EX-99.1 2 exh991-johnsonctrlsq2fy22.htm EX-99.1 Document
thepowerbehindyourmissiona.jpg
jcilogoa.jpg
    
Exhibit 99.1
FOR IMMEDIATE RELEASE                                     
    
        

Johnson Controls Delivers Strong Q2 Order, Revenue, and EPS Growth Performance

FY22 Guidance Impacted by Delayed Backlog Conversion Resulting from Supply Chain Volatility
________________________________________________________________________________
GAAP EPS of $0.02; Adjusted EPS of $0.63, up 21% versus prior year
Reported sales +9% versus prior year; +9% organically
Field Orders +11% year-over-year, with broad-based strength across regions; Service orders +8%
Record Backlog of $10.9 billion, increased 12% organically year-over-year
Completed over $500 million in share repurchases in Q2; Over $1.0 billion year-to-date
Fiscal 2022 adjusted EPS guidance revised to $2.95 to $3.05, from $3.22 to $3.32 previously, an increase of 11% to 15% year-over-year
________________________________________________________________________________

CORK, Ireland, May 4, 2022 -- Johnson Controls International plc (NYSE: JCI), a global leader for smart, healthy and sustainable buildings, today reported fiscal second quarter 2022 GAAP earnings per share (“EPS”) from continuing operations, including special items, of $0.02. Excluding special items, adjusted EPS from continuing operations was $0.63, up 21% versus the prior year period (see attached footnotes for non-GAAP reconciliation).
Sales of $6.1 billion increased 9% compared to the prior year on an as reported basis and grew 9% organically. GAAP net income from continuing operations was $11 million. Adjusted net income from continuing operations of $441 million increased 18% versus the prior year. Earnings before interest and taxes (“EBIT”) was $161 million and EBIT margin was 2.6%. Adjusted EBIT was $608 million and adjusted EBIT margin was 10.0%, up 40 basis points versus the prior year.
“Demand for innovative solutions that address urgent needs for sustainability, energy efficiency, and higher indoor environmental quality continues to accelerate,” said George Oliver, chairman and chief executive officer. “We delivered another quarter of strong order, revenue and profit growth in Q2. We are, however, experiencing more near-term supply chain disruptions than expected, which have negatively impacted the pace and mix of our backlog conversion.”
“The underlying fundamentals of our business remain strong, and I am confident in our ability to navigate the temporary headwinds impacting our profitability. We continue to make progress toward enabling our strategic vision to digitally transform the buildings industry, leveraging our OpenBlue digital platform to capitalize on the attractive global trends over the next decade.” Oliver continued.
“I remain encouraged by the momentum we are seeing across our portfolio, and believe we are positioned to deliver attractive order, backlog, revenue, and EPS growth this year and beyond,” said Olivier Leonetti, chief financial officer. “Near term uncertainties related to the lockdown in China and geopolitical instability, coupled with the impact of ongoing supply chain disruptions, warrant a more cautious outlook and a revision to our second half expectations. Looking ahead, the strength of our backlog and the improving
Page 1 of 20




thepowerbehindyourmissiona.jpg
jcilogoa.jpg
    
margin profile, together with our cost savings programs, positions us to deliver on the financial targets we set for the medium term.”

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 second quarter of 2021. Effective October 1, 2021, the Company’s Marine business, previously reported across the Building Solutions Asia Pacific, Global Products and Building Solutions EMEA/LA segments, is now managed and reported under the Building Solutions EMEA/LA segment. Historical information has been re-cast to present the comparative periods on a consistent basis.
Organic sales, 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, free cash flow and free cash flow conversion 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.


