Johnson Controls reports third quarter earnings
CORK, Ireland, July 27, 2017 /PRNewswire/ -- Johnson Controls International plc (NYSE: JCI) today reported fiscal third quarter 2017 GAAP earnings per share ("EPS") from continuing operations, including special items, of $0.59 (see attached footnotes for non-GAAP reconciliation). Excluding these items, adjusted EPS from continuing operations was $0.71, up 16 percent versus the prior year period.
Adjusted sales of $7.7 billion increased 1 percent compared to the prior year on a combined basis. Excluding the impacts from net acquisition and divestiture activity, as well as foreign exchange and changes in lead prices, total company sales also grew 1 percent organically.
GAAP earnings before interest and taxes ("EBIT") was $842 million and the EBIT margin was 11.0 percent. Adjusted EBIT was $1.0 billion, up 15 percent over last year with adjusted EBIT margin expansion of 150 basis points, to 13.0 percent.
"Strong margin expansion, primarily related to the benefit of cost synergies and productivity initiatives, drove our year-over-year double-digit EPS growth in the quarter," said Alex Molinaroli, Johnson Controls chairman & CEO. "Although we continue to make significant strides with the merger integration, we have fallen short of our revenue growth expectations for the year and are guiding our full year adjusted earnings per share to the low end of the range previously provided. Given the very complex merger integration, I am very proud of what our global teams have accomplished to capture near term synergies and establish a strong strategic platform that will ultimately drive global growth and continued margin expansion across our businesses," Molinaroli added.
Income and EPS amounts attributable to Johnson Controls ordinary shareholders
($ millions, except per-share amounts)
The financial highlights presented in the tables below are in accordance with GAAP, unless otherwise indicated. All comparisons are to the third quarter of 2016, which are adjusted to reflect the combination of Johnson Controls' historical Building Efficiency business with historical Tyco results of operations as if these businesses had been operated together during the periods presented, along with certain other adjustments. For additional information, see the unaudited supplemental financial information included in the Current Report on Form 8-K filed by Johnson Controls with the SEC on Nov. 8, 2016 as well as the attached footnotes. The spin-off of Adient plc occurred on Oct. 31, 2016 and the results of this business are reported in discontinued operations for all historical periods presented.
GAAP Adjusted Adjusted
Q3 2017 Q3 2017 Q3 2016 Change
(Combined)
---------
Sales $7,683 $7,669 $7,597 +1%
Segment
EBITA 1,216 1,212 1,126 +8%
EBIT 842 1,000 872 +15%
Net
income
from
continuing
operations 555 671 576 +16%
Diluted
EPS
from
continuing
operations $0.59 $0.71 $0.61 +16%
Organic adjusted sales growth, adjusted segment EBITA, adjusted EBIT, and adjusted EPS from continuing operations are non-GAAP financial measures. For a reconciliation of these non-GAAP measures and detail of the special items, refer to the attached footnotes. A slide presentation reviewing third quarter results can be found in the Investor Relations section of Johnson Controls' website at http://investors.johnsoncontrols.com.
BUSINESS RESULTS
Building Technologies & Solutions ("Buildings")
GAAP Adjusted Adjusted
Q3 2017 Q3 2017 Q3 2016 Change
(Combined)
---------
Sales $6,074 $6,060 $6,078 -
Segment
EBITA $912 $908 $845 +7%
Segment
EBITA
margin
% 15.0% 15.0% 13.9% +110bps
Buildings sales in the third quarter of 2017 were $6.1 billion, essentially flat versus the prior year quarter. Excluding net M&A and foreign exchange, organic sales increased 2 percent versus the prior year, reflecting 1 percent growth in our field businesses and 4 percent growth in product sales.
Orders in the quarter, excluding M&A and adjusted for foreign exchange, increased 1 percent year-over-year, with flat orders in the field businesses and 4 percent growth in products. Backlog at the end of the quarter of $8.4 billion was 3 percent higher year-over-year, excluding M&A and adjusted for foreign exchange.
Buildings adjusted segment EBITA was $908 million, up 7 percent versus the prior year. Adjusted segment EBITA margin of 15.0 percent improved 110 basis points over the prior year as the benefit of cost synergies and productivity savings, as well as modest volume leverage and favorable mix, more than offset planned product and channel investments.
Power Solutions
GAAP Adjusted Adjusted
Q3 2017 Q3 2017 Q3 2016 Change
(Combined)
---------
Sales $1,609 $1,609 $1,519 +6%
Segment
EBITA $304 $304 $281 +8%
Segment
EBITA
margin
% 18.9% 18.9% 18.5% +40bps
Power Solutions sales in the third quarter of 2017 were $1.6 billion, an increase of 6 percent versus the prior year. Excluding the impact of higher lead pass-through and foreign exchange, organic sales declined 2 percent versus the prior year, as favorable technology mix was more than offset by lower unit volumes across most regions. Global original equipment battery shipments declined 6 percent and aftermarket shipments declined 2 percent compared to the prior year. Start-Stop battery shipments increased 17 percent year-over-year, led by growth in China and the Americas.
Power Solutions adjusted segment EBITA was $304 million, up 8 percent from the prior year, due to favorable product mix and productivity savings, partially offset by lower volumes. Excluding the impact of foreign exchange and lead, adjusted segment EBITA increased 7 percent. Adjusted segment EBITA margin of 18.9 percent increased 40 basis points compared with the prior year, including a 120 basis point headwind related to the impact of lead. Excluding the impact of lead, adjusted segment EBITA margin increased 160 basis points year-over-year.
