Johnson Controls Reports Strong Revenue and EPS Growth in Q3; Updates FY23 Guidance

Share

    • Q3 reported sales +8% versus prior year; +9% organically
    • Q3 GAAP EPS of $1.53; Adjusted EPS of $1.03, up 21% versus prior year
    • Q3 Orders +8% organically year-over year
    • Record backlog of $12.0 billion, increased 8% organically year-over-year
    • Initiates fiscal Q4 and updates fiscal 2023 full year guidance

    CORK, Ireland, Aug. 2, 2023 /PRNewswire/ -- Johnson Controls International plc (NYSE: JCI), a global leader for smart, healthy and sustainable buildings, today reported fiscal third quarter 2023 GAAP earnings per share ("EPS") from continuing operations of $1.53. Excluding special items, adjusted EPS from continuing operations was $1.03, up 21% versus the prior year period (see attached footnotes for non-GAAP reconciliation).

    Sales in the quarter of $7.1 billion increased 8% compared to the prior year on an as reported basis and grew 9% organically. GAAP net income from continuing operations was $1.05 billion. Adjusted net income from continuing operations of $706 million was up 19% versus the prior year. Earnings before interest and taxes ("EBIT") was $873 million and EBIT margin was 12.2%. Adjusted EBIT was $981 million and adjusted EBIT margin was 13.8%, improving 160 basis points versus the prior year.

    "Johnson Controls delivered strong third quarter results led by double-digit growth in sales and orders for our Service business," said George Oliver, chairman and CEO. "We remain confident in our longer cycle Building Solutions segments supported by our healthy order pipeline and resilient backlog. Our leading technologies position us well in making buildings smarter, healthier, and more sustainable."

    "Our third quarter results met the high end of our guidance as we delivered robust margin expansion and strong adjusted EPS growth," said Olivier Leonetti, chief financial officer. "We have made great progress in improving our margins this fiscal year and we believe there remains runway for further margin expansion in fiscal 2024 and beyond."

    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 third quarter of 2022.

    Organic sales growth, adjusted sales, total segment EBITA, adjusted segment EBITA, adjusted corporate expense, EBIT, adjusted EBIT, adjusted net income from continuing operations, adjusted EPS from continuing operations, cash provided by operating activities from continuing operations, excluding JC Capital, and free cash flow are non-GAAP financial measures. For a reconciliation of non-GAAP measures and detail of the special items, refer to the attached footnotes.

    This press release includes forward-looking statements regarding organic revenue growth, adjusted segment EBITA margin improvement and adjusted EPS, which are non-GAAP financial measures. These non-GAAP financial measures are derived by excluding certain amounts from the corresponding financial measures determined in accordance with GAAP. The determination of the amounts excluded 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 and the high variability of certain amounts, such as mark-to-market adjustments. Organic revenue growth 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 the necessary components of such GAAP measures without unreasonable effort or expense. The unavailable information could have a significant impact on the Company's fiscal 2023 fourth quarter and full year GAAP financial results.

    A slide presentation to accompany the results can be found in the Investor Relations section of Johnson Controls' website at http://investors.johnsoncontrols.com.

     


    Fiscal Q3


    GAAP

    Adjusted


    2022

    2023

    2022

    2023

    Sales

    $6,614

    $7,133

    $6,614

    $7,133

    Segment EBITA

    998

    1,170

    998

    1,170

    EBIT

    553

    873

    809

    981

    Net income from continuing operations

    379

    1,049

    594

    706






    Diluted EPS from continuing operations

    $0.55

    $1.53

    $0.85

    $1.03

     

    SEGMENT RESULTS

    Building Solutions North America 


    Fiscal Q3


    GAAP

    Adjusted


    2022

    2023

    2022

    2023

    Sales

    $2,426

    $2,665

    $2,426

    $2,665

    Segment EBITA

    260

    385

    260

    385

    Segment EBITA Margin %

    10.7 %

    14.4 %

    10.7 %

    14.4 %

    Sales in the quarter of $2.7 billion increased 10% versus the prior year. Organic sales increased 10% over the prior year with strong growth in both Service and Install, led by low-teens digit growth in HVAC & Controls and high single-digit growth in Fire & Security.

    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 $8.0 billion increased 11% compared to the prior year, excluding M&A and adjusted for foreign currency.

    Segment EBITA was $385 million, up 48% versus the prior year. Segment EBITA margin of 14.4% expanded 370 basis points versus the prior year led by higher margin backlog conversion, ongoing productivity benefits and strong growth in Services.

     Building Solutions EMEA/LA (Europe, Middle East, Africa/Latin America)


    Fiscal Q3


    GAAP

    Adjusted


    2022

    2023

    2022

    2023

    Sales

    $952

    $1,045

    $952

    $1,045

    Segment EBITA

    83

    90

    83

    90

    Segment EBITA Margin %

    8.7 %

    8.6 %

    8.7 %

    8.6 %

     

    Sales in the quarter of $1.0 billion increased 10% versus the prior year. Organic sales grew 9% versus the prior year, with mid-teens growth in Service and high single-digit growth in HVAC & Controls and Fire & Security. By region, Europe and Latin America experienced strong organic growth, while growth in the Middle East was more modest.

    Orders in the quarter, excluding M&A and adjusted for foreign currency, increased 10% year-over-year. Backlog at the end of the quarter of $2.3 billion increased 6% year-over-year, excluding M&A and adjusted for foreign currency.

    Segment EBITA was $90 million, an increase of 8% versus the prior year. Segment EBITA margin of 8.6% declined 10 basis points versus the prior year and showed strong sequential improvement as higher margin backlog conversion and productivity improved.

