CORK, Ireland, Feb. 1, 2019 /PRNewswire/ -- Johnson Controls
International plc (NYSE: JCI) today reported fiscal first quarter 2019 GAAP earnings per share ("EPS") from continuing
operations, including special items, of $0.12. Excluding these items, adjusted EPS from
continuing operations was $0.26, up 24% versus the prior year period (see attached footnotes for
non-GAAP reconciliation).
Sales of $5.5 billion increased 3% compared to the prior year. Excluding the impacts of
M&A and foreign currency, sales grew 6% organically.
GAAP earnings before interest and taxes ("EBIT") was $329 million and EBIT margin was 6.0%.
Adjusted EBIT was $400 million and adjusted EBIT margin was 7.3%, up 50 basis points over the prior
year. Excluding the impact of M&A and foreign currency, the underlying adjusted EBIT margin increased 60 basis
points.
George Oliver, chairman and CEO noted, "Fiscal 2019 is off to a great start, with solid results
in the first quarter. The investments we have made in R&D as well as expanding our global salesforce directly impacted our
results, with continued strength in organic top-line and order growth. While we continue to monitor the global macro-economic
environment, we remain committed to driving execution across the organization, leveraging our large installed base and service
offerings, and driving continued synergies and productivity initiatives. The sale of the Power Solutions business is progressing
well, and we are on track to close in fiscal Q3."
Income and EPS amounts attributable to Johnson Controls ordinary shareholders
($ 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 fiscal first quarter of 2018. The results of Power Solutions are reported as discontinued operations
in all periods presented.
Organic sales growth, organic EBITA growth, adjusted segment EBITA, adjusted EBIT, adjusted EPS from continuing operations and
adjusted free cash flow 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 to accompany the results can be found in the Investor
Relations section of Johnson Controls' website at http://investors.johnsoncontrols.com.
|
GAAP
|
GAAP
|
|
Adjusted
|
Adjusted
|
|
|
Q1 2018
|
Q1 2019
|
|
Q1 2018
|
Q1 2019
|
Change
|
|
Sales
|
$5,305
|
$5,464
|
|
$5,305
|
$5,464
|
+3%
|
|
Segment EBITA
|
656
|
583
|
|
559
|
590
|
+6%
|
|
EBIT
|
272
|
329
|
|
362
|
400
|
+10%
|
|
Net income (loss) from
continuing operations
|
(75)
|
107
|
|
200
|
243
|
+22%
|
|
Diluted EPS from continuing operations
|
($0.08)
|
$0.12
|
|
$0.21
|
$0.26
|
+24%
|
BUSINESS RESULTS
Building Solutions North America
|
GAAP
|
GAAP
|
|
Adjusted
|
Adjusted
|
|
|
Q1 2018
|
Q1 2019
|
|
Q1 2018
|
Q1 2019
|
Change
|
|
Sales
|
$2,012
|
$2,116
|
|
$2,012
|
$2,116
|
5%
|
|
Segment EBITA
|
$227
|
$250
|
|
$236
|
$253
|
7%
|
|
Segment EBITA margin %
|
11.3%
|
11.8%
|
|
11.7%
|
12.0%
|
30bps
|
Sales in the quarter of $2.1 billion, increased of 5% versus the prior year. Excluding
M&A and foreign currency, organic sales increased 6% versus the prior year driven by solid growth across HVAC & Controls,
Fire & Security and Solutions.
Orders in the quarter, excluding M&A and adjusted for foreign currency, increased 5% year-over-year. Backlog at the
end of the quarter of $5.4 billion increased 4% year-over-year, excluding M&A and adjusted for
foreign currency.
Adjusted segment EBITA was $253 million, up 7% versus the prior year. Adjusted segment EBITA
margin of 12.0% expanded 30 basis points versus the prior year as favorable volume leverage as well as cost synergies and
productivity savings, were partially offset by unfavorable mix and salesforce additions.
Building Solutions EMEA/LA (Europe, Middle East,
Africa/Latin America)
|
GAAP
|
GAAP
|
|
Adjusted
|
Adjusted
|
|
|
Q1 2018
|
Q1 2019
|
|
Q1 2018
|
Q1 2019
|
Change
|
|
Sales
|
$915
|
$907
|
|
$915
|
$907
|
(1%)
|
|
Segment EBITA
|
$69
|
$77
|
|
$71
|
$77
|
8%
|
|
Segment EBITA margin %
|
7.5%
|
8.5%
|
|
7.8%
|
8.5%
|
70bps
|
Sales in the quarter of $907 million declined 1% versus the prior year. Excluding M&A
and foreign currency, organic sales grew 4% versus the prior year driven by stronger service growth. Growth was positive across
most regions, led by strength in HVAC, Fire & Security and Industrial Refrigeration in Europe, and Fire & Security and Industrial Refrigeration in Latin America.