Corporate
GAAP Adjusted Adjusted
Q3 2017 Q3 2017 Q3 2016 Change
(Combined)
---------
Corporate expense ($172) ($122) ($145) 16%
Adjusted corporate expense was $122 million in the third quarter, an improvement of 16 percent compared to the prior year driven primarily by cost synergies and productivity initiatives.
OTHER ITEMS
-- During the quarter, the Company repurchased 7.3 million shares for $307
million. Year-to-date, the Company has repurchased a total of 10.2M
shares for $426 million. The Company expects to complete $650 to $750
million of share repurchases during fiscal 2017.
-- The Company expects the sale of the Scott Safety business to 3M to close
in the first quarter of fiscal 2018. The net cash proceeds from the
transaction are expected to approximate $1.8 to $1.9 billion, and will
be used to repay a portion of the Tyco International Holding Sarl's
("TSarl") $4.0 billion of merger-related debt.
About Johnson Controls:
Johnson Controls is a global diversified technology and multi industrial leader serving a wide range of customers in more than 150 countries. Our 120,000 employees create intelligent buildings, efficient energy solutions, integrated infrastructure and next generation transportation systems that work seamlessly together to deliver on the promise of smart cities and communities. Our commitment to sustainability dates back to our roots in 1885, with the invention of the first electric room thermostat. We are committed to helping our customers win and creating greater value for all of our stakeholders through strategic focus on our buildings and energy growth platforms. For additional information, please visit http://www.johnsoncontrols.com or follow us @johnsoncontrols on Twitter.
Johnson Controls International plc Cautionary Statement Regarding Forward-Looking Statements
Johnson Controls International plc has made statements in this communication that are forward-looking and therefore are subject to risks and uncertainties. All statements in this document other than statements of historical fact are, or could be, "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. In this communication, statements regarding Johnson Controls' future financial position, sales, costs, earnings, cash flows, other measures of results of operations, synergies and integration opportunities, capital expenditures and debt levels are forward-looking statements. Words such as "may," "will," "expect," "intend," "estimate," "anticipate," "believe," "should," "forecast," "project" or "plan" and terms of similar meaning are also generally intended to identify forward-looking statements. However, the absence of these words does not mean that a statement is not forward-looking. Johnson Controls cautions that these statements are subject to numerous important risks, uncertainties, assumptions and other factors, some of which are beyond Johnson Controls' control, that could cause Johnson Controls' actual results to differ materially from those expressed or implied by such forward-looking statements, including, among others, risks related to: any delay or inability of Johnson Controls to realize the expected benefits and synergies of recent portfolio transactions such as the merger with Tyco and the spin-off of Adient, changes in tax laws, regulations, rates, policies or interpretations, the loss of key senior management, the tax treatment of recent portfolio transactions, significant transaction costs and/or unknown liabilities associated with such transactions, the outcome of actual or potential litigation relating to such transactions, the risk that disruptions from recent transactions will harm Johnson Controls' business, the strength of the U.S. or other economies, automotive vehicle production levels, mix and schedules, energy and commodity prices, the availability of raw materials and component products, currency exchange rates, and cancellation of or changes to commercial arrangements. A detailed discussion of risks related to Johnson Controls' business is included in the section entitled "Risk Factors" in Johnson Controls' Annual Report on Form 10-K for the 2016 year filed with the SEC on November 23, 2016, and in the quarterly reports on Form 10-Q filed with the SEC after such date, and available at www.sec.gov and www.johnsoncontrols.com under the "Investors" tab. Shareholders, potential investors and others should consider these factors in evaluating the forward-looking statements and should not place undue reliance on such statements. The forward-looking statements included in this communication are made only as of the date of this document, unless otherwise specified, and, except as required by law, Johnson Controls assumes no obligation, and disclaims any obligation, to update such statements to reflect events or circumstances occurring after the date of this communication.
Non GAAP Financial Information
The Company's press release contains financial information regarding adjusted earnings per share, which is a non-GAAP performance measure. The adjusting items include mark-to-market for pension plans, transaction/integration/separation costs, restructuring and impairment costs, nonrecurring purchase accounting impacts related to the Tyco merger and discrete tax items. Financial information regarding adjusted sales, organic sales, adjusted segment EBITA and adjusted segment EBITA margin are also presented, which are non-GAAP performance measures. Adjusted segment EBITA excludes special items such as transaction/integration/separation costs and nonrecurring purchase accounting impacts because these costs are not considered to be directly related to the underlying operating performance of its business units. Management believes that, when considered together with unadjusted amounts, these non-GAAP measures are useful to investors in understanding period-over-period operating results and business trends of the Company. Management may also use these metrics as guides in forecasting, budgeting and long-term planning processes and for compensation purposes. These metrics should be considered in addition to, and not as replacements for, the most comparable GAAP measure.