    Building Solutions Asia Pacific


    Fiscal Q3


    GAAP

    Adjusted


    2022

    2023

    2022

    2023

    Sales

    $665

    $736

    $665

    $736

    Segment EBITA

    85

    102

    85

    102

    Segment EBITA Margin %

    12.8 %

    13.9 %

    12.8 %

    13.9 %

     

    Sales in the quarter of $736 million increased 11% versus the prior year. Sales increased 16% organically versus the prior year, with high-teen growth in Service and continued momentum in HVAC & Controls. Organic Sales in China grew greater than 25%, with strong double-digit growth in the Service and Install businesses, as China rebounded from Covid-19 shutdowns in the prior year.

    Orders in the quarter, excluding M&A and adjusted for foreign currency, increased 14% year-over-year. Backlog at the end of the quarter of $1.7 billion increased 2% year-over-year, excluding M&A and adjusted for foreign currency.

    Segment EBITA was $102 million, up 20% versus the prior year. Segment EBITA margin of 13.9% expanded 110 basis points versus the prior year led by strong Service performance, higher margin backlog conversion, and productivity.

    Global Products


    Fiscal Q3


    GAAP

    Adjusted


    2022

    2023

    2022

    2023

    Sales

    $2,571

    $2,687

    $2,571

    $2,687

    Segment EBITA

    570

    593

    570

    593

    Segment EBITA Margin %

    22.2 %

    22.1 %

    22.2 %

    22.1 %

     

    Sales in the quarter of $2.7 billion increased 5% versus the prior year. Organic sales grew 6% versus the prior year driven by growth in Applied, Fire Detection, Industrial Refrigeration, and Commercial Ducted HVAC products.

    Segment EBITA was $593 million, up 4% versus the prior year. Segment EBITA margin of 22.1% declined 10 basis points versus the prior year against a tough comparison and further Residential weakness.

    Corporate


    Fiscal Q3


    GAAP

    Adjusted


    2022

    2023

    2022

    2023

    Corporate Expense

    ($96)

    ($122)

    ($87)

    ($78)

     

    Corporate expense was $122 million in the quarter, an increase of 27% compared to the prior year. Adjusted Corporate expense excludes transaction/separation costs in both Q3 2022 and Q3 2023.

    OTHER Q3 ITEMS

    • Cash provided by operating activities from continuing operations was $813 million, while cash provided by operating activities from continuing operations, excluding JC Capital, was $852 million. Capital expenditures were $111 million, resulting in a free cash flow from continuing operations of $741 million.
    • The Company repurchased 6.0 million shares for approximately $366 million. Year-to-date through June the Company repurchased 10.3 million shares for approximately $613 million.
    • The Company recorded net pre-tax mark-to-market gains of $17 million related primarily to the remeasurement of the Company's pension and postretirement benefit plans and restricted asbestos investments.
    • The Company recorded pre-tax restructuring and impairment costs of $81 millionThe Company recorded a discrete period net tax benefit of $438 million resulting from tax audit resolutions, statute expirations and remeasurement of certain tax-related matters.
    • The Company issued €800 million senior notes due 2035.

     

    FOURTH QUARTER GUIDANCE

    The Company initiated fiscal 2023 fourth quarter guidance:

    • Organic revenue growth of ~+4% year-over-year
    • Adjusted segment EBITA margin improvement of ~+60 basis points year-over-year
    • Adjusted EPS before special items of ~$1.10; representing ~11% growth year-over-year

    FULL YEAR GUIDANCE

    The Company updated its fiscal 2023 full year EPS guidance:

    • Organic revenue growth ~+HSD year-over year (previously guided at ~+10% growth)
    • Adjusted segment EBITA margin improvement of ~+110 basis points, year-over-year (previously guided to 100 to 120 basis point improvement)
    • Adjusted EPS before special items of ~$3.55; representing ~18% growth year-over-year (previously guided to $3.50 to $3.60)

    CONFERENCE CALL & WEBCAST INFO

    Johnson Controls will host a conference call to discuss this quarter's results at 8:30 a.m. ET today, which can be accessed by dialing 844-763-8274 (in the United States) or +1-412-717-9224 (outside the United States), or via webcast. A slide presentation will accompany the prepared remarks and has been posted on the investor relations section of the Johnson Controls website at https://investors.johnsoncontrols.com/news-and-events/events-and-presentations. A replay will be made available approximately two hours following the conclusion of the conference call.

    About Johnson Controls

    At Johnson Controls (NYSE:JCI), we transform the environments where people live, work, learn and play. As the global leader in smart, healthy and sustainable buildings, our mission is to reimagine the performance of buildings to serve people, places and the planet.

    Building on a proud history of nearly 140 years of innovation, we deliver the blueprint of the future for industries such as healthcare, schools, data centers, airports, stadiums, manufacturing and beyond through OpenBlue, our comprehensive digital offering.

    Today, with a global team of 100,000 experts in more than 150 countries, Johnson Controls offers the world`s largest portfolio of building technology and software as well as service solutions from some of the most trusted names in the industry.

    Visit www.johnsoncontrols.com for more information and follow @Johnson Controls on social platforms.