Orders in the quarter, excluding M&A and adjusted for foreign currency, increased 9% year-over-year. Backlog at the
end of the quarter of $1.6 billion increased 15% year-over-year, excluding M&A and adjusted for
foreign currency.
Adjusted segment EBITA was $77 million, up 8% versus the prior year. Adjusted segment EBITA
margin of 8.5% expanded 70 basis points over the prior year, including a 30 basis point headwind related to foreign
currency. Adjusting for foreign currency, the underlying margin improved 100 basis points driven by favorable volume and
mix as well as the benefit from cost synergies and productivity savings, partially offset by salesforce investments.
Building Solutions Asia Pacific
|
GAAP
|
GAAP
|
|
Adjusted
|
Adjusted
|
|
|
Q1 2018
|
Q1 2019
|
|
Q1 2018
|
Q1 2019
|
Change
|
|
Sales
|
$597
|
$613
|
|
$597
|
$613
|
3%
|
|
Segment EBITA
|
$74
|
$66
|
|
$74
|
$66
|
(11%)
|
|
Segment EBITA margin %
|
12.4%
|
10.8%
|
|
12.4%
|
10.8%
|
(160bps)
|
Sales in the quarter of $613 million increased 3% versus the prior year. Excluding M&A
and foreign currency, organic sales increased 6% versus the prior year driven primarily by high-single digit growth in project
installations.
Orders in the quarter, excluding M&A and adjusted for foreign currency, increased 9% year-over-year. Backlog at the
end of the quarter of $1.5 billion increased 12% year-over-year, excluding M&A and adjusted for
foreign currency.
Adjusted segment EBITA was $66 million, down 11% versus the prior year. Adjusted segment EBITA
margin of 10.8% declined 160 basis points over the prior year as favorable volume was more than offset by unfavorable mix,
salesforce additions and expected underlying margin pressure.
Global Products
|
GAAP
|
GAAP
|
|
Adjusted
|
Adjusted
|
|
|
Q1 2018
|
Q1 2019
|
|
Q1 2018
|
Q1 2019
|
Change
|
|
Sales
|
$1,781
|
$1,828
|
|
$1,781
|
$1,828
|
3%
|
|
Segment EBITA
|
$286
|
$190
|
|
$178
|
$194
|
9%
|
|
Segment EBITA margin %
|
16.1%
|
10.4%
|
|
10.0%
|
10.6%
|
60bps
|
Sales in the quarter of $1.8 billion increased 3% versus the prior year. Excluding M&A and
foreign currency, organic sales increased 7% versus the prior year with high-single digit growth in HVAC & Refrigeration
Equipment, low-double digit growth in Building Management Systems, and mid-single digit growth in Specialty
Products.
Adjusted segment EBITA was $194 million, up 9% versus the prior year. Adjusted segment EBITA
margin of 10.6% expanded 60 basis points over the prior year driven by favorable volume and mix, positive price/cost as well as
the benefit of cost synergies and productivity savings, partially offset by ongoing product and channel investments.
Corporate
|
GAAP
|
GAAP
|
|
Adjusted
|
Adjusted
|
|
|
Q1 2018
|
Q1 2019
|
|
Q1 2018
|
Q1 2019
|
Change
|
|
Corporate expense
|
($138)
|
($136)
|
|
($105)
|
($93)
|
(11%)
|
Adjusted Corporate expense was $93 million in the quarter, a decrease of 11% compared to the
prior year, driven primarily by continued cost synergies and productivity savings.
OTHER ITEMS
- On November 13, 2018, the Company announced an agreement to sell its Power Solutions business
for $13.2 billion. The transaction is expected to close no later than June
30, 2019, subject to customary closing conditions and regulatory approvals. The results of the Power Solutions business
are reported in discontinued operations for all periods presented.
- Cash used by operating activities from continuing operations was $0.1 billion and capital
expenditures were $0.2 billion in the quarter, resulting in a free cash outflow from continuing
operations of $0.2 billion. Adjusted free cash flow was also an outflow of $0.2 billion, which excludes net cash outflows of $0.1 billion primarily
related to integration costs.
- During the quarter, the Company repurchased approximately 14 million shares for $467
million.
FISCAL 2019 CONTINUING OPERATIONS GUIDANCE
The Company also announced fiscal 2019 guidance from continuing operations:
- Organic revenue growth in the mid-single digits.
- Incremental synergy and productivity savings of $200 million.
- Preliminary assumptions for use of Power Solutions sale proceeds results in $0.05
benefit.
- Effective tax rate of 13.5% versus 12.1% in prior year.
- Fiscal 2019 adjusted EPS before special items from continuing operations of $1.75 to
$1.85, representing a year-over-year increase of 10% to 16%.
- Adjusted free cash flow conversion of approximately 95%, excluding special items.