CONTACT: Investors:
Antonella Franzen
(609) 720-4665
Ryan Edelman
(609) 720-4545
Media:
Fraser Engerman
(414) 524-2733
JOHNSON CONTROLS INTERNATIONAL PLC
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in millions, except per share data; unaudited)
Three Months Ended June 30,
---------------------------
2017 2016
---- ----
Net sales $7,683 $5,154
Cost of sales 5,252 3,732
----- -----
Gross profit 2,431 1,422
Selling, general and
administrative expenses (1,609) (895)
Restructuring and
impairment costs (49) (27)
Net financing charges (124) (65)
Equity income 69 45
--- ---
Income from continuing
operations before income
taxes 718 480
Income tax provision 89 78
--- ---
Income from continuing
operations 629 402
Income from discontinued
operations, net of tax - 57
--- ---
Net income 629 459
Less: Income from continuing operations
attributable to noncontrolling
interests 74 55
Less: Income from discontinued operations
attributable to noncontrolling
interests - 21
----------------------
Net income attributable to
JCI $555 $383
==== ====
Income from continuing
operations $555 $347
Income from discontinued
operations - 36
--- ---
Net income attributable to
JCI $555 $383
==== ====
Diluted earnings per share
from continuing operations $0.59 $0.53
Diluted earnings per share
from discontinued
operations - 0.06
--- ----
Diluted earnings per share $0.59 $0.59
===== =====
Diluted weighted average
shares 944.4 649.7
===== =====
Shares outstanding at
period end 932.4 637.7
===== =====
JOHNSON CONTROLS INTERNATIONAL PLC
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in millions, except per share data; unaudited)
Nine Months Ended June 30,
--------------------------
2017 2016
---- ----
Net sales $22,036 $14,583
Cost of sales 15,210 10,617
------ ------
Gross profit 6,826 3,966
Selling, general and
administrative expenses (4,905) (2,641)
Restructuring and
impairment costs (226) (87)
Net financing charges (376) (202)
Equity income 177 127
--- ---
Income from continuing
operations before income
taxes 1,496 1,163
Income tax provision 570 202
--- ---
Income from continuing
operations 926 961
Loss from discontinued
operations, net of tax (34) (481)
--- ----
Net income 892 480
Less: Income from continuing operations
attributable to noncontrolling
interests 147 116
Less: Income from discontinued operations
attributable to noncontrolling
interests 9 61
---
Net income attributable to
JCI $736 $303
==== ====
Income from continuing
operations $779 $845
Loss from discontinued
operations (43) (542)
--- ----
Net income attributable to
JCI $736 $303
==== ====
Diluted earnings per share
from continuing operations $0.82 $1.30
Diluted loss per share from
discontinued operations (0.05) (0.83)
----- -----
Diluted earnings per share
* $0.78 $0.47
===== =====
Diluted weighted average
shares 946.8 651.5
===== =====
Shares outstanding at
period end 932.4 637.7
===== =====
* May not sum due to rounding.
JOHNSON CONTROLS INTERNATIONAL PLC
CONDENSED CONSOLIDATED STATEMENTS OF
FINANCIAL POSITION
(in millions; unaudited)
June 30, September 30,
2017 2016
---- ----
ASSETS
Cash and cash
equivalents $458 $579
Accounts
receivable -net 6,443 6,394
Inventories 3,384 2,888
Assets held for
sale 2,082 5,812
Other current
assets 1,595 1,436
----- -----
Current assets 13,962 17,109
Property, plant
and equipment -
net 5,870 5,632
Goodwill 19,619 21,024
Other intangible
assets -net 6,727 7,540
Investments in
partially-owned
affiliates 1,159 990
Noncurrent assets
held for sale - 7,374
Other noncurrent
assets 3,349 3,510
----- -----
Total assets $50,686 $63,179
======= =======
LIABILITIES AND
EQUITY
Short-term debt
and current
portion of long-
term debt $2,499 $1,706
Accounts payable
and accrued
expenses 4,768 5,333
Liabilities held
for sale 247 4,276
Other current
liabilities 4,001 5,016
----- -----
Current liabilities 11,515 16,331
Long-term debt 11,772 11,053
Other noncurrent
liabilities 6,595 6,583
Noncurrent
liabilities held
for sale - 3,888
Redeemable
noncontrolling
interests 189 234
Shareholders'
equity
attributable to
JCI 19,731 24,118
Noncontrolling
interests 884 972
--- ---
Total liabilities and
equity $50,686 $63,179
======= =======
JOHNSON CONTROLS INTERNATIONAL PLC
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions; unaudited)
Three Months Ended June 30,
---------------------------
2017 2016
---- ----
Operating Activities
Net income attributable to JCI $555 $383
Income from continuing operations attributable to
noncontrolling interests 74 55
Income from discontinued operations attributable
to noncontrolling interests - 21
--- ---
Net income 629 459
Adjustments to reconcile net income to cash provided by operating
activities:
Depreciation and
amortization 281 235
Pension and
postretirement
benefit expense
(income) 18 (13)
Pension and
postretirement
contributions (17) (41)
Equity in earnings
of partially-
owned affiliates,
net of dividends
received (50) 5
Deferred income
taxes (3) 5
Non-cash
restructuring and
impairment costs 31 51
Gain on business
divestitures - (14)
Other - net 35 16
Changes in assets
and liabilities,
excluding
acquisitions and
divestitures:
Accounts
receivable (298) (188)
Inventories (215) (65)
Other assets (108) (181)
Restructuring
reserves (25) 1
Accounts
payable and
accrued
liabilities 8 268
Accrued
income taxes (71) (463)
--- ----
Cash provided by
operating activities 215 75
--- ---
Investing Activities
Capital expenditures (362) (279)
Sale of property, plant and equipment 5 14
Business divestitures, net of cash divested - 14
Other - net (3) (3)
Cash used by investing
activities (360) (254)
---- ----
Financing Activities
Increase in short and long-term debt - net 692 935
Debt financing costs (1) -
Stock repurchases (307) (475)
Payment of cash dividends (234) (188)
Proceeds from the exercise of stock options 42 14
Dividends paid to noncontrolling interests - (13)
Cash paid related to prior acquisitions (38) -