Fiscal Q2
GAAPAdjusted
2021202220212022
Sales$5,594$6,098$5,594$6,098
Segment EBITA711800711768
EBIT650161537608
Net income from continuing operations34311373441
Diluted EPS from continuing operations$0.48$0.02$0.52$0.63










Page 2 of 20




thepowerbehindyourmissiona.jpg
jcilogoa.jpg
    
SEGMENT RESULTS

Building Solutions North America
Fiscal Q2
GAAPAdjusted
2021202220212022
Sales$2,092$2,227$2,092$2,227
Segment EBITA266235266235
Segment EBITA Margin %
12.7%10.6%12.7%10.6%

Sales in the quarter of $2.2 billion increased 6% versus the prior year. Organic sales increased 6% over the prior year, led by high-single digit growth in Service and strong growth in our HVAC & Controls platform.
Orders in the quarter, excluding M&A and adjusted for foreign currency, increased 13% year-over-year. Backlog at the end of the quarter of $6.9 billion increased 14% compared to the prior year, excluding M&A and adjusted for foreign currency.
Adjusted segment EBITA was $235 million, down 12% versus the prior year. Adjusted segment EBITA margin of 10.6% declined 210 basis points versus the prior year as the benefit of volume leverage and the SG&A/COGS actions were more than offset by continued investment spending and lower absorption related to supply chain challenges and reduced labor productivity.


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

Fiscal Q2
GAAPAdjusted
2021202220212022
Sales$934$958$934$958
Segment EBITA88798890
Segment EBITA Margin %
9.4%8.2%9.4%9.4%

Sales in the quarter of $958 million increased 3% versus the prior year. Organic sales grew 8% versus the prior year with low double-digit growth in Service, and strong performance in our Fire & Security platforms. By region, strong growth in Europe and Latin America was partially offset by continued weakness in the Middle East.
Page 3 of 20




thepowerbehindyourmissiona.jpg
jcilogoa.jpg
    
Orders in the quarter, excluding M&A and adjusted for foreign currency, increased 8% year-over-year. Backlog at the end of the quarter of $2.2 billion increased 9% year-over-year, excluding M&A and adjusted for foreign currency.
Adjusted segment EBITA was $90 million, up 2% versus the prior year. Adjusted segment EBITA margin of 9.4% was flat with the prior year, as the benefit of SG&A/COGS actions and positive price/cost were offset by supply chain disruptions, unfavorable mix, continued investment spending and lower equity income.

Building Solutions Asia Pacific

Fiscal Q2
GAAPAdjusted
2021202220212022
Sales$594$623$594$623
Segment EBITA73747374
Segment EBITA Margin %
12.3%11.9%12.3%11.9%

Sales in the quarter of $623 million increased 5% versus the prior year. Sales grew 7% organically versus the prior year, led by strong demand for Commercial Applied HVAC & Controls and Industrial Refrigeration equipment. China remains the primary source of growth, up high-teens in the quarter.
Orders in the quarter, excluding M&A and adjusted for foreign currency, increased 8% year-over-year. Backlog at the end of the quarter of $1.8 billion increased 5% year-over-year, excluding M&A and adjusted for foreign currency.
Adjusted segment EBITA was $74 million, up 1% versus the prior year. Adjusted segment EBITA margin of 11.9% declined 40 basis points versus the prior year as the benefit of SG&A/COGS actions were more than offset by negative price/cost, supply chain disruptions and unfavorable mix.

Page 4 of 20




thepowerbehindyourmissiona.jpg
jcilogoa.jpg
    
Global Products

Fiscal Q2
GAAPAdjusted
2021202220212022
Sales$1,974$2,290$1,974$2,290
Segment EBITA284412284369
Segment EBITA Margin %
14.4%18.0%14.4%16.1%

Sales in the quarter of $2.3 billion increased 16% versus the prior year. Organic sales grew 14% versus the prior year driven by strong pricing and broad-based demand for Commercial and Residential HVAC and Fire & Security products.
Adjusted segment EBITA was $369 million, up 30% versus the prior year. Adjusted segment EBITA margin of 16.1% expanded 170 basis points versus the prior year as volume leverage, positive mix, and the benefit of SG&A/COGS actions were partially offset by negative price/cost, continued investment spending and lower equity income.

Corporate

Fiscal Q2
GAAPAdjusted
2021202220212022
Corporate Expense($70)($60)($70)($60)

Adjusted Corporate expense was $60 million in the quarter, a decrease of 14% compared to the prior year.