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 (including but not limited to the recently enacted Tax Cuts and Jobs Act), 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, changes to laws or policies governing foreign
trade, including increased tariffs or trade restrictions, automotive vehicle production levels, mix and schedules, energy and
commodity prices, the availability of raw materials and component products, currency rates and cancellation of or changes to
commercial arrangements, and with respect to the disposition of the Power Solutions business, the expected financial impact and
timing of the Power Solutions disposition, whether and when the required regulatory approvals for the Power Solutions disposition
will be obtained, the possibility that closing conditions for the Power Solutions disposition may not be satisfied or waived, and
whether the strategic benefits of the Power Solutions transaction can be achieved. 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 2018 fiscal year filed with the SEC on November 20, 2018, which is 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 net mark-to-market adjustments, transaction/integration costs, restructuring and
impairment costs, Scott Safety gain on sale, the impact of ceasing the depreciation/amortization expense for the Power Solutions
business as the business is held for sale and discrete tax items. Financial information regarding organic sales, adjusted segment
EBITA, adjusted organic segment EBITA, adjusted segment EBITA margin, adjusted free cash flow and adjusted free cash flow
conversion are also presented, which are non-GAAP performance measures. Adjusted segment EBITA excludes special items such as
transaction/integration costs and Scott Safety gain on sale 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 December 31,
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
Net sales
|
$ 5,464
|
|
|
$ 5,305
|
|
Cost of sales
|
3,739
|
|
|
3,607
|
|
Gross profit
|
1,725
|
|
|
1,698
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
(1,438)
|
|
|
(1,319)
|
|
Restructuring and impairment costs
|
-
|
|
|
(154)
|
|
Net financing charges
|
(85)
|
|
|
(102)
|
|
Equity income
|
42
|
|
|
47
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
244
|
|
|
170
|
|
|
|
|
|
|
|
Income tax provision
|
108
|
|
|
217
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
136
|
|
|
(47)
|
|
|
|
|
|
|
|
Income from discontinued operations, net of tax
|
263
|
|
|
318
|
|
|
|
|
|
|
|
Net income
|
399
|
|
|
271
|
|
|
|
|
|
|
|
Less: Income from continuing operations attributable to noncontrolling interests
|
29
|
|
|
28
|
|
|
|
|
|
|
|
Less: Income from discontinued operations attributable to noncontrolling interests
|
15
|
|
|
13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to JCI
|
$ 355
|
|
|
$ 230
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
$ 107
|
|
|
$ (75)
|
|
Income from discontinued operations
|
248
|
|
|
305
|
|
|
|
|
|
|
|
Net income attributable to JCI
|
$ 355
|
|
|
$ 230
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share from continuing operations
|
$ 0.12
|
|
|
$ (0.08)
|
|
Diluted earnings per share from discontinued operations
|
0.27
|
|
|
0.33
|
|
Diluted earnings per share *
|
$ 0.38
|
|
|
$ 0.25
|
|
|
|
|
|
|
|
Diluted weighted average shares
|
925.2
|
|
|
926.1
|
|
Shares outstanding at period end
|
912.7
|
|
|
926.1
|
|
|
|
|
|
|
|
* May not sum due to rounding.
|
|
JOHNSON CONTROLS INTERNATIONAL PLC
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
|
(in millions; unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
September 30,
|
|
|
2018
|
|
2018
|
|
ASSETS
|
|
|
|
|
|
Cash and cash equivalents
|
$ 292
|
|
$ 185
|
|
Accounts receivable - net
|
5,442
|
|
5,622
|
|
Inventories
|
2,027
|
|
1,819
|
|
Assets held for sale
|
3,042
|
|
3,015
|
|
Other current assets
|
1,152
|
|
1,182
|
|
Current assets
|
11,955
|
|
11,823
|
|
|
|
|
|
|
Property, plant and equipment - net
|
3,314
|
|
3,300
|
|
Goodwill
|
|
18,291
|
|
18,381
|
|
Other intangible assets - net
|
6,080
|
|
6,187
|
|
Investments in partially-owned affiliates
|
887
|
|
848
|
|
Noncurrent assets held for sale
|
5,159
|
|
5,188
|
|
Other noncurrent assets
|
2,330
|
|
3,070
|
|
Total assets
|
$ 48,016
|
|
$ 48,797
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