    JOHNSON CONTROLS CONTACTS:




    INVESTOR CONTACTS:

    MEDIA CONTACT:



    Jim Lucas

    Danielle Canzanella

    Direct: +1 651.391.3182

    Direct: +1 203.499.8297

    Email: jim.lucas@jci.com 

    Email: danielle.canzanella@jci.com 



    Michael Gates


    Direct: +1 414.524.5785


    Email: michael.j.gates@jci.com


     

    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, debt levels and market outlook 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 its control, that could cause its actual results to differ materially from those expressed or implied by such forward-looking statements, including, among others, risks related to: Johnson Controls ability to manage general economic, business and capital market conditions, including recessions and other economic downturns, the ability to manage macroeconomic and geopolitical volatility, including global price inflation, shortages impacting the availability of raw materials and component products and the conflict between Russia and Ukraine; the ability to develop or acquire new products and technologies that achieve market acceptance and meet applicable quality and regulatory requirements; the ability to innovate and adapt to emerging technologies, ideas and trends in the marketplace; the strength of the U.S. or other economies; fluctuations in currency exchange rates; changes or uncertainty in laws, regulations, rates, policies or interpretations that impact Johnson Controls business operations or tax status; changes to laws or policies governing foreign trade, including economic sanctions, increased tariffs or trade restrictions; maintaining the capacity, reliability and security of Johnson Controls enterprise information technology infrastructure; the ability to manage the lifecycle cybersecurity risk in the development, deployment and operation of Johnson Controls digital platforms and services; the outcome of litigation and governmental proceedings; the risk of infringement or expiration of intellectual property rights; Johnson Controls ability to manage the impacts of natural disasters, climate change, pandemics and outbreaks of contagious diseases and other adverse public health developments, such as the COVID-19 pandemic; the ability of Johnson Controls to drive organizational improvement; any delay or inability of Johnson Controls to realize the expected benefits and synergies of recent portfolio transactions; the ability to hire and retain senior management and other key personnel; the tax treatment of recent portfolio transactions; significant transaction costs and/or unknown liabilities associated with such transactions; labor shortages, work stoppages, union negotiations, labor disputes and other matters associated with the labor force; and the 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 2022 fiscal year filed with the SEC on November 15, 2022, which is available at www.sec.gov and www.johnsoncontrols.com under the "Investors" tab. The description of certain of these risks is supplemented in Item 1A of Part II of Johnson Controls subsequently filed Quarterly Reports on Form 10-Q. 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
    This press release contains financial information regarding adjusted earnings per share, which is a non-GAAP performance measure. The adjusting items include restructuring and impairment costs, net mark-to-market adjustments, Silent-Aire other nonrecurring items, certain transaction/separation costs, Silent-Aire earn-out adjustment, charges attributable to the suspension of operations in Russia, warehouse fire loss, and discrete tax items. Financial information regarding organic sales growth, adjusted sales, EBIT, EBIT margin, adjusted EBIT, adjusted EBIT margin, total segment EBITA, adjusted segment EBITA, adjusted segment EBITA margin, adjusted Corporate expense, cash provided by operating activities from continuing operations, excluding JC Capital, free cash flow, free cash flow conversion and adjusted net income from continuing operations are also presented, which are non-GAAP performance measures. 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 Johnson Controls. 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. For further information on the calculation of the non-GAAP measures and a reconciliation of these non-GAAP measures, refer to the attached footnotes.

     

    JOHNSON CONTROLS INTERNATIONAL PLC







    CONDENSED CONSOLIDATED STATEMENTS OF INCOME

    (in millions, except per share data; unaudited)















    Three Months Ended June 30, 



    2023



    2022







    Net sales

    $                 7,133



    $                 6,614

    Cost of sales

    4,702



    4,414


    Gross profit

    2,431



    2,200







    Selling, general and administrative expenses

    (1,555)



    (1,589)

    Restructuring and impairment costs

    (81)



    (121)

    Net financing charges

    (80)



    (49)

    Equity income

    78



    63







    Income before income taxes

    793



    504







    Income tax provision (benefit)

    (329)



    61







    Net income

    1,122



    443







    Income attributable to noncontrolling interests

    73



    64







    Net income attributable to JCI

    $                 1,049



    $                    379







    Diluted earnings per share

    $                   1.53



    $                   0.55







    Diluted weighted average shares

    686.2



    694.9

    Shares outstanding at period end

    680.3



    688.8

     

    JOHNSON CONTROLS INTERNATIONAL PLC







    CONDENSED CONSOLIDATED STATEMENTS OF INCOME

    (in millions, except per share data; unaudited)















    Nine Months Ended June 30, 



    2023



    2022







    Net sales

    $               19,887



    $               18,574

    Cost of sales

    13,124



    12,526


    Gross profit

    6,763



    6,048







    Selling, general and administrative expenses

    (4,705)



    (4,412)

    Restructuring and impairment costs

    (844)



    (554)

    Net financing charges

    (218)



    (153)

    Equity income

    190



    175







    Income before income taxes

    1,186



    1,104







    Income tax provision (benefit)

    (266)



    190







    Net income

    1,452



    914







    Income attributable to noncontrolling interests

    152



    143







    Net income attributable to JCI

    $                 1,300



    $                    771







    Diluted earnings per share

    $                   1.89



    $                   1.10







    Diluted weighted average shares

    688.8



    702.4

    Shares outstanding at period end

    680.3



    688.8

     

    JOHNSON CONTROLS INTERNATIONAL PLC








    CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION


    (in millions; unaudited)
















    June 30,


    September 30,




    2023


    2022


    ASSETS






    Cash and cash equivalents

    $            1,057


    $              2,031


    Accounts receivable - net

    6,540


    5,727


    Inventories


    3,092


    2,665


    Other current assets

    1,317


    1,262



    Current assets

    12,006


    11,685








    Property, plant and equipment - net

    3,187


    3,131


    Goodwill


    17,644


    17,350


    Other intangible assets - net

    4,831


    5,155


    Investments in partially-owned affiliates

    988


    963


    Other noncurrent assets

    4,124


    3,874



    Total assets

    $          42,780


    $            42,158








    LIABILITIES AND EQUITY





    Short-term debt and current portion of long-term debt

    $            1,267


    $              1,534


    Accounts payable and accrued expenses

    5,250


    5,371


    Other current liabilities

    4,611


    4,334



    Current liabilities

    11,128


    11,239








    Long-term debt


    8,497


    7,426


    Other noncurrent liabilities

    5,692


    6,091


    Shareholders' equity attributable to JCI

    16,324


    16,268


    Noncontrolling interests

    1,139


    1,134



    Total liabilities and equity

    $          42,780


    $            42,158

     