OTHER ITEMS
During the quarter...
Cash used in operating activities from continuing operations was ($68) million and capital expenditures were ($125) million, resulting in a free cash outflow from continuing operations of ($193) million.
The Company repurchased approximately 7.3 million shares for $509 million. Year to date through March, the Company repurchased 14.5 million shares for approximately $1.0 billion.
Page 5 of 20




thepowerbehindyourmissiona.jpg
jcilogoa.jpg
    
The Company recorded net pre-tax mark-to-market gains of $89 million related primarily to the remeasurement of the Company’s pension and postretirement benefit plans.
The Company recorded pre-tax restructuring and impairment costs of $384 million, including the impairment of assets associated with a business classified as held for sale in the quarter. Additionally, the Company recorded $11 million in pre-tax charges associated with the suspension of operations in Russia.

THIRD QUARTER GUIDANCE
The Company initiated fiscal 2022 third quarter guidance:
Organic revenue up high-single digits year-over-year
Adjusted segment EBITA margin decline of 80 to 100 basis points, year-over-year
Adjusted EPS before special items of $0.82 to $0.87

FULL YEAR GUIDANCE
The Company revised fiscal 2022 full year EPS guidance:
Organic revenue growth of 8% to 10% year-over-year
Adjusted segment EBITA margin flat to down 30 basis points, year-over-year
Adjusted EPS before special items of $2.95 to $3.05; representing 11% to 15% growth year-over-year

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 888-324-9610 (in the United States) or 630-395-0255 (outside the United States), or via webcast. The passcode is “Johnson Controls”. 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.

Page 6 of 20




thepowerbehindyourmissiona.jpg
jcilogoa.jpg
    
Building on a proud history of more than 135 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 CONTACTS:
Ryan Edelman    
Karen Tognarelli
Direct: +1 609.720.4545Direct: +1 571.214.7744
Email: ryan.edelman@jci.com    
Email: karen.tognarelli@jci.com
Michael Gates
Michael Isaac
Direct: +1 414.524.5785Direct: +41 52 6330374
Email: michael.j.gates@jci.com    
Email: michael.isaac@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, capital market and geopolitical conditions, including global price inflation, shortages impacting the availability of raw materials and component products and the current conflict between Russia and Ukraine; 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 strength of the U.S. or other economies; changes or uncertainty in laws, regulations, rates, policies or interpretations that impact Johnson Controls business operations or tax status; the ability to develop or acquire new products and technologies that achieve market acceptance and meet applicable regulatory requirements; 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
Page 7 of 20




thepowerbehindyourmissiona.jpg
jcilogoa.jpg
    
risk in the development, deployment and operation of Johnson Controls digital platforms and services; the risk of infringement or expiration of intellectual property rights; any delay or inability of Johnson Controls to realize the expected benefits and synergies of recent portfolio transactions; the outcome of litigation and governmental proceedings; 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; fluctuations in currency exchange rates; 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 2021 fiscal year filed with the SEC on November 15, 2021, 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 transaction costs and other nonrecurring items, Silent-Aire earn-out adjustment, charges associated with the suspension of operations in Russia, Power Solutions divestiture reserve adjustment and discrete tax items. Financial information regarding organic sales, adjusted sales, EBIT, EBIT margin, adjusted EBIT, adjusted EBIT margin, total segment EBITA, adjusted segment EBITA, adjusted segment EBITA margin, adjusted corporate expense, 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.
###
Page 8 of 20






JOHNSON CONTROLS INTERNATIONAL PLC
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in millions, except per share data; unaudited)
Three Months Ended March 31,
20222021
Net sales$6,098 $5,594 
Cost of sales4,141 3,651 
Gross profit1,957 1,943 
Selling, general and administrative expenses(1,454)(1,253)
Restructuring and impairment costs(384)(96)
Net financing charges(51)(44)
Equity income42 56 
Income from continuing operations before income taxes110 606 
Income tax provision58 209 
Income from continuing operations52 397 
Income from discontinued operations, net of tax— — 
Net income52 397 
Less: Income from continuing operations
     attributable to noncontrolling interests
41 54 
Less: Income from discontinued operations
     attributable to noncontrolling interests
— — 
Net income attributable to JCI$11 $343 
Income from continuing operations$11 $343 
Income from discontinued operations— — 
Net income attributable to JCI$11 $343 
Diluted earnings per share from continuing operations$0.02 $0.48 
Diluted earnings per share from discontinued operations— — 
Diluted earnings per share$0.02 $0.48 
Diluted weighted average shares702.7 721.3 
Shares outstanding at period end695.7 716.7 