Short-term debt and current portion of long-term debt
|
$ 2,320
|
|
$ 1,307
|
|
Accounts payable and accrued expenses
|
4,141
|
|
4,428
|
|
Liabilities held for sale
|
1,636
|
|
1,791
|
|
Other current liabilities
|
3,556
|
|
3,724
|
|
Current liabilities
|
11,653
|
|
11,250
|
|
|
|
|
|
|
Long-term debt
|
9,588
|
|
9,623
|
|
Other noncurrent liabilities
|
5,167
|
|
5,259
|
|
Noncurrent liabilities held for sale
|
201
|
|
207
|
|
Shareholders' equity attributable to JCI
|
20,102
|
|
21,164
|
|
Noncontrolling interests
|
1,305
|
|
1,294
|
|
Total liabilities and equity
|
$ 48,016
|
|
$ 48,797
|
|
JOHNSON CONTROLS INTERNATIONAL PLC
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(in millions; unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|
|
|
|
2018
|
|
|
2017
|
|
Operating Activities
|
|
|
|
|
|
Net income (loss) attributable to JCI from continuing operations
|
$ 107
|
|
|
$ (75)
|
|
Income from continuing operations attributable to noncontrolling
interests
|
29
|
|
|
28
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from continuing operations
|
136
|
|
|
(47)
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income (loss) from continuing operations
to cash used by operating activities:
|
|
|
|
|
|
|
Depreciation and amortization
|
211
|
|
|
210
|
|
|
Pension and postretirement benefit income
|
(29)
|
|
|
(36)
|
|
|
Pension and postretirement contributions
|
(21)
|
|
|
(23)
|
|
|
Equity in earnings of partially-owned affiliates, net of dividends
received
|
(36)
|
|
|
(33)
|
|
|
Deferred income taxes
|
43
|
|
|
(80)
|
|
|
Non-cash restructuring and impairment costs
|
-
|
|
|
28
|
|
|
Gain on Scott Safety business divestiture
|
-
|
|
|
(114)
|
|
|
Other - net
|
28
|
|
|
27
|
|
|
Changes in assets and liabilities, excluding acquisitions and
divestitures:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
146
|
|
|
(10)
|
|
|
|
|
Inventories
|
(222)
|
|
|
(196)
|
|
|
|
|
Other assets
|
(63)
|
|
|
(137)
|
|
|
|
|
Restructuring reserves
|
(25)
|
|
|
96
|
|
|
|
|
Accounts payable and accrued liabilities
|
(226)
|
|
|
(259)
|
|
|
|
|
Accrued income taxes
|
(21)
|
|
|
441
|
|
|
|
|
|
Cash used by operating activities from continuing operations
|
(79)
|
|
|
(133)
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities
|
|
|
|
|
|
Capital expenditures
|
(153)
|
|
|
(114)
|
|
Acquisition of businesses, net of cash acquired
|
(13)
|
|
|
-
|
|
Business divestitures, net of cash divested
|
6
|
|
|
2,011
|
|
Other - net
|
24
|
|
|
(17)
|
|
|
|
|
|
Cash provided (used) by investing activities from continuing
operations
|
(136)
|
|
|
1,880
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
Increase (decrease) in short and long-term debt - net
|
1,014
|
|
|
(1,056)
|
|
Stock repurchases
|
(467)
|
|
|
(150)
|
|
Payment of cash dividends
|
(240)
|
|
|
(232)
|
|
Dividends paid to noncontrolling interests
|
(43)
|
|
|
-
|
|
Proceeds from the exercise of stock options
|
13
|
|
|
16
|
|
Employee equity-based compensation withholdings
|
(21)
|
|
|
(24)
|
|
Other - net
|
-
|
|
|
(4)
|
|
|
|
|
|
Cash provided (used) by financing activities from continuing
operations
|
256
|
|
|
(1,450)
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations
|
|
|
|
|
|
Net cash provided by operating activities
|
193
|
|
|
6
|
|
Net cash used by investing activities
|
(66)
|
|
|
(121)
|
|
Net cash provided (used) by financing activities
|
(11)
|
|
|
10
|
|
|
|
|
|
Net cash flows provided (used) by discontinued operations
|
116
|
|
|
(105)
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash, cash equivalents and restricted
cash
|
(43)
|
|
|
17
|
|
Changes in cash held for sale
|
(2)
|
|
|
10
|
|
Increase in cash, cash equivalents and restricted cash
|
$ 112
|
|
|
$ 219
|
|
FOOTNOTES
|
|
1. Financial Summary
|
|
|
The Company evaluates 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, restructuring and impairment costs, and the net mark-to-market adjustments related to restricted
asbestos investments and pension and postretirement plans. In the first quarter of fiscal 2019, the Company began
reporting the Power Solutions business as a discontinued operation, which required retrospective application to
previously reported financial information. As a result, the financial results shown below are for continuing operations
and exclude the Power Solutions business.