    JOHNSON CONTROLS INTERNATIONAL PLC











    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

    (in millions; unaudited)



























    Three Months Ended June 30,







    2023



    2022

    Operating Activities





    Net income attributable to JCI

    $              1,049



    $                 379

    Income attributable to noncontrolling interests

    73



    64











    Net income


    1,122



    443











    Adjustments to reconcile net income to cash provided (used) by operating activities:







    Depreciation and amortization

    212



    201



    Pension and postretirement benefit expense (income)

    (20)



    59



    Pension and postretirement contributions

    (12)



    (7)



    Equity in earnings of partially-owned affiliates, net of dividends received

    28



    (45)



    Deferred income taxes

    (102)



    (144)



    Non-cash restructuring and impairment costs

    10



    69



    Other - net

    14



    39



    Changes in assets and liabilities, excluding acquisitions and divestitures:









    Accounts receivable

    (307)



    (331)





    Inventories

    110



    (142)





    Other assets

    (45)



    (70)





    Restructuring reserves

    50



    17





    Accounts payable and accrued liabilities

    28



    299





    Accrued income taxes

    (275)



    99






    Cash provided by operating activities from continuing operations

    813



    487











    Investing Activities





    Capital expenditures

    (111)



    (170)

    Acquisition of businesses, net of cash acquired

    (171)



    (112)

    Other - net


    20



    26






    Cash used by investing activities from continuing operations

    (262)



    (256)











    Financing Activities





    Increase (decrease) in short and long-term debt - net

    (681)



    175

    Stock repurchases and retirements

    (366)



    (392)

    Payment of cash dividends

    (248)



    (244)

    Dividends paid to noncontrolling interests

    (77)



    (3)

    Other - net


    (1)



    49






    Cash used by financing activities from continuing operations

    (1,373)



    (415)











    Effect of exchange rate changes on cash, cash equivalents and restricted cash

    (75)



    (95)

    Decrease in cash, cash equivalents and restricted cash

    $                (897)



    $                (279)











     

    JOHNSON CONTROLS INTERNATIONAL PLC











    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

    (in millions; unaudited)



























    Nine Months Ended June 30,







    2023



    2022

    Operating Activities





    Net income attributable to JCI

    $              1,300



    $                 771

    Income attributable to noncontrolling interests

    152



    143











    Net income


    1,452



    914











    Adjustments to reconcile net income to cash provided (used) by operating activities:







    Depreciation and amortization

    621



    633



    Pension and postretirement benefit expense (income)

    (23)



    8



    Pension and postretirement contributions

    (38)



    (83)



    Equity in earnings of partially-owned affiliates, net of dividends received

    (27)



    (25)



    Deferred income taxes

    (270)



    (241)



    Non-cash restructuring and impairment costs

    701



    430



    Other - net

    (12)



    32



    Changes in assets and liabilities, excluding acquisitions and divestitures:









    Accounts receivable

    (667)



    (637)





    Inventories

    (383)



    (761)





    Other assets

    (214)



    (276)





    Restructuring reserves

    33



    (2)





    Accounts payable and accrued liabilities

    (127)



    788





    Accrued income taxes

    (215)



    31






    Cash provided by operating activities from continuing operations

    831



    811











    Investing Activities





    Capital expenditures

    (366)



    (430)

    Acquisition of businesses, net of cash acquired

    (260)



    (236)

    Other - net


    50



    78






    Cash used by investing activities from continuing operations

    (576)



    (588)











    Financing Activities





    Increase in short and long-term debt - net

    387



    2,234

    Stock repurchases and retirements

    (613)



    (1,427)

    Payment of cash dividends

    (729)



    (674)

    Dividends paid to noncontrolling interests

    (149)



    (121)

    Other - net


    (7)



    17






    Cash provided (used) by financing activities from continuing operations

    (1,111)



    29





















    Discontinued Operations - Cash used by operating activities

    -



    (4)

    Effect of exchange rate changes on cash, cash equivalents and restricted cash

    (67)



    (49)

    Increase (decrease) in cash, cash equivalents and restricted cash

    $                (923)



    $                 199











     

     

     



































    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 before income taxes and noncontrolling interests, excluding general corporate expenses, intangible asset amortization, net mark-to-market adjustments related to restricted asbestos investments and pension and postretirement plans, restructuring and impairment costs and net financing charges. 





































    (in millions; unaudited)



    Three Months Ended June 30,


    Nine Months Ended June 30,




















    2023


    2022


    2023


    2022




















    Actual


    Adjusted
    Non-GAAP


    Actual


    Adjusted
    Non-GAAP


    Actual


    Adjusted
    Non-GAAP


    Actual


    Adjusted
    Non-GAAP

















    Segment EBITA (1)


































    Building Solutions North America



    $         385


    $            385


    $         260


    $          260


    $            967


    $          967


    $         745


    $          745

















    Building Solutions EMEA/LA



    90


    90


    83


    83


    234


    234


    266


    277

















    Building Solutions Asia Pacific



    102


    102


    85


    85


    249


    249


    227


    227

















    Global Products



    593


    593


    570


    570


    1,463


    1,473


    1,283


    1,240

















                   Segment EBITA



    1,170


    1,170


    998


    998


    2,913


    2,923


    2,521


    2,489

















    Corporate expenses (2)



    (122)


    (78)


    (96)


    (87)


    (362)


    (261)


    (226)


    (217)

















    Amortization of intangible assets (3)



    (111)


    (111)


    (102)


    (102)


    (319)


    (319)


    (326)


    (313)

















    Net mark-to-market gains (losses) (4)



    17


    -


    (126)


    -


    16


    -


    (158)


    -

















    Restructuring and impairment costs (5)