Page 9 of 20



JOHNSON CONTROLS INTERNATIONAL PLC
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in millions, except per share data; unaudited)
Six Months Ended March 31,
20222021
Net sales$11,960 $10,935 
Cost of sales8,112 7,264 
Gross profit3,848 3,671 
Selling, general and administrative expenses(2,823)(2,547)
Restructuring and impairment costs(433)(96)
Net financing charges(104)(103)
Equity income112 114 
Income from continuing operations before income taxes600 1,039 
Income tax provision129 270 
Income from continuing operations471 769 
Income from discontinued operations, net of tax— 124 
Net income471 893 
Less: Income from continuing operations
     attributable to noncontrolling interests
79 99 
Less: Income from discontinued operations
     attributable to noncontrolling interests
— — 
Net income attributable to JCI$392 $794 
Income from continuing operations$392 $670 
Income from discontinued operations— 124 
Net income attributable to JCI$392 $794 
Diluted earnings per share from continuing operations$0.56 $0.93 
Diluted earnings per share from discontinued operations— 0.17 
Diluted earnings per share$0.56 $1.10 
Diluted weighted average shares706.2 723.9 
Shares outstanding at period end695.7 716.7 










Page 10 of 20




JOHNSON CONTROLS INTERNATIONAL PLC
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(in millions; unaudited)
March 31,
2022
September 30,
2021
ASSETS
Cash and cash equivalents$1,787 $1,336 
Accounts receivable - net5,689 5,613 
Inventories2,515 2,057 
Assets held for sale386 — 
Other current assets1,235 992 
Current assets11,612 9,998 
Property, plant and equipment - net3,103 3,228 
Goodwill18,029 18,335 
Other intangible assets - net4,889 5,549 
Investments in partially-owned affiliates1,073 1,066 
Noncurrent assets held for sale1,079 156 
Other noncurrent assets3,206 3,558 
Total assets$42,991 $41,890 
LIABILITIES AND EQUITY
Short-term debt and current portion of long-term debt$2,284 $234 
Accounts payable and accrued expenses4,809 4,754 
Liabilities held for sale326 — 
Other current liabilities4,235 4,110 
Current liabilities11,654 9,098 
Long-term debt7,366 7,506 
Other noncurrent liabilities6,055 6,533 
Noncurrent liabilities held for sale228 — 
Shareholders' equity attributable to JCI16,536 17,562 
Noncontrolling interests1,152 1,191 
Total liabilities and equity$42,991 $41,890 