|
|
|
(in millions; unaudited)
|
|
Three Months Ended December 31,
|
|
|
2018
|
|
2017
|
|
|
Actual
|
|
Adjusted
Non-GAAP
|
|
Actual
|
|
Adjusted
Non-GAAP
|
|
Net sales
|
|
|
|
|
|
|
|
|
|
Building Solutions North America
|
|
$2,116
|
|
$ 2,116
|
|
$2,012
|
|
$ 2,012
|
|
Building Solutions EMEA/LA
|
|
907
|
|
907
|
|
915
|
|
915
|
|
Building Solutions Asia Pacific
|
|
613
|
|
613
|
|
597
|
|
597
|
|
Global Products
|
|
1,828
|
|
1,828
|
|
1,781
|
|
1,781
|
|
Net sales
|
|
$5,464
|
|
$ 5,464
|
|
$5,305
|
|
$ 5,305
|
|
|
|
|
|
|
|
|
|
|
Segment EBITA (1)
|
|
|
|
|
|
|
|
|
|
Building Solutions North America
|
|
$ 250
|
|
$ 253
|
|
$ 227
|
|
$ 236
|
|
Building Solutions EMEA/LA
|
|
77
|
|
77
|
|
69
|
|
71
|
|
Building Solutions Asia Pacific
|
|
66
|
|
66
|
|
74
|
|
74
|
|
Global Products
|
|
190
|
|
194
|
|
286
|
|
178
|
|
Segment
EBITA
|
|
583
|
|
590
|
|
656
|
|
559
|
|
Corporate expenses (2)
|
|
(136)
|
|
(93)
|
|
(138)
|
|
(105)
|
|
Amortization of intangible assets
|
|
(97)
|
|
(97)
|
|
(92)
|
|
(92)
|
|
Net mark-to-market adjustments (3)
|
|
(21)
|
|
-
|
|
-
|
|
-
|
|
Restructuring and impairment costs (4)
|
|
-
|
|
-
|
|
(154)
|
|
-
|
|
EBIT (5)
|
|
329
|
|
400
|
|
272
|
|
362
|
|
EBIT margin
|
|
6.0%
|
|
7.3%
|
|
5.1%
|
|
6.8%
|
|
Net financing charges
|
|
(85)
|
|
(85)
|
|
(102)
|
|
(102)
|
|
Income from continuing operations before income taxes
|
|
244
|
|
315
|
|
170
|
|
260
|
|
Income tax provision (6)
|
|
(108)
|
|
(43)
|
|
(217)
|
|
(32)
|
|
Income (loss) from continuing operations
|
|
136
|
|
272
|
|
(47)
|
|
228
|
|
Income from continuing operations attributable to noncontrolling interests
|
|
(29)
|
|
(29)
|
|
(28)
|
|
(28)
|
|
Net income (loss) from continuing operations attributable to JCI
|
|
$ 107
|
|
$ 243
|
|
$ (75)
|
|
$ 200
|
|
|
(1) The Company's press release contains financial information regarding
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 businesses. 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 December 31, 2018 and 2017
reconciliation of segment EBITA and segment EBITA margin as reported to adjusted segment EBITA and adjusted segment EBITA
margin (unaudited):
|
|
|
(in millions)
|
Building Solutions
North America
|
|
Building Solutions
EMEA/LA
|
|
Building Solutions
Asia Pacific
|
|
Global Products
|
|
Consolidated
JCI plc
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
Segment EBITA as reported
|
$ 250
|
|
$ 227
|
|
$ 77
|
|
$ 69
|
|
$ 66
|
|
$ 74
|
|
$ 190
|
|
$286
|
|
$583
|
|
$656
|
|
Segment EBITA margin as reported
|
11.8%
|
|
11.3%
|
|
8.5%
|
|
7.5%
|
|
10.8%
|
|
12.4%
|
|
10.4%
|
|
16.1%
|
|
10.7%
|
|
12.4%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusting items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Integration costs
|
3
|
|
9
|
|
-
|
|
2
|
|
-
|
|
-
|
|
4
|
|
6
|
|
7
|
|
17
|
|
Scott Safety gain on sale
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(114)
|
|
-
|
|
(114)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted segment EBITA
|
$ 253
|
|
$ 236
|
|
$ 77
|
|
$ 71
|
|
$ 66
|
|
$ 74
|
|
$ 194
|
|
$178
|
|
$590
|
|
$559
|
|
Adjusted segment EBITA margin
|
12.0%
|
|
11.7%
|
|
8.5%
|
|
7.8%
|
|
10.8%
|
|
12.4%
|
|
10.6%
|
|
10.0%
|
|
10.8%
|
|
10.5%
|
|
|
(2) Adjusted Corporate expenses for the three months ended December 31,
2018 excludes $41 million of integration costs and $2 million of transaction costs. Adjusted Corporate expenses for the
three months ended December 31, 2017 excludes $28 million of integration costs and $5 million of transaction
costs.
|
|
|
(3) On October 1, 2018, the Company adopted Accounting Standards Update
(ASU) No. 2016-01, "Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets
and Financial Liabilities." ASU No. 2016-01 amends certain aspects of recognition, measurement, presentation and
disclosure of financial instruments, including marketable securities. The new standard requires the mark-to-market of
marketable securities investments previously recorded within accumulated other comprehensive income on the statement of
financial position be recorded in the statement of income on a prospective basis beginning as of the adoption date. The
three months ended December 31, 2018 exclude the net mark-to-market adjustments on restricted investments of $21 million.