Other - net - 1
--- ---
Cash provided by
financing activities 154 274
--- ---
Effect of exchange rate changes on cash and cash
equivalents 37 14
Cash held for sale - (54)
Increase in cash and cash equivalents $46 $55
=== ===
JOHNSON CONTROLS INTERNATIONAL PLC
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions; unaudited)
Nine Months Ended June 30,
--------------------------
2017 2016
---- ----
Operating Activities
Net income attributable to JCI $736 $303
Income from continuing operations attributable to
noncontrolling interests 147 116
Income from discontinued operations attributable
to noncontrolling interests 9 61
--- ---
Net income 892 480
Adjustments to reconcile net income to cash provided (used) by operating
activities:
Depreciation and
amortization 919 680
Pension and
postretirement
benefit income (184) (47)
Pension and
postretirement
contributions (275) (94)
Equity in earnings
of partially-
owned affiliates,
net of dividends
received (166) (202)
Deferred income
taxes 1,056 336
Non-cash
restructuring and
impairment costs 70 80
Gain on business
divestitures - (14)
Other - net 117 68
Changes in assets
and liabilities,
excluding
acquisitions and
divestitures:
Accounts
receivable (319) (113)
Inventories (585) (233)
Other assets (258) (47)
Restructuring
reserves 22 68
Accounts
payable and
accrued
liabilities (608) (43)
Accrued
income taxes (2,002) (223)
------ ----
Cash provided (used) by
operating activities (1,321) 696
------ ---
Investing Activities
Capital expenditures (996) (822)
Sale of property, plant and equipment 23 28
Acquisition of businesses, net of cash acquired (6) (133)
Business divestitures, net of cash divested 180 54
Other - net (33) 2
Cash used by investing
activities (832) (871)
---- ----
Financing Activities
Increase in short and long-term debt - net 1,468 1,261
Debt financing costs (18) -
Stock repurchases (426) (475)
Payment of cash dividends (469) (544)
Proceeds from the exercise of stock options 130 34
Dividends paid to noncontrolling interests (78) (240)
Dividend from Adient spin-off 2,050 -
Cash transferred to Adient related to spin-off (665) -
Cash paid related to prior acquisitions (75) -
Other - net (2) 4
--- ---
Cash provided by
financing activities 1,915 40
----- ---
Effect of exchange rate changes on cash and cash
equivalents 12 5
Cash held for sale 105 (76)
Decrease in cash and cash equivalents $(121) $(206)
===== =====
FOOTNOTES
1. Financial Summary
In the first quarter of fiscal 2017, the Company began evaluating the performance of its business units primarily on segment earnings before interest, taxes and amortization (EBITA), which
represents income from continuing operations before income taxes and noncontrolling interests, excluding general corporate expenses, intangible asset amortization, net financing charges,
significant restructuring and impairment costs, and the net mark-to-market adjustments related to pension and postretirement plans. Historical information has been revised to present the
comparable periods on a consistent basis. Also in the first quarter of fiscal 2017, the Company began reporting the Automotive Experience business as a discontinued operation, which required
retrospective application to previously reported financial information. As a result, the segment EBITA amounts shown below are for continuing operations and exclude the Automotive Experience
business. In addition, the financial results for the three and nine months ended June 30, 2016 exclude the Tyco business.
(in millions; unaudited) Three Months Ended June 30, Nine Months Ended June 30,
--------------------------- --------------------------
2017 2016 2017 2016
---- ---- ---- ----
Actual Adjusted Non-GAAP Actual Adjusted Non-GAAP Actual Adjusted Non-GAAP Actual Adjusted Non-GAAP
------ ----------------- ------ ----------------- ------ ----------------- ------ -----------------
Net sales (1)
------------
Building Technologies & Solutions $6,074 $6,060 $3,635 $3,635 $16,831 $16,797 $9,741 $9,741
Power Solutions 1,609 1,609 1,519 1,519 5,205 5,205 4,842 4,842
Net sales $7,683 $7,669 $5,154 $5,154 $22,036 $22,002 $14,583 $14,583
====== ====== ====== ====== ======= ======= ======= =======
Segment EBITA (1)
----------------
Building Technologies & Solutions $912 $908 $440 $447 $2,000 $2,114 $915 $940
Power Solutions 304 304 280 281 996 997 922 923
--- --- --- --- --- --- --- ---
Segment EBITA 1,216 1,212 720 728 2,996 3,111 1,837 1,863
Corporate expenses (2) (172) (122) (126) (94) (605) (358) (323) (237)
Amortization of intangible assets
(3) (108) (90) (22) (22) (383) (285) (62) (62)
Mark-to-market gain (loss) for
pension plans (4) (45) - - - 90 - - -
Restructuring and impairment costs
(5) (49) - (27) - (226) - (87) -
--- --- --- --- ---- --- --- ---
EBIT (6) 842 1,000 545 612 1,872 2,468 1,365 1,564
Net financing charges (7) (124) (124) (65) (65) (376) (359) (202) (202)
---- ---- --- --- ---- ---- ---- ----
Income from continuing operations
before income taxes 718 876 480 547 1,496 2,109 1,163 1,362
Income tax provision (8) (89) (131) (78) (94) (570) (316) (202) (235)
--- ---- --- --- ---- ---- ---- ----
Income from continuing operations 629 745 402 453 926 1,793 961 1,127
Income from continuing operations
attributable to
noncontrolling interests (9) (74) (74) (55) (57) (147) (147) (116) (131)
Net income from continuing
operations attributable to JCI $555 $671 $347 $396 $779 $1,646 $845 $996
==== ==== ==== ==== ==== ====== ==== ====
Building Technologies & Solutions- Provides facility systems and services including comfort, energy and security management for the non-residential buildings market, and provides heating,
ventilating, and air conditioning products and services, security products and services, fire detection and suppression products and services, and life safety products for the residential and
non-residential building markets.