Page 11 of 20



JOHNSON CONTROLS INTERNATIONAL PLC
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions; unaudited)
Three Months Ended March 31,
20222021
Operating Activities
Net income from continuing operations attributable to JCI$11 $343 
Income from continuing operations attributable to noncontrolling interests41 54 
Net income from continuing operations52 397 
Adjustments to reconcile net income from continuing operations to cash provided by
operating activities:
Depreciation and amortization208 212 
Pension and postretirement benefit expense (income)31 (253)
Pension and postretirement contributions(35)(8)
Equity in earnings of partially-owned affiliates, net of dividends received38 (55)
Deferred income taxes(65)84 
Non-cash restructuring and impairment costs361 54 
Other - net(8)(7)
Changes in assets and liabilities, excluding acquisitions and divestitures:
Accounts receivable(231)(57)
Inventories(243)(113)
Other assets(143)(20)
Restructuring reserves(38)10 
Accounts payable and accrued liabilities156 419 
Accrued income taxes(151)(18)
Cash provided (used) by operating activities from continuing operations(68)645 
Investing Activities
Capital expenditures(125)(106)
Acquisition of businesses, net of cash acquired(16)(10)
Business divestitures, net of cash divested— 
Other - net27 26 
Cash used by investing activities from continuing operations(114)(82)
Financing Activities
Increase (decrease) in short and long-term debt - net1,666 (13)
Stock repurchases and retirements(509)(315)
Payment of cash dividends(239)(187)
Dividends paid to noncontrolling interests(118)(101)
Proceeds from the exercise of stock options 102 
Cash paid to acquire a noncontrolling interest— (14)
Employee equity-based compensation withholding taxes(2)(8)
Other - net(2)
Cash provided (used) by financing activities from continuing operations801 (532)
Discontinued Operations
Net cash used by operating activities— (1)
Net cash used by investing activities— — 
Net cash used by financing activities— — 
Net cash flows used by discontinued operations— (1)
Effect of exchange rate changes on cash, cash equivalents and restricted cash(21)20 
Changes in cash held for sale— — 
Increase in cash, cash equivalents and restricted cash$598 $50 


Page 12 of 20



JOHNSON CONTROLS INTERNATIONAL PLC
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions; unaudited)
Six Months Ended March 31,
20222021
Operating Activities
Net income from continuing operations attributable to JCI $392 $670 
Income from continuing operations attributable to noncontrolling interests79 99 
Net income from continuing operations471 769 
Adjustments to reconcile net income from continuing operations to cash provided by
operating activities:
Depreciation and amortization432 419 
Pension and postretirement benefit income(51)(299)
Pension and postretirement contributions(76)(25)
Equity in earnings of partially-owned affiliates, net of dividends received20 (107)
Deferred income taxes(97)25 
Non-cash restructuring and impairment costs361 54 
Other - net(7)(32)
Changes in assets and liabilities, excluding acquisitions and divestitures:
Accounts receivable(306)167 
Inventories(619)(211)
Other assets(206)(90)
Restructuring reserves(19)(24)
Accounts payable and accrued liabilities489 510 
Accrued income taxes(68)
Cash provided by operating activities from continuing operations324 1,160 
Investing Activities
Capital expenditures(260)(197)
Acquisition of businesses, net of cash acquired(124)(10)
Business divestitures, net of cash divested16 19 
Other - net36 69 
Cash used by investing activities from continuing operations(332)(119)
Financing Activities
Increase (decrease) in short and long-term debt - net2,059 (33)
Stock repurchases and retirements(1,035)(661)
Payment of cash dividends(430)(377)
Proceeds from the exercise of stock options13 133 
Dividends paid to noncontrolling interests(118)(101)
Cash paid to acquire a noncontrolling interest— (14)
Employee equity-based compensation withholding taxes(49)(29)
Other - net
Cash provided (used) by financing activities from continuing operations444 (1,079)
Discontinued Operations
Net cash used by operating activities(4)(37)
Net cash used by investing activities— — 
Net cash used by financing activities— — 
Net cash flows used by discontinued operations(4)(37)
Effect of exchange rate changes on cash, cash equivalents and restricted cash46 
Changes in cash held for sale— — 
Increase (decrease) in cash, cash equivalents and restricted cash$478 $(66)


Page 13 of 20




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, charges attributable to the suspension of operations in Russia, Silent-Aire earn-out adjustment, and the net mark-to-market adjustments related to restricted asbestos investments and pension and postretirement plans. The financial results shown below are for continuing operations and exclude the Power Solutions business. Historical information has been re-cast for changes in the composition of reportable segments effective October 1, 2021, to present the comparative periods on a consistent basis.