As these restricted investments do not relate to the underlying operating performance of its businesses, the Company's
definition of adjusted segment EBITA and adjusted EBIT excludes the mark-to-market adjustments effective October 1,
2018.
|
|
|
(4) Restructuring and impairment costs for the three months ended December
31, 2017 of $154 million are excluded from the adjusted non-GAAP results. The restructuring actions and impairment costs
related primarily to workforce reductions, plant closures and asset impairments in the Building Technologies &
Solutions business and at Corporate.
|
|
|
(5) Management defines earnings before interest and taxes (EBIT) as income
from continuing operations before net financing charges, income taxes and noncontrolling interests.
|
|
|
(6) Adjusted income tax provision for the three months ended December 31,
2018 excludes the tax provision for valuation allowance adjustments of $76 million as a result of changes in U.S. tax
law, partially offset by the tax benefits for integration costs of $6 million and net mark-to-market adjustments of $5
million. Adjusted income tax provision for the three months ended December 31, 2017 excludes the net tax provision
related to the U.S. Tax Reform legislation of $204 million, the Scott Safety gain on sale of $30 million and the impact
of the third quarter fiscal 2018 effective tax rate change of $6 million, partially offset by the tax benefits for tax
audit settlements of $25 million, restructuring and impairment costs of $23 million, integration costs of $6 million and
transaction costs of $1 million.
|
|
2. 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
costs, gain on sale of the Scott Safety business, net mark-to-market adjustments, restructuring and impairment costs,
impact of ceasing the depreciation / amortization expense for the Power Solutions business as the business is held for
sale, 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 adjusted
diluted earnings per share for the respective periods is shown below (unaudited):
|
|
|
Net Income Attributable
to JCI plc
|
|
Net Income Attributable to
JCI plc from
Continuing Operations
|
|
Three Months Ended
|
|
Three Months Ended
|
|
December 31,
|
|
December 31,
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share as reported for JCI plc
|
$0.38
|
|
$ 0.25
|
|
$ 0.12
|
|
$ (0.08)
|
|
|
|
|
|
|
|
|
|
Adjusting items:
|
|
|
|
|
|
|
|
|
Transaction costs
|
0.03
|
|
0.01
|
|
-
|
|
0.01
|
|
Integration costs
|
0.05
|
|
0.05
|
|
0.05
|
|
0.05
|
|
Related tax impact
|
(0.01)
|
|
(0.01)
|
|
(0.01)
|
|
(0.01)
|
|
Scott Safety gain on sale
|
-
|
|
(0.12)
|
|
-
|
|
(0.12)
|
|
Related tax impact
|
-
|
|
0.03
|
|
-
|
|
0.03
|
|
Net mark-to-market adjustments
|
0.02
|
|
-
|
|
0.02
|
|
-
|
|
Related tax impact
|
(0.01)
|
|
-
|
|
(0.01)
|
|
-
|
|
Restructuring and impairment costs
|
-
|
|
0.17
|
|
-
|
|
0.17
|
|
Related tax impact
|
-
|
|
(0.03)
|
|
-
|
|
(0.02)
|
|
Cease of Power Solutions depreciation / amortization expense
|
(0.03)
|
|
-
|
|
-
|
|
-
|
|
Related tax impact
|
0.01
|
|
-
|
|
-
|
|
-
|
|
Discrete tax items
|
0.16
|
|
0.20
|
|
0.08
|
|
0.20
|
|
|
|
|
|
|
|
|
|
Adjusted earnings per share for JCI plc*
|
$0.61
|
|
$ 0.54
|
|
$ 0.26
|
|
$ 0.21
|
|
|
|
|
|
|
|
|
|
* May not sum due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thefollowing table reconciles the denominators used to calculate basic and
diluted earnings per share for JCI plc (in millions; unaudited):
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
December 31,
|
|
|
|
|
|
2018
|
|
2017
|
|
|
|
|
|
Weighted average shares outstanding for JCI plc
|
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding
|
921.6
|
|
926.1
|
|
|
|
|
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
Stock options, unvested restricted stock and unvested performance share awards
|
3.6
|
|
-
|
|
|
|
|
|
Diluted weighted average shares outstanding
|
925.2
|
|
926.1
|
|
|
|
|
|
|
For the three months ended December 31, 2017, the total number of potential
dilutive shares due to stock options, unvested restricted stock and unvested performance share awards was 7.2 million.