Power Solutions- Services both automotive original equipment manufacturers and the battery aftermarket by providing advanced battery technology, coupled with systems engineering, marketing and
service expertise.
(1) The Company's press release contains financial information regarding adjusted net sales, adjusted segment EBITA and adjusted segment EBITA margins, which are non-GAAP performance measures.
The Company's definition of adjusted segment EBITA excludes special items because these costs are not considered to be directly related to the underlying operating performance of its business
units. Management believes these non-GAAP measures are useful to investors in understanding the ongoing operations and business trends of the Company.
The following is the three months ended June 30, 2017 and 2016 reconciliation of net sales, segment EBITA and segment EBITA margin as reported to adjusted net sales, adjusted segment EBITA and
adjusted segment EBITA margin (unaudited):
(in millions) Building Technologies & Power Solutions Consolidated JCI plc
Solutions
---------
2017 2016 2017 2016 2017 2016
---- ---- ---- ---- ---- ----
Net sales as reported $6,074 $3,635 $1,609 $1,519 $7,683 $5,154
Adjusting items:
Nonrecurring purchase accounting
impacts (14) - - - (14) -
Adjusted net sales $6,060 $3,635 $1,609 $1,519 $7,669 $5,154
====== ====== ====== ====== ====== ======
Segment EBITA as reported $912 $440 $304 $280 $1,216 $720
Segment EBITA margin as reported 15.0% 12.1% 18.9% 18.4% 15.8% 14.0%
Adjusting items:
Transaction costs 6 - - 1 6 1
Integration costs 14 7 - - 14 7
Nonrecurring purchase accounting
impacts (24) - - - (24) -
Adjusted segment EBITA $908 $447 $304 $281 $1,212 $728
==== ==== ==== ==== ====== ====
Adjusted segment EBITA margin 15.0% 12.3% 18.9% 18.5% 15.8% 14.1%
The following is the nine months ended June 30, 2017 and 2016 reconciliation of net sales, segment EBITA and segment EBITA margin as reported to adjusted net sales, adjusted segment EBITA and
adjusted segment EBITA margin (unaudited):
(in millions) Building Technologies &
Solutions Power Solutions Consolidated JCI plc
------------------------ --------------- --------------------
2017 2016 2017 2016 2017 2016
---- ---- ---- ---- ---- ----
Net sales as reported $16,831 $9,741 $5,205 $4,842 $22,036 $14,583
Adjusting items:
Nonrecurring purchase accounting
impacts (34) - - - (34) -
Adjusted net sales $16,797 $9,741 $5,205 $4,842 $22,002 $14,583
======= ====== ====== ====== ======= =======
Segment EBITA as reported $2,000 $915 $996 $922 $2,996 $1,837
Segment EBITA margin as reported 11.9% 9.4% 19.1% 19.0% 13.6% 12.6%
Adjusting items:
Transaction costs 33 10 1 1 34 11
Integration costs 44 15 - - 44 15
Nonrecurring purchase accounting
impacts 37 - - - 37 -
Adjusted segment EBITA $2,114 $940 $997 $923 $3,111 $1,863
====== ==== ==== ==== ====== ======
Adjusted segment EBITA margin 12.6% 9.6% 19.2% 19.1% 14.1% 12.8%
(2) Adjusted Corporate expenses for the three months ended June 30, 2017 excludes $40 million of integration costs and $10 million of transaction costs. Adjusted Corporate expenses for the nine
months ended June 30, 2017 excludes $185 million of integration costs, $58 million of transaction costs and $4 million of separation costs. Adjusted Corporate expenses for the three months
ended June 30, 2016 excludes $21 million of transaction costs and $11 million of separation costs. Adjusted Corporate expenses for the nine months ended June 30, 2016 excludes $46 million of
separation costs and $40 million of transaction costs.
(3) Adjusted amortization of intangible assets for the three and nine months ended June 30, 2017 excludes $18 million and $98 million, respectively, of nonrecurring asset amortization related to
Tyco purchase accounting.
(4) The three months ended June 30, 2017 pension mark-to-market loss of $45 million and the nine months ended June 30, 2017 pension mark-to-market gain of $90 million due to lump sum payouts
for certain U.S. pension plans are excluded from the adjusted non-GAAP results.
(5) The three and nine months ended June 30, 2017 restructuring and impairment charges of $49 million and $226 million, respectively, are excluded from the adjusted non-GAAP results. The three
and nine months ended June 30, 2016 restructuring and impairment charges of $27 million and $87 million, respectively, are excluded from the adjusted non-GAAP results.
(6) Management defines earnings before interest and taxes (EBIT) as income from continuing operations before net financing charges, income taxes and noncontrolling interests.
(7) Adjusted net financing charges for the nine months ended June 30, 2017 exclude $17 million of transaction costs related to the debt exchange offers.
(8) Adjusted income tax provision for the three months ended June 30, 2017 excludes the tax benefits of the pension mark-to-market loss of $18 million, restructuring and impairment costs of
$15 million, integration costs of $9 million and transaction costs of $2 million, partially offset by the tax provision for Tyco nonrecurring purchase accounting impacts of $2 million.