    (81)


    -


    (121)


    -


    (844)


    -


    (554)


    -

















                   EBIT (6)



    873


    981


    553


    809


    1,404


    2,343


    1,257


    1,959

















                   EBIT margin (6)



    12.2 %


    13.8 %


    8.4 %


    12.2 %


    7.1 %


    11.8 %


    6.8 %


    10.5 %

















    Net financing charges



    (80)


    (80)


    (49)


    (49)


    (218)


    (218)


    (153)


    (153)

















    Income before income taxes



    793


    901


    504


    760


    1,186


    2,125


    1,104


    1,806

















    Income tax benefit (provision) (7)



    329


    (122)


    (61)


    (102)


    266


    (287)


    (190)


    (243)

















    Net income



    1,122


    779


    443


    658


    1,452


    1,838


    914


    1,563

















    Income attributable to noncontrolling interests (8)



    (73)


    (73)


    (64)


    (64)


    (152)


    (152)


    (143)


    (148)

















    Net income attributable to JCI



    $ 1,049


    $           706


    $    379


    $        594


    $   1,300


    $      1,686


    $     771


    $   1,415



















































    (1) The Company's press release contains financial information regarding total segment EBITA, adjusted segment EBITA and adjusted segment EBITA margins, which are non-GAAP performance measures. The Company's definition of adjusted segment EBITA excludes other non-recurring items that 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. 



    A reconciliation of segment EBITA to net income is shown earlier within this footnote. For the three months ended June 30, 2023 and 2022, there were no items excluded from the calculation of adjusted segment EBITA. The following is the nine months ended June 30, 2023 and 2022 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 


     Total Building
    Solutions 


     Global Products 


     Consolidated
    JCI plc 












    2023


    2022


    2023


    2022


    2023


    2022


    2023


    2022


    2023


    2022


    2023


    2022











    Segment EBITA as reported

    $    967


    $    745


    $         234


    $    266


    $       249


    $      227


    $    1,450


    $  1,238


    $    1,463


    $ 1,283


    $ 2,913


    $ 2,521











    Segment EBITA margin as reported (9)

    12.8 %


    10.9 %


    7.7 %


    9.3 %


    12.2 %


    11.6 %


    11.5 %


    10.6 %


    20.2 %


    18.5 %


    14.6 %


    13.6 %













































    Adjusting items:


































    Silent-Aire earn-out adjustment

    -


    -


    -


    -


    -


    -


    -


    -


    (30)


    (43)


    (30)


    (43)











    Warehouse fire loss

    -


    -


    -


    -


    -


    -


    -


    -


    40


    -


    40


    -











    Charges attributable to the suspension of operations in Russia

    -


    -


    -


    11


    -


    -


    -


    11


    -


    -


    -


    11













































    Adjusted segment EBITA

    $    967


    $    745


    $         234


    $    277


    $       249


    $      227


    $     1,450


    $  1,249


    $    1,473


    $1,240


    $ 2,923


    $ 2,489











    Adjusted segment EBITA margin (9)

    12.8 %


    10.9 %


    7.7 %


    9.7 %


    12.2 %


    11.6 %


    11.5 %


    10.7 %


    20.4 %


    17.9 %


    14.7 %


    13.4 %













































    (2) Adjusted Corporate expenses for the three and nine months ended June 30, 2023 excludes certain transaction/separation costs of $44 million and $101 million, respectively. Adjusted Corporate expenses for the three and nine months ended June 30, 2022 excludes $9 million of transaction/separation costs.



    (3) Adjusted amortization of intangible assets for the nine months ended June 30, 2022 excludes nonrecurring intangible asset amortization related to Silent-Aire purchase accounting of $13 million. 



    (4) Adjusted results for the three and nine months ended June 30, 2023 exclude net mark-to-market gains on restricted asbestos investments and pension and postretirement plans of $17 million and $16 million, respectively. The three and nine months ended June 30, 2022 exclude net mark-to-market losses on restricted asbestos investments and pension and postretirement plans of $126 million and $158 million, respectively. 



    (5) Adjusted results for the three and nine months ended June 30, 2023 exclude restructuring and impairment costs of $81 million and $844 million, respectively. The restructuring actions and impairment costs for the three and nine months ended June 30, 2023 are related primarily to workforce reductions, impairment of goodwill attributable to the Company's Silent-Aire reporting unit, impairment of assets associated with businesses previously classified as held for sale and other asset impairments. Adjusted results for the three and nine months ended June 30, 2022 exclude restructuring and impairment costs of $121 million and $554 million, respectively. The restructuring actions and impairment costs for the three and nine months ended June 30, 2022 are related primarily to the impairment of assets associated with a business classified or previously classified as held for sale, workforce reductions and other asset impairments.



    (6) Management defines earnings before interest and taxes (EBIT) as income before net financing charges, income taxes and noncontrolling interests. EBIT margin is defined as EBIT divided by net sales. EBIT and EBIT margin are non-GAAP performance measures. Management believes these non-GAAP measures are useful to investors in understanding the ongoing operations and business trends of the Company. A reconciliation of EBIT to net income is shown earlier within this footnote.



    (7) Adjusted income tax provision for the three months ended June 30, 2023 excludes net tax benefits related to adjustments to reserves for uncertain tax positions of $438 million and the net tax effect of other pre-tax adjusting items of $13 million. Adjusted income tax provision for the nine months ended June 30, 2023 excludes net tax benefits related to adjustments to reserves for uncertain tax positions of $438 million and the net tax effect of other pre-tax adjusting items of $115 million. Adjusted income tax provision for the three and nine months ended June 30, 2022 excludes the net tax benefit of pre-tax adjusting items of $41 million and $53 million, respectively.



    (8) Adjusted income from continuing operations attributable to noncontrolling interests for the nine months ended June 30, 2022 excludes $5 million impact from restructuring and impairment costs.