However, these items were not included in the computation of diluted loss per share for the three months ended December
31, 2017, since to do so would decrease the loss per share for continuing operations. On an adjusted diluted outstanding
share basis, inclusion of the effect of dilutive securities results in diluted weighted average shares outstanding of
933.3 million for the three months ended December 31, 2017.
|
|
|
The Company has presented forward-looking statements regarding adjusted EPS
from continuing operations, organic net sales growth, organic adjusted EBITA growth, organic adjusted EBIT growth,
adjusted segment EBITA margin, adjusted EBIT margin and adjusted free cash flow conversion for the full fiscal year of
2019, which are non-GAAP financial measures. These non-GAAP financial measures are derived by excluding certain amounts,
expenses, income or cash flows from the corresponding financial measures determined in accordance with GAAP. The
determination of the amounts that are excluded from these non-GAAP financial measures are 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 and the effect of foreign
currency exchange fluctuations. Our fiscal 2019 outlook for organic net sales and adjusted EBITA and EBIT growth also
excludes the effect of acquisitions, divestitures and foreign currency. We are unable to present a quantitative
reconciliation of the aforementioned forward-looking non-GAAP financial measures to their most directly comparable
forward-looking GAAP financial measures because such information is not available and management cannot reliably predict
all of the necessary components of such GAAP measures without unreasonable effort or expense. The unavailable information
could have a significant impact on the Company's full year 2019 GAAP financial results.
|
|
3. Organic Growth Reconciliation
|
|
|
The components of the changes in net sales for the three months ended
December 31, 2018 versus the three months ended December 31, 2017, including organic growth, is shown below
(unaudited):
|
|
|
(in millions)
|
Net Sales for the Three
Months Ended
December 31, 2017
|
|
Base Year Adjustments -
Acquisitions and
Divestitures
|
|
Adjusted Base Net
Sales for the Three
Months Ended
December 31, 2017
|
|
Foreign Currency
|
|
Organic Growth
|
|
Net Sales for the
Three Months Ended
December 31, 2018
|
|
Building Solutions North America
|
$
2,012
|
|
$ -
|
|
-
|
|
$ 2,012
|
|
$ (8)
|
|
-
|
|
$112
|
|
6%
|
|
$2,116
|
|
5%
|
|
Building Solutions EMEA/LA
|
915
|
|
2
|
|
-
|
|
917
|
|
(43)
|
|
-5%
|
|
33
|
|
4%
|
|
907
|
|
-1%
|
|
Building Solutions Asia Pacific
|
597
|
|
-
|
|
-
|
|
597
|
|
(18)
|
|
-3%
|
|
34
|
|
6%
|
|
613
|
|
3%
|
|
Total field
|
3,524
|
|
2
|
|
-
|
|
3,526
|
|
(69)
|
|
-2%
|
|
179
|
|
5%
|
|
3,636
|
|
3%
|
|
Global Products
|
1,781
|
|
(49)
|
|
-3%
|
|
1,732
|
|
(31)
|
|
-2%
|
|
127
|
|
7%
|
|
1,828
|
|
6%
|
|
Total net sales
|
$
5,305
|
|
$ (47)
|
|
-1%
|
|
$ 5,258
|
|
$(100)
|
|
-2%
|
|
$306
|
|
6%
|
|
$5,464
|
|
4%
|
|
|
The components of the changes in segment EBITA and EBIT for the three
months ended December 31, 2018 versus the three months ended December 31, 2017, including organic growth, is shown below
(unaudited):
|
|
|
(in millions)
|
Adjusted Segment
EBITA / EBIT for the
Three Months Ended
December 31, 2017
|
|
Base Year Adjustments -
Acquisitions and
Divestitures
|
|
Adjusted Base Segment
EBITA / EBIT for the
Three Months Ended
December 31, 2017
|
|
Foreign Currency
|
|
Organic Growth
|
|
Adjusted Segment
EBITA / EBIT for
the Three
Months Ended
December 31, 2018
|
|
Building Solutions North America
|
$
236
|
|
$ -
|
|
-
|
|
$
236
|
|
$ (1)
|
|
-
|
|
$ 18
|
|
8%
|
|
$ 253
|
|
7%
|
|
Building Solutions EMEA/LA
|
71
|
|
1
|
|
1%
|
|
72
|
|
(7)
|
|
-10%
|
|
12
|
|
17%
|
|
77
|
|
7%
|
|
Building Solutions Asia Pacific
|
74
|
|
-
|
|
-
|
|
74
|
|
(1)
|
|
-1%
|
|
(7)
|
|
-9%
|
|
66
|
|
-11%
|
|
Total field
|
381
|
|
1
|
|
-
|
|
382
|
|
(9)
|
|
-2%
|
|
23
|
|
6%
|
|
396
|
|
4%
|
|
Global Products
|
178
|
|
(6)
|
|
-3%
|
|
172
|
|
(3)
|
|
-2%
|
|
25
|
|
15%
|
|
194
|
|
13%
|
|
Total adjusted segment EBITA
|
559
|
|
$ (5)
|
|
-1%
|
|
554
|
|
$ (12)
|
|
-2%
|
|
$ 48
|
|
9%
|
|
590
|
|
6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate expenses
|
(105)
|
|
|
|
|
|
(105)
|
|
|
|
|
|
|
|
|
|
(93)
|
|
11%
|
|
Amortization of intangible assets
|
(92)
|
|
|
|
|
|
(92)
|
|
|
|
|
|
|
|
|
|
(97)
|
|
-5%
|
|
Total adjusted EBIT
|
$
362
|
|
|
|
|
|
$
357
|
|
|
|
|
|
|
|
|
|
$ 400
|
|
12%
|
|
4. Adjusted Free Cash Flow Reconciliation
|
|
|
The Company's press release contains financial information regarding free
cash flow, adjusted free cash flow and adjusted free cash flow conversion, which are non-GAAP performance measures. Free
cash flow is defined as cash provided by operating activities less capital expenditures. Adjusted free cash flow excludes
special items, as included in the table below, because these cash flows are not considered to be directly related to its
underlying businesses. Adjusted free cash flow conversion is defined as adjusted free cash flow divided by adjusted net
income. Management believes these non-GAAP measures are useful to investors in understanding the strength of the Company
and its ability to generate cash.