(in millions; unaudited)Three Months Ended March 31,
20222021
ActualAdjusted
Non-GAAP
ActualAdjusted
Non-GAAP
Net sales (1)
Building Solutions North America$2,227 $2,227 $2,092 $2,092 
Building Solutions EMEA/LA958 958 934 934 
Building Solutions Asia Pacific623 623 594 594 
Global Products2,290 2,290 1,974 1,974 
               Net sales$6,098 $6,098 $5,594 $5,594 
Segment EBITA (1)
Building Solutions North America$235 $235 $266 $266 
Building Solutions EMEA/LA79 90 88 88 
Building Solutions Asia Pacific74 74 73 73 
Global Products412 369 284 284 
               Segment EBITA800 768 711 711 
Corporate expenses(60)(60)(70)(70)
Amortization of intangible assets (2)(106)(100)(104)(104)
Net mark-to-market adjustments (3)(89)— 209 — 
Restructuring and impairment costs (4)(384)— (96)— 
               EBIT (5)161 608 650 537 
               EBIT margin2.6 %10.0 %11.6 %9.6 %
Net financing charges(51)(51)(44)(44)
Income from continuing operations before income taxes110 557 606 493 
Income tax provision (6)(58)(75)(209)(66)
Income from continuing operations52 482 397 427 
Income from continuing operations attributable to
     noncontrolling interests (7)
(41)(41)(54)(54)
Net income from continuing operations attributable to JCI $11 $441 $343 $373 

(in millions; unaudited)Six Months Ended March 31,
20222021
ActualAdjusted
Non-GAAP
ActualAdjusted
Non-GAAP
Net sales (1)
Building Solutions North America$4,379 $4,379 $4,126 $4,126 
Building Solutions EMEA/LA1,917 1,917 1,882 1,882 
Building Solutions Asia Pacific1,298 1,298 1,198 1,198 
Global Products4,366 4,366 3,729 3,729 
Net sales$11,960 $11,960 $10,935 $10,935 
Segment EBITA (1)
Building Solutions North America$485 $485 $521 $521 
Building Solutions EMEA/LA183 194 186 186 
Building Solutions Asia Pacific142 142 150 150 
Global Products713 670 496 496 
Segment EBITA1,523 1,491 1,353 1,353 
Corporate expenses(130)(130)(137)(137)
Amortization of intangible assets (2)(224)(211)(208)(208)
Net mark-to-market adjustments (3)(32)— 230 — 
Restructuring and impairment costs (4)(433)— (96)— 
EBIT (5)704 1,150 1,142 1,008 
EBIT margin5.9 %9.6 %10.4 %9.2 %
Net financing charges(104)(104)(103)(103)
Income from continuing operations before income taxes600 1,046 1,039 905 
Income tax provision (6)(129)(141)(270)(122)
Income from continuing operations471 905 769 783 
Income from continuing operations attributable to
     noncontrolling interests (7)
(79)(84)(99)(99)
Net income from continuing operations attributable to JCI$392 $821 $670 $684 
(1) The Company's press release contains financial information regarding adjusted net sales, segment EBITA, adjusted segment EBITA and adjusted segment EBITA margins, which are non-GAAP performance measures. The Company's definition of adjusted net sales and 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.

A reconciliation of segment EBITA to income from continuing operations is shown earlier within this footnote. For the three months and six months ended March 31, 2022 and 2021, there were no items excluded from the calculation of adjusted net sales. The following is the three months ended March 31, 2022 and 2021 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 ProductsConsolidated
JCI plc
2022202120222021202220212022202120222021
Segment EBITA as reported$235 $266 $79 $88 $74 $73 $412 $284 $800 $711 
Segment EBITA margin as reported10.6 %12.7 %8.2 %9.4 %11.9 %12.3 %18.0 %14.4 %13.1 %12.7 %
Adjusting items:
     Silent-Aire earn-out adjustment— — — — — — (43)— (43)— 
     Charges attributable to the suspension of operations in Russia— — 11 — — — — — 11 — 
Adjusted segment EBITA$235 $266 $90 $88 $74 $73 $369 $284 $768 $711 
Adjusted segment EBITA margin10.6 %12.7 %9.4 %9.4 %11.9 %12.3 %16.1 %14.4 %12.6 %12.7 %




