    (9) Segment EBITA margin is defined as segment EBITA divided by segment net sales, as disclosed in the Company's press release.





































    The Company's press release and earnings presentation include forward-looking statements regarding organic revenue growth, adjusted segment EBITA margin improvement, free cash flow and adjusted EPS, which are non-GAAP financial measures. These non-GAAP financial measures are derived by excluding certain amounts from the corresponding financial measures determined in accordance with GAAP. The determination of the amounts excluded 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 and the high variability of certain amounts, such as mark-to-market adjustments. Organic revenue growth 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 the necessary components of such GAAP measures without unreasonable effort or expense. The unavailable information could have a significant impact on the Company's fiscal 2023 fourth quarter and full year GAAP financial results. 




































     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 shown in the table below are excluded because these items are not considered to be directly related to the underlying operating performance of the Company. Management believes this non-GAAP measure is 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 




























    Three Months Ended


    Nine Months Ended




























    June 30,


    June 30,




























    2023


    2022


    2023


    2022





























































    Earnings per share as reported for JCI plc

    $      1.53


    $        0.55


    $           1.89


    $   1.10





























































    Adjusting items:


































      Net mark-to-market adjustments

    (0.02)


    0.18


    (0.02)


    0.22



























      Related tax impact

    0.01


    (0.05)


    -


    (0.06)



























      Restructuring and impairment costs

    0.12


    0.17


    1.23


    0.79



























      Related tax impact

    (0.02)


    (0.02)


    (0.14)


    (0.04)



























      NCI impact of restructuring and impairment costs

    -


    -


    -


    (0.01)



























      Silent-Aire other nonrecurring costs

    -


    -


    -


    0.02



























      Transaction/separation costs

    0.06


    0.01


    0.15


    0.01



























      Related tax impact

    (0.01)


    -


    (0.01)


    -



























      Silent-Aire earn-out adjustment

    -


    -


    (0.04)


    (0.06)



























      Warehouse fire loss

    -


    -


    0.06


    -



























      Related tax impact

    -


    -


    (0.01)


    -



























      Charges attributable to the suspension of operations in Russia

    -


    -


    -


    0.01



























      Discrete tax items

    (0.64)


    0.01


    (0.64)


    0.03





























































    Adjusted earnings per share for JCI plc*

    $  1.03


    $   0.85


    $         2.45


    $   2.01





























































    * May not sum due to rounding




































































    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,




























    2023


    2022


    2023


    2022



























    Weighted average shares outstanding for JCI plc


































    Basic weighted average shares outstanding

    683.3


    692.2


    685.7


    698.6



























    Effect of dilutive securities:


































      Stock options, unvested restricted stock 


































        and unvested performance share awards

    2.9


    2.7


    3.1


    3.8



























    Diluted weighted average shares outstanding

    686.2


    694.9


    688.8


    702.4




























































     3.  Organic Growth Reconciliation




































































    The components of the change in net sales for the three months ended June 30, 2023 versus the three months ended June 30, 2022, including organic growth, are shown below (unaudited):









































    (in millions)

    Net Sales for the
    Three Months Ended
    June 30, 2022


    Base Year Adjustments -
     Divestitures and Other


    Base Year Adjustments -
    Foreign Currency


    Adjusted Base Net
    Sales for the
    Three Months Ended
    June 30, 2022


    Acquisitions


    Organic Growth


    Net Sales for the
    Three Months Ended
    June 30, 2023







    Building Solutions North America

    $              2,426


    $                 -


    -


    $          (12)


    -


    $                2,414


    $              5


    -


    $       246


    10 %


    $    2,665


    10 %







    Building Solutions EMEA/LA

    952


    (4)


    -


    (2)


    -


    946


    10


    1 %


    89


    9 %


    1,045


    10 %







    Building Solutions Asia Pacific

    665


    -


    -


    (35)


    -5 %


    630


    8


    1 %


    98


    16 %


    736


    11 %







                   Total Building Solutions

    4,043


    (4)


    -


    (49)


    -1 %


    3,990


    23


    1 %


    433


    11 %


    4,446


    10 %







    Global Products

    2,571


    -


    -


    (51)


    -2 %


    2,520


    5


    -


    162


    6 %


    2,687


    5 %







                   Total net sales

    $              6,614


    $            (4)


    -


    $     (100)


    -2 %


    $                6,510


    $           28


    -


    $    595


    9 %


    $ 7,133


    8 %









































    The components of the change in net sales for the nine months ended June 30, 2023 versus the nine months ended June 30, 2022, including organic growth, are shown below (unaudited):









































    (in millions)

    Net Sales for the
    Nine Months Ended
    June 30, 2022


    Base Year Adjustments -
     Divestitures and Other


    Base Year Adjustments -
    Foreign Currency


    Adjusted Base Net
    Sales for the
    Nine Months Ended
    June 30, 2022


    Acquisitions


    Organic Growth


    Net Sales for the
    Nine Months Ended
    June 30, 2023







    Building Solutions North America

    $              6,805


    $              -


    -


    $       (41)


    -1 %


    $                6,764


    $         17


    -


    $    771


    11 %


    $ 7,552


    11 %







    Building Solutions EMEA/LA

    2,869


    (27)


    -1 %


    (141)


    -5 %


    2,701


    54


    2 %


    296


    11 %


    3,051


    6 %







    Building Solutions Asia Pacific

    1,963


    -


    -


    (147)


    -7 %


    1,816


    8


    -


    225


    12 %


    2,049


    4 %







                   Total Building Solutions

    11,637


    (27)


    -


    (329)


    -3 %


    11,281


    79


    1 %


    1,292


    11 %


    12,652


    9 %







    Global Products

    6,937


    -


    -


    (269)