|
|
|
The following is the three months ended December 31, 2018 and 2017
reconciliation of free cash flow, adjusted free cash flow and adjusted free cash flow conversion for continuing
operations (unaudited):
|
|
|
(in billions)
|
Three Months Ended
December 31, 2018
|
|
Three Months Ended
December 31, 2017
|
|
Cash used by operating activities from continuing operations
|
$
(0.1)
|
|
$
(0.1)
|
|
Capital expenditures
|
(0.2)
|
|
(0.1)
|
|
Reported free cash flow *
|
(0.2)
|
|
(0.2)
|
|
|
|
|
|
Adjusting items:
|
|
|
|
|
|
|
|
|
Transaction/integration costs
|
0.1
|
|
0.1
|
|
Nonrecurring tax refunds
|
-
|
|
(0.2)
|
|
Total adjusting items
|
0.1
|
|
(0.1)
|
|
Adjusted free cash flow *
|
$
(0.2)
|
|
$
(0.3)
|
|
|
|
|
|
Adjusted net income from continuing operations attributable to JCI
|
$
0.2
|
|
$
0.2
|
|
Adjusted free cash flow conversion
|
|
|
-100%
|
|
|
|
-150%
|
|
|
|
|
|
|
|
|
|
* May not sum due to rounding
|
|
5. Net Debt to Capitalization
|
|
|
The Company provides financial information regarding net debt as a
percentage of total capitalization, which is a non-GAAP performance measure. The Company believes the percentage of total
net debt to total capitalization is useful to understanding the Company's financial condition as it provides a review of
the extent to which the Company relies on external debt financing for its funding and is a measure of risk to its
shareholders. The following is the December 31, 2018 and September 30, 2018 calculation of net debt as a percentage of
total capitalization (unaudited):
|
|
|
(in millions)
|
December 31, 2018
|
|
September 30, 2018
|
|
Short-term debt and current portion of long-term debt
|
$ 2,320
|
|
$
1,307
|
|
Long-term debt
|
9,588
|
|
9,623
|
|
Total debt
|
11,908
|
|
10,930
|
|
Less: cash and cash equivalents
|
292
|
|
185
|
|
Total net debt
|
11,616
|
|
10,745
|
|
Shareholders' equity attributable to JCI
|
20,102
|
|
21,164
|
|
Total capitalization
|
$ 31,718
|
|
$
31,909
|
|
|
|
|
|
|
|
|
|
Total net debt as a % of total capitalization
|
36.6%
|
|
33.7%
|
|
6. Divestitures
|
|
|
On November 13, 2018, the Company entered into a definitive agreement to
sell its Power Solutions business to BCP Acquisitions LLC for approximately $13.2 billion. BCP Acquisitions LLC is a
newly-formed entity controlled by investment funds managed by Brookfield Capital Partners LLC. The transaction is
expected to close by June 30, 2019, subject to investment closing conditions and required regulatory approvals. Net cash
proceeds are expected to be $11.4 billion after tax and transaction-related expenses.
|
|
|
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. The transaction closed on October
4, 2017. Net cash proceeds from the transaction approximated $1.9 billion and the Company recorded a net gain of
$114 million ($84 million after tax). 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.
|
|
|
7. Income Taxes
|
|
|
The Company's effective tax rate from continuing operations before
consideration of transaction/integration costs, gain on sale of the Scott Safety business, net mark-to-market
adjustments, restructuring and impairment costs, and discrete tax items for the three months ending December 31, 2018 and
2017 is approximately 13.5% and 12.1%, respectively.
|
View original content:http://www.prnewswire.com/news-releases/johnson-controls-reports-strong-organic-revenue-and-earnings-growth-in-fiscal-q1-with-continued-momentum-in-orders-and-backlog-fiscal-2019-guidance-updated-to-reflect-the-announced-sale-of-power-solutions-300788066.html
SOURCE Johnson Controls