351.4			331.5			291.2
Total current assets		2,188.0			2,186.5			2,026.1
Property, net		468.5			531.2			541.4
Goodwill and intangibles		819.9			770.2			788.7
Other assets		706.8			544.5			347.1
Assets available for sale(1)		552.2			492.7			510.0
Total assets	$	4,735.4		$	4,525.1		$	4,213.3
Liabilities and equity
Current liabilities
Short-term debt	$	219.0		$	0.1		$	0.2
Accounts payable		395.7			323.5			305.9
Other current liabilities		567.1			515.7			472.1
Liabilities associated with assets available for sale(1)		111.5			101.5			85.4
Total current liabilities		1,293.3			940.8			863.6
Long-term debt		748.2			748.2			757.7
Other liabilities		634.2			1,155.2			697.6
Liabilities associated with assets available for sale(1)		141.5			31.8			33.4
Shareowners’ equity		1,918.2			1,649.1			1,861.0
Total liabilities and equity	$	4,735.4		$	4,525.1		$	4,213.3
Ratios
Debt-to-total capital		33.5	%		31.2	%		28.9	%
Debt to equity		50.4	%		45.4	%		40.7	%
Current ratio		1.69			2.32			2.35
Equity per share	$	11.23		$	9.18		$	10.13
Shares outstanding at year-end		170.8			179.7			183.8
Debt ratings at September 30, 2006	Fitch				S&P		Moody’s
Commercial paper		F1			A-1			P-2
Long-term debt		A			A			A3

⁽¹⁾ Assets available for sale and associated liabilities represent assets and liabilities related to the Power Systems businesses to be sold.

10

Condensed Cash Flow Information

(in millions)

(unaudited)

	Year Ended September 30,
	2006			2005			2004
Continuing Operations:
Operating Activities
Net income	$	607.0		$	540.0		$	414.9
Cumulative effect of accounting change		17.7			—			—
Income from discontinued operations		(95.4	)		(92.3	)		(98.8	)
Income from continuing operations before accounting change		529.3			447.7			316.1
Adjustments to arrive at cash provided by operating activities:
Depreciation and amortization		117.4			127.1			138.0
Retirement benefits expense		90.3			68.3			70.6
Pension trust contributions		(472.2	)		(185.6	)		(156.9	)
Receivables/inventories/payables		(24.8	)		(11.9	)		(33.6	)
Other		73.3			101.7			184.8
Cash provided by operating activities		313.3			547.3			519.0
Investing Activities
Capital expenditures		(122.3	)		(101.7	)		(70.8	)
Acquisitions of businesses, net of cash acquired		(39.5	)		—			—
Proceeds from sales of property, business and investment		196.8			7.1			31.4
Proceeds from return on investment		24.1			—			—
Other investing activities		(6.4	)		(0.7	)		0.4
Cash provided by (used for) investing activities		52.7			(95.3	)		(39.0	)
Financing Activities
Net issuance (repayments) of short-term debt		218.9			(0.1	)		(8.4	)
Cash dividends		(159.3	)		(142.7	)		(122.5	)
Purchases of treasury stock		(722.5	)		(499.2	)		(258.4	)
Proceeds from the exercise of stock options		60.1			91.6			78.5
Excess income tax benefit from the exercise of stock options		47.4			—			—
Other financing activities		(0.7	)		(1.3	)		(1.2	)
Cash used for financing activities		(556.1	)		(551.7	)		(312.0	)
Effect of exchange rate changes on cash		(1.2	)		(3.1	)		1.8
Cash (used for) provided by continuing operations		(191.3	)		(102.8	)		169.8
Discontinued Operations:
Cash provided by discontinued operating activities		110.9			117.6			104.8
Cash provided by (used for) discontinued investing activities		29.8			(27.5	)		(27.5	)
Cash (used for) provided by discontinued financing activities		(0.3	)		1.1			—
Cash provided by discontinued operations		140.4			91.2			77.3
(Decrease) increase in cash and cash equivalents		(50.9	)		(11.6	)		247.1
Cash and cash equivalents at beginning of year		459.0			470.6			223.5
Cash and cash equivalents at end of year	$	408.1		$	459.0		$	470.6
Free cash flow(1)	$	321.5		$	540.8		$	524.5

⁽¹⁾ Free Cash Flow is a non-GAAP measure. See page 12 for the definition and reasons why management believes this information is useful to investors.

11

Other Supplemental Information

(unaudited)

Free Cash Flow

We define free cash flow as cash provided by operating activities of continuing and discontinued operations plus the excess income tax benefit from the exercise of stock options, reduced by capital expenditures of continuing and discontinued operations. 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 the first quarter of 2006, we adopted SFAS 123R, which requires that we report excess tax benefits related to share-based compensation as a financing cash flow rather than as an operating cash flow. We have added this benefit back to our calculation of free cash flow in order to consistently classify all cash flows arising from income taxes as operating cash flows.

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 one measure to monitor and evaluate performance. Our definition of free cash flow may differ from definitions used by other companies.

The following is a reconciliation of cash provided by operating activities to free cash flow:

	Year Ended September 30,
	2006			2005			2004
Cash provided by continuing operating activities	$	313.3		$	547.3		$	519.0
Capital expenditures of continuing operations		(122.3	)		(101.7	)		(70.8	)
Excess income tax benefit from the exercise of stock options		47.4			—			—
Cash provided by discontinued operating activities		110.9			117.6			104.8
Capital expenditures of discontinued operations		(27.8	)		(22.4	)		(28.5	)
Free cash flow	$	321.5		$	540.8		$	524.5

Cumulative Effect of Accounting Change

Effective September 30, 2006, we adopted FIN 47, which clarifies the guidance included in SFAS No. 143,Accounting for Asset Retirement Obligations(SFAS 143). Under FIN 47, companies must accrue for costs related to a legal obligation associated with the retirement of a tangible long-lived asset that results from the acquisition, construction, development or the normal operation of the long-lived asset. The application of FIN 47 resulted in a charge to continuing operations, net of tax, of $17.7 million included in the Consolidated Statement of Operations for the year ended September 30, 2006 as the cumulative effect of change in accounting principle.

12