    -4 %


    6,668


    5


    -


    562


    8 %


    7,235


    4 %







                   Total net sales

    $            18,574


    $          (27)


    -


    $      (598)


    -3 %


    $              17,949


    $         84


    -


    $ 1,854


    10 %


    19,887


    7 %









































    The components of the change in total service revenue for the three months ended June 30, 2023 versus the three months ended June 30, 2022, including organic growth, are shown below (unaudited):





































    (in millions)

    Service Revenue
    for the
    Three Months Ended
    June 30, 2022


    Base Year Adjustments -
     Divestitures and Other


    Base Year Adjustments -
    Foreign Currency


    Adjusted Base Service
    Revenue for the
    Three Months Ended
    June 30, 2022


    Acquisitions


    Organic Growth


    Service Revenue
    for the
    Three Months Ended
    June 30, 2023







    Building Solutions North America

    $                 945


    $                 -


    -


    $            (4)


    -


    $                   941


    $              5


    1 %


    $         83


    9 %


    $    1,029


    9 %







    Building Solutions EMEA/LA

    415


    -


    -


    (7)


    -2 %


    408


    3


    1 %


    63


    15 %


    474


    14 %







    Building Solutions Asia Pacific

    172


    -


    -


    (7)


    -4 %


    165


    3


    2 %


    31


    19 %


    199


    16 %







                   Total Building Solutions

    1,532


    -


    -


    (18)


    -1 %


    1,514


    11


    1 %


    177


    12 %


    1,702


    11 %







    Global Products

    -


    -


    -


    -


    -


    -


    -


    -


    -


    -


    -


    -







                   Total service revenue

    $              1,532


    $              -


    -


    $       (18)


    -1 %


    $                1,514


    $         11


    1 %


    $    177


    12 %


    $ 1,702


    11 %









































    The components of the change in total service revenue for the nine months ended June 30, 2023 versus the nine months ended June 30, 2022, including organic growth, are shown below (unaudited):





































    (in millions)

    Service Revenue
    for the
    Nine Months Ended
    June 30, 2022


    Base Year Adjustments -
     Divestitures and Other


    Base Year Adjustments -
    Foreign Currency


    Adjusted Base Service
    Revenue for the
    Nine Months Ended
    June 30, 2022


    Acquisitions


    Organic Growth


    Service Revenue
    for the
    Nine Months Ended
    June 30, 2023







    Building Solutions North America

    $              2,682


    $               -


    -


    $        (15)


    -1 %


    $                2,667


    $         17


    1 %


    $    227


    9 %


    $ 2,911


    9 %







    Building Solutions EMEA/LA

    1,252


    (12)


    -1 %


    (72)


    -6 %


    1,168


    10


    1 %


    168


    14 %


    1,346


    8 %







    Building Solutions Asia Pacific

    521


    -


    -


    (36)


    -7 %


    485


    3


    1 %


    72


    15 %


    560


    7 %







                   Total Building Solutions

    4,455


    (12)


    -


    (123)


    -3 %


    4,320


    30


    1 %


    467


    11 %


    4,817


    8 %







    Global Products

    -


    -


    -


    -


    -


    -


    -


    -


    -


    -


    -


    -







                   Total service revenue

    $              4,455


    $          (12)


    -


    $     (123)


    -3 %


    $                4,320


    $         30


    1 %


    $    467


    11 %


    $ 4,817


    8 %









































    The components of the change in total install revenue for the three months ended June 30, 2023 versus the three months ended June 30, 2022, including organic growth, are shown below (unaudited):





































    (in millions)

    Install Revenue
    for the
    Three Months Ended
    June 30, 2022


    Base Year Adjustments -
     Divestitures and Other


    Base Year Adjustments -
    Foreign Currency


    Adjusted Base Install Revenue for the
    Three Months Ended
    June 30, 2022


    Acquisitions


    Organic Growth


    Install Revenue
    for the
    Three Months Ended
    June 30, 2023







    Building Solutions North America

    $              1,481


    $               -


    -


    $         (8)


    -1 %


    $                1,473


    $            -


    -


    $    163


    11 %


    $ 1,636


    10 %







    Building Solutions EMEA/LA

    537


    (3)


    -1 %


    5


    1 %


    539


    7


    1 %


    25


    5 %


    571


    6 %







    Building Solutions Asia Pacific

    493


    -


    -


    (28)


    -6 %


    465


    5


    1 %


    67


    14 %


    537


    9 %







                   Total Building Solutions

    2,511


    (3)


    -


    (31)


    -1 %


    2,477


    12


    -


    255


    10 %


    2,744


    9 %







    Global Products

    2,571


    -


    -


    (51)


    -2 %


    2,520


    5


    -


    162


    6 %


    2,687


    5 %







                   Total install revenue

    $              5,082


    $            (3)


    -


    $       (82)


    -2 %


    $                4,997


    $          17


    -


    $    417


    8 %


    $ 5,431


    7 %








































     4. Free Cash Flow Conversion




































































    The Company's press release contains financial information regarding free cash flow and free cash flow conversion, which are non-GAAP performance measures. We also present below free cash flow conversion from the GAAP measure of net income attributable to JCI. Effective January 1, 2023, the Company has excluded the impact of its financing entity, JC Capital, from the calculation of free cash flow. Management believes this provides a more true representation of the Company's operational ability to convert cash, without the contrary impact from financing activities. The impact on interim and annual periods prior to January 1, 2023 was not material. JC Capital cash flows that are excluded from the calculation of free cash flow primarily include activity associated with finance/notes receivables and inventory and/or capital expenditures related to lease arrangements. JC Capital net income that is excluded is primarily related to interest income on the finance/notes receivable and profit recognized on arrangements with sales-type lease components.