Adjusted income tax provision for the nine months ended June 30, 2017 excludes the non-cash tax charge of $457 million related to establishment of a deferred tax liability on the outside basis
difference of the Company's investment in certain subsidiaries of the Scott Safety business and the tax provision for the pension mark-to-market net gain of $36 million, partially offset by
the tax benefits of changes in entity tax status of $101 million, restructuring and impairment costs of $49 million, integration costs of $41 million, Tyco nonrecurring purchase accounting
impacts of $36 million and transaction costs of $12 million. Adjusted income tax provision for the three months ended June 30, 2016 excludes the tax benefits of restructuring and impairment
costs of $12 million, transaction costs of $3 million and integration costs of $1 million. Adjusted income tax provision for the nine months ended June 30, 2016 excludes the tax benefits of
restructuring and impairment costs of $24 million, transaction costs of $6 million, integration costs of $2 million and separation costs of $1 million.
(9) Adjusted income from continuing operations attributable to noncontrolling interests for the three months ended June 30, 2016 excludes $2 million for the noncontrolling interest impact of
integration costs. Adjusted income from continuing operations attributable to noncontrolling interests for the nine months ended June 30, 2016, excludes $9 million for the noncontrolling
interest impact of transaction/integration costs and $6 million for the noncontrolling interest impact of restructuring and impairment costs.
2. 2016 Supplemental Combined Information
As a result of the reverse merger between JCI and Tyco, which closed on September 2, 2016, the Company is providing supplemental combined financial information. As supplemental information that
management believes will be useful to investors, the Company has provided unaudited selected historical information which combines JCI's historical Building Efficiency business with historical
Tyco results of operations as if these businesses had been operated together during the periods presented.
The merger is accounted for as a reverse acquisition with JCI considered to be acquiring Tyco for accounting purposes. As a result, the amounts reflected in Column A in the below table present
the historical results of JCI, revised for the reporting changes described within footnote 1 above. The amounts in Column B reflect the impact of the special items, as set forth in the notes
to the table and within footnote 1 above. The amounts in Column C reflect the inclusion of Tyco's historical results for the period prior to the merger on an adjusted basis.
For the avoidance of doubt, this supplemental combined information is not intended to be, and was not, prepared on a basis consistent with the unaudited pro forma condensed combined financial
information in Exhibit 99.3 to the Company's Current Report on Form 8-K/A filed October 3, 2016 with the U.S. Securities and Exchange Commission (the "Pro Forma 8-K/A Filing"), which provides
the pro forma financial information required by Item 9.01(b) of Form 8-K. The supplemental combined information is intentionally different from, but does not supersede, the pro forma financial
information in the Pro Forma 8-K/A Filing.
In addition, the supplemental combined information does not purport to indicate the results that actually would have been obtained had the JCI and Tyco businesses been operated together on the
basis of the new segment structure during the periods presented, or which may be realized in the future.
Amounts Adjusted for Certain Special Items
The supplemental combined information includes line items, such as net sales, income from continuing operations before income taxes, income tax provision, noncontrolling interest, net income and
diluted EPS, that have been adjusted for the special items set forth in the notes to the table. Such amounts should be viewed in addition to, and not in lieu of, net sales, income from
continuing operations before income taxes, income tax provision, noncontrolling interest, net income and diluted EPS and other financial measures on an unadjusted basis. In addition, per share
amounts presented in the tables take into account the effects of (i) the issuance of ordinary shares to JCI shareholders in connection with the merger, and (ii) the consolidation of Tyco
ordinary shares immediately prior to the merger. As a result, share counts reflect shares outstanding as of September 2, 2016 immediately following the consummation of the merger transaction.
The Company's management believes that these adjusted amounts, when considered together with the unadjusted amounts, provide information that is useful to investors in understanding period-
over-period operating results separate and apart from items that may, or could, have a disproportionate positive or negative impact on results in any particular period. The Company's
management also believes that these adjusted amounts enhance the ability of investors to analyze trends in the Company's underlying business and to better understand the Company's performance.
In addition, the Company may utilize adjusted amounts as guides in forecasting, budgeting and long-term planning processes and to measure operating performance for compensation purposes.
Adjusted amounts should be considered in addition to, and not as a substitute for, or superior to, unadjusted amounts.
(in millions, except per share
data; unaudited) Three Months Ended June 30, 2016 Nine Months Ended June 30, 2016
-------------------------------- -------------------------------
A B C D A B C D
--- --- --- --- --- --- --- ---
Net sales
---------
Building Technologies & Solutions $3,635 $ - $2,443 $6,078 $9,741 $ - $7,138 $16,879
Power Solutions 1,519 - - 1,519 4,842 - - 4,842
----- --- --- ----- ----- --- --- -----
Net sales $5,154 $ - $2,443 $7,597 $14,583 $ - $7,138 $21,721
====== ============== ====== ====== ======= ============== ====== =======
Income from continuing operations
---------------------------------
Building Technologies & Solutions $440 $7 $398 $845 $915 $25 $1,099 $2,039
Power Solutions 280 1 - 281 922 1 - 923
--- --- --- --- --- --- --- ---
Segment EBITA 720 8 398 1,126 1,837 26 1,099 2,962
Corporate expenses (126) 32 (51) (145) (323) 86 (161) (398)
Amortization of intangible assets (22) - (87) (109) (62) - (260) (322)
Restructuring and impairment costs (27) 27 - - (87) 87 - -
--- --- --- --- --- --- --- ---
EBIT 545 67 260 872 1,365 199 678 2,242
Net financing charges (65) - (45) (110) (202) - (133) (335)
--- --- --- ---- ---- --- ---- ----
Income from continuing operations
before income taxes 480 67 215 762 1,163 199 545 1,907
Income tax provision (78) (16) (36) (130) (202) (33) (89) (324)
Noncontrolling interest (55) (2) 1 (56) (116) (15) 2 (129)
Net income $347 $49 $180 $576 $845 $151 $458 $1,454
==== === ==== ==== ==== ==== ==== ======
Diluted weighted average shares 649.7 940 651.5 940
Diluted earnings per share $0.53 $0.61 $1.30 $1.55
===== ===== ===== =====
A - Johnson Controls, as reported.
B - Adjusted to exclude special items because these costs are not considered to be directly related to the underlying operating performance of the Company. Management believes these non-GAAP
measures are useful to investors in better understanding the ongoing operations and business trends of the Company. The special items are described by line item in footnote 1 above. The
income tax provision and noncontrolling interest adjustments are a result of the special items discussed in footnote 1.
C - Includes Tyco adjusted non-GAAP results for the three and nine months ended June 30, 2016, as if the merger occurred October 1, 2015. Tyco's first three fiscal quarters of 2016 ended on
the last Friday of December, March and June, while JCI's fiscal quarters ended on the last day of each such month. Because the historical statements of income of each company represent full and
equivalent quarterly periods, no adjustments were made to align the fiscal quarters. The income tax provision also includes an adjustment to arrive at an annualized 17% tax rate for fiscal
2016 as a combined company.
D - Combined financial information as if the merger with Tyco was completed on October 1, 2015. Reflects annual 17% tax rate and 940 million share count.
3. Organic Adjusted Net Sales Growth Reconciliation
The components of the changes in adjusted net sales for the three months ended June 30, 2017 versus the three months ended June 30, 2016, including organic net sales, is shown below
(unaudited):
(in millions) Combined Adjusted Net Foreign Currency Acquisitions/ Lead Impact Organic Net Sales Adjusted Net Sales for
the
Sales for the Three Divestitures, Net Three Months Ended
Months Ended June 30, 2017
June 30, 2016
-------------
Building Technologies & Solutions $6,078 $(76) -1.3% $(68) -1.1% $ - - $126 2.1% $6,060 -0.3%
Power Solutions 1,519 (5) -0.3% - - 124 8.2% (29) -1.9% 1,609 5.9%
----- --- --- --- ---
Total net sales $7,597 $(81) -1.1% $(68) -0.9% $124 1.6% $97 1.3% $7,669 0.9%
====== ==== ==== ==== === ======
The components of the changes in adjusted net sales for the nine months ended June 30, 2017 versus the nine months ended June 30, 2016, including organic net sales, is shown below
(unaudited):
(in millions) Combined Adjusted Net Sales for the Foreign Currency Acquisitions/ Lead Impact Organic Net Sales Adjusted Net Sales for
Nine the
Months Ended Divestitures, Net Nine Months Ended
June 30, 2016 June 30, 2017
------------- -------------
Building Technologies & Solutions $16,879 $(143) -0.8% $(169) -1.0% $ - - $230 1.4% $16,797 -0.5%
Power Solutions 4,842 (20) -0.4% - - 298 6.2% 85 1.8% 5,205 7.5%
----- --- --- --- ---
Total net sales $21,721 $(163) -0.8% $(169) -0.8% $298 1.4% $315 1.5% $22,002 1.3%
======= ===== ===== ==== ==== =======
4. Diluted Earnings Per Share Reconciliation
The Company's press release contains financial information regarding adjusted earnings per share, which is a non-GAAP performance measure. The adjusting items include transaction/
integration/separation costs, nonrecurring purchase accounting impacts related to the Tyco merger, mark-to-market gain or loss for pension plans, restructuring and impairment
costs, and discrete tax items. The Company excludes these items because they are not considered to be directly related to the underlying operating performance of the Company.
Management believes these non-GAAP measures are useful to investors in understanding the ongoing operations and business trends of the Company.
A reconciliation of diluted earnings per share as reported to diluted adjusted earnings per share for the respective periods is shown below (unaudited):
Net Income Attributable to Net Income Attributable to Net Income Attributable to Net Income Attributable to
JCI plc JCI plc from Continuing JCI plc JCI plc from Continuing
Operations Operations
---------- ----------
Three Months Ended Three Months Ended Nine Months Ended Nine Months Ended
June 30, June 30, June 30, June 30,
-------- -------- -------- --------
2017 2016 2017 2016 2017 2016 2017 2016
---- ---- ---- ---- ---- ---- ---- ----
Earnings per share as reported for JCI plc $0.59 $0.59 $0.59 $0.53 $0.78 $0.47 $0.82 $1.30
Adjusting items:
Transaction costs 0.02 0.03 0.02 0.03 0.12 0.07 0.12 0.07
Related tax impact - - - - (0.01) (0.01) (0.01) (0.01)
Integration costs 0.06 0.01 0.06 0.01 0.24 0.02 0.24 0.02
Related tax impact (0.01) - (0.01) - (0.04) - (0.04) -
Separation costs - 0.21 - 0.02 0.09 0.51 - 0.07
Related tax impact - (0.02) - - - (0.04) - -
Nonrecurring purchase accounting impacts (0.01) - (0.01) - 0.14 - 0.14 -
Related tax impact - - - - (0.04) - (0.04) -
Mark-to-market loss (gain) for pension plans 0.05 - 0.05 - (0.10) - (0.10) -
Related tax impact (0.02) - (0.02) - 0.04 - 0.04 -
Restructuring and impairment costs 0.05 0.16 0.05 0.04 0.24 0.50 0.24 0.12
Related tax impact (0.02) (0.04) (0.02) (0.02) (0.05) (0.06) (0.05) (0.04)
Discrete tax items - 0.13 - - 0.40 1.33 0.38 -
--- ---- --- ---- ---- ---
Adjusted earnings per share for JCI plc* $0.71 $1.07 $0.71 $0.61 $1.80 $2.78 $1.74 $1.53
===== ===== ===== ===== ===== ===== ===== =====
* May not sum due to rounding.