    Free cash flow is defined as cash provided (used) by operating activities, excluding JC Capital, less capital expenditures, excluding JC Capital. Free cash flow conversion from net income is defined as free cash flow divided by net income attributable to JCI. Free cash flow conversion is defined as free cash flow divided by adjusted net income attributable to JCI, excluding JC Capital. Management believes these non-GAAP measures are useful to investors in understanding the strength of the Company and its ability to generate cash. These non-GAAP measures can also be used to evaluate our ability to generate cash flow from operations and the impact that this cash flow has on our liquidity.





































    The following is the three and nine months ended June 30, 2023 and 2022 calculation of free cash flow (unaudited):






































    Three Months Ended


    Nine Months Ended



















    (in millions)

    June 30, 2023


    June 30, 2022


    June 30, 2023


    June 30, 2022



















    Cash provided by operating activities from continuing
      operations

    $                 813


    $                     487


    $                     831


    $                   811



















    Less: JC Capital cash used by operating activities
      from continuing operations

    (39)


    -


    (81)


    -



















    Cash provided by operating activities from continuing
      operations, excluding JC Capital

    $                 852


    $                     487


    $                     912


    $                   811





















































    Capital expenditures

    $               (111)


    $                   (170)


    $                   (366)


    $                 (430)



















    Less: JC Capital capital expenditures

    -


    -


    -


    -



















    Capital expenditures, excluding JC Capital

    $               (111)


    $                   (170)


    $                   (366)


    $                 (430)





















































    Free cash flow

    $                 741


    $                     317


    $                     546


    $                   381





















































    The following is the nine months ended June 30, 2023 and 2022 calculation of free cash flow conversion from net income and free cash flow conversion (unaudited):






































    Nine Months Ended





















    (in millions)

    June 30, 2023


    June 30, 2022























    Net income attributable to JCI

    $              1,300


    $                     771























    Free cash flow conversion from net income

    42 %


    49 %





















































    Adjusted net income attributable to JCI

    $              1,686


    $                  1,415



























    Less: JC Capital net income

    12


    -























    Adjusted net income attributable to JCI, excluding JC Capital

    $              1,674


    $                  1,415



























    Free cash flow conversion

    33 %


    27 %
























































     5.  Debt Ratios




































































    The Company's earnings presentation provides financial information regarding net debt to adjusted EBITDA, which is a non-GAAP performance measure. We also present below net debt to income before income taxes. The Company believes these ratios are useful to understanding the Company's financial condition as they provide an overview of the extent to which the Company relies on external debt financing for its funding and are a measure of risk to its shareholders. The following is the June 30, 2023, March 31, 2023, and June 30, 2022 calculation of net debt to income before income taxes and net debt to adjusted EBITDA (unaudited):





































    (in millions)

    June 30, 2023


    March 31, 2023


    June 30, 2022























    Short-term debt and current portion of long-term debt

    $              1,267


    $                  2,659


    $                  2,298























    Long-term debt

    8,497


    7,832


    7,194























    Total debt

    9,764


    10,491


    9,492























    Less: cash and cash equivalents

    1,057


    1,975


    1,506























    Total net debt

    $              8,707


    $                  8,516


    $                  7,986

























































    Last twelve months income before income taxes

    $              1,792


    $                  1,503


    $                  1,910

























































    Total net debt to income before income taxes

     4.9x 


     5.7x 


     4.2x 

























































    Last twelve months adjusted EBITDA

    $              4,078


    $                  3,895


    $                  3,617

























































    Total net debt to adjusted EBITDA

     2.1x 


     2.2x 


     2.2x 



























































































    The following is the last twelve months ended June 30, 2023, March 31, 2023, and June 30, 2022 reconciliation of income from continuing operations to adjusted EBIT and adjusted EBITDA, which are non-GAAP performance measures (unaudited):




































    (in millions)

     Last Twelve Months
    Ended
    June 30, 2023 


     Last Twelve Months
    Ended
    March 31, 2023 


     Last Twelve Months
    Ended
    June 30, 2022 























    Income from continuing operations

    $              2,261


    $                  1,582


    $                  1,230























    Income tax provision (benefit)

    (469)


    (79)


    680























    Net financing charges

    278


    247


    200























    EBIT

    2,070


    1,750


    2,110























    Adjusting items:




























       Net mark-to-market adjustments

    (208)


    (65)


    52























       Restructuring and impairment costs

    1,011


    1,051


    621























       Environmental remediation and related reserves adjustment

    255


    255




    -























       Silent-Aire other nonrecurring costs



    -




    -




    26























       Silent-Aire earn-out adjustment



    (30)




    (30)




    (43)























       Charges attributable to the suspension of operations in Russia

    -


    -


    11























       Warehouse fire loss



    40




    40




    -























       Transaction/separation costs



    122




    87




    9























    Adjusted EBIT (1)

    3,260


    3,088


    2,786























    Depreciation and amortization

    818


    807


    831























    Adjusted EBITDA (1)

    $              4,078


    $                  3,895


    $                  3,617

























































    (1) The Company's definition of adjusted EBIT and adjusted EBITDA excludes special items that are not considered to be directly related to the underlying operating performance of its businesses. Management believes this non-GAAP measure is useful to investors in understanding the ongoing operations and business trends of the Company.  



































     6.  Income Taxes




































































    The Company's effective tax rate from continuing operations before consideration of net mark-to-market adjustments, restructuring and impairment costs, Silent-Aire nonrecurring intangible asset amortization and purchase accounting, charges attributable to the suspension of operations in Russia, discrete tax items, certain transaction/separation costs and warehouse fire loss for the three and nine months ending June 30, 2023 and June 30, 2022 is approximately 13.5%.




































     

    Johnson Controls Logo. (PRNewsFoto/JOHNSON CONTROLS, INC.) (PRNewsFoto/)

     

    SOURCE Johnson Controls International plc

    Share