The Company has presented forward-looking statements regarding adjusted EPS from continuing operations for the fourth quarter of 2017 and the full fiscal year of 2017, which is a
non-GAAP financial measure. This non-GAAP financial measure is derived by excluding certain amounts, expenses or income from the corresponding financial measure determined in
accordance with GAAP. The determination of the amounts that are excluded from this non-GAAP financial measure is a matter of management judgment and depends upon, among other
factors, the nature of the underlying expense or income amounts recognized in a given period, including but not limited to the high variability of the net mark-to-market
adjustments related to pension and post-retirement plans. We are unable to present a quantitative reconciliation of the aforementioned forward-looking non-GAAP financial measure
to its most directly comparable forward-looking GAAP financial measure because such information is not available and management cannot reliably predict all of the necessary
components of such GAAP measure without unreasonable effort or expense. The unavailable information could have a significant impact on the Company's fourth quarter 2017 and full
year 2017 GAAP financial results.
The following table reconciles the denominators used to calculate basic and diluted earnings per share for
JCI plc (in millions; unaudited):
Three Months Ended Nine Months Ended
June 30, June 30,
-------- --------
2017 2016 2017 2016
---- ---- ---- ----
Weighted Average Shares Outstanding for JCI plc
Basic weighted average shares outstanding 935.4 644.9 937.2 647.0
Effect of dilutive securities:
Stock options, unvested restricted stock
and unvested performance share awards 9.0 4.8 9.6 4.5
Diluted weighted average shares outstanding 944.4 649.7 946.8 651.5
===== ===== ===== =====
5. Mark-to-Market of Pension and Postretirement Plans
The pension and postretirement mark-to-market gain or loss for each period is excluded from adjusted diluted earnings per share. The three months ended June 30, 2017 pension
mark-to-market loss of $45 million and the nine months ended June 30, 2017 pension mark-to-market gain of $90 million are due to lump sum payouts for certain U.S. pension
plans. There was no mark-to-market gain or loss for pension and postretirement plans in the three or nine months ended June 30, 2016.
6. Acquisitions and Divestitures
On March 16, 2017, the Company announced that it signed a definitive agreement to sell its Scott Safety business to 3M for approximately $2.0 billion. Net cash proceeds from the
transaction are expected to approximate $1.8 to $1.9 billion. Scott Safety is a leader in the design, manufacture and sale of high performance respiratory protection, gas and
flame detection, thermal imaging and other critical products for fire services, law enforcement, industrial, oil and gas, chemical, armed forces, and homeland defense end markets.
The transaction is expected to close in the first quarter of fiscal 2018, subject to customary closing conditions including required regulatory approval. The Scott Safety business
is included within assets held for sale and liabilities held for sale in the accompanying condensed consolidated statement of financial position as of June 30, 2017.
On October 31, 2016, the Company completed the spin-off of its Automotive Experience business by way of the transfer of the Automotive Experience business from JCI plc to Adient
plc and the issuance of ordinary shares of Adient plc directly to holders of JCI plc ordinary shares on a pro rata basis. Following the separation, Adient plc is now an
independent public company trading on the New York Stock Exchange (NYSE) under the symbol "ADNT." The Company did not retain any equity interest in Adient plc. Beginning in the
first quarter of fiscal 2017, Adient's historical financial results are reflected in the Company's consolidated financial statements as a discontinued operation.
On September 2, 2016, JCI Inc. and Tyco completed their combination which was announced on January 25, 2016. The merger is accounted for as a reverse acquisition using the
acquisition method of accounting in accordance with Accounting Standards Codification (ASC) 805, "Business Combinations." JCI Inc. is the accounting acquirer for financial
reporting purposes. Accordingly, the historical consolidated financial statements of JCI Inc. for periods prior to this transaction are considered to be the historical financial
statements of the Company. The total fair value of the consideration transferred was $19.7 billion. As part of the transaction in the fiscal 2016 fourth quarter, the Company
recorded $16.4 billion of goodwill and $6.2 billion of intangible assets, of which $3.9 billion are subject to amortization.
On October 1, 2015, the Company formed a joint venture with Hitachi to expand its legacy Building Efficiency product offerings. The Company acquired a 60 percent ownership stake in
the new entity for approximately $133 million ($563 million purchase price less cash acquired of $430 million).
7. Income Taxes
The Company's effective tax rate from continuing operations before consideration of the transaction/integration/separation costs, nonrecurring purchase accounting impacts related
to the Tyco merger, mark-to-market gains or losses for pension plans, restructuring and impairment costs, and discrete tax items for the three months ending June 30, 2017 and
2016 is approximately 15 percent and 17 percent, respectively. The three months ended June 30, 2016 includes a non-cash tax charge of $85 million ($0.13) in discontinued
operations related to changes in entity tax status associated with the spin-off of the Automotive Experience business.
8. Restructuring
The three and nine months ended June 30, 2017 includes restructuring and impairment costs of $49 million and $226 million, respectively, related primarily to workforce reductions,
plant closures and asset impairments in the Building Technologies & Solutions and Power Solutions businesses, and at Corporate. The three and nine months ended June 30, 2016
restructuring and impairment costs of $27 million and $87 million, respectively, related primarily to workforce reductions, plant closures and asset impairments in the Building
Technologies & Solutions business and at Corporate.
View original content:http://www.prnewswire.com/news-releases/johnson-controls-reports-third-quarter-earnings-300495066.html
SOURCE Johnson Controls