Page 14 of 20



The following is the six months ended March 31, 2022 and 2021 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 ProductsConsolidated
JCI plc
2022202120222021202220212022202120222021
Segment EBITA as reported$485 $521 $183 $186 $142 $150 $713 $496 $1,523 $1,353 
Segment EBITA margin as reported11.1 %12.6 %9.5 %9.9 %10.9 %12.5 %16.3 %13.3 %12.7 %12.4 %
Adjusting items:
     Silent-Aire earn-out adjustment— — — — — — (43)— (43)— 
     Charges attributable to the suspension of operations in Russia— — 11 — — — — — 11 — 
Adjusted segment EBITA$485 $521 $194 $186 $142 $150 $670 $496 $1,491 $1,353 
Adjusted segment EBITA margin11.1 %12.6 %10.1 %9.9 %10.9 %12.5 %15.3 %13.3 %12.5 %12.4 %
(2) Adjusted amortization of intangibles assets for the three months ended March 31, 2022 excludes $6 million of nonrecurring intangible asset amortization related to Silent-Aire purchase accounting. Adjusted amortization of intangible assets for the six months ended March 31, 2022 excludes $13 million of nonrecurring intangible asset amortization related to Silent-Aire purchase accounting.

(3) The three months ended March 31, 2022 exclude the net mark-to-market adjustments on restricted investments and pension and postretirement plans of $89 million. The six months ended March 31, 2022 exclude the net mark-to-market adjustments on restricted investments and pension and postretirement plans of $32 million. The three months ended March 31, 2021 exclude the net mark-to-market adjustments on restricted investments and pension and postretirement plans of $209 million. The six months ended March 31, 2021 exclude the net mark-to-market adjustments on restricted investments and pension and postretirement plans of $230 million.

(4) Restructuring and impairment costs for the three months ended March 31, 2022 of $384 million are excluded from the adjusted non-GAAP results. Restructuring and impairment costs for the six months ended March 31, 2022 of $433 million are excluded from the adjusted non-GAAP results. The restructuring actions and impairment costs for the three and six months ended March 31, 2022 are related primarily to the impairment of assets associated with a business classified as held for sale, workforce reductions and other asset impairments. Restructuring and impairment costs for the three and six months ended March 31, 2021 of $96 million are excluded from the adjusted non-GAAP results. The restructuring actions and impairment costs for the three and six months ended March 31, 2021, are related primarily to workforce reductions and asset impairments.

(5) Management defines earnings before interest and taxes (EBIT) as income (loss) from continuing operations before net financing charges, income taxes and noncontrolling interests. EBIT is a non-GAAP performance measure. Management believes this non-GAAP measure is useful to investors in understanding the ongoing operations and business trends of the Company. A reconciliation of EBIT to income from continuing operations is shown earlier within this footnote.

(6) Adjusted income tax provision for the three months ended March 31, 2022 excludes tax benefits related to net mark-to-market adjustments of $21 million, restructuring and impairment costs of $7 million, Silent-Aire nonrecurring intangible asset amortization of $1 million and charges related to the suspension of operations in Russia of $1 million, partially offset by tax provisions related to APB23 adjustments attributable to a business classified as held for sale of $13 million. Adjusted income tax provision for the six months ended March 31, 2022 excludes tax benefits related to restructuring and impairment costs of $14 million, net mark-to-market adjustments of $7 million, Silent-Aire nonrecurring intangible asset amortization of $3 million and charges related to the suspension of operations in Russia of $1 million, partially offset by tax provisions related to APB23 adjustments attributable to a business classified as held for sale of $13 million. Adjusted income tax provision for the three months ended March 31, 2021 excludes tax provisions related to a Mexico valuation allowance adjustment of $105 million and net mark-to-market adjustments of $53 million, partially offset by tax benefits related to restructuring and impairment costs of $15 million. Adjusted income tax provision for the six
months ended March 31, 2021 excludes tax provisions related to a Mexico valuation allowance adjustment of $105 million and net mark-to-market adjustments of $58 million, partially offset by tax benefits related to restructuring and impairment costs of $15 million.

(7) Adjusted income from continuing operations attributable to noncontrolling interests for the six months ended March 31, 2022 excludes $5 million impact from restructuring and impairment costs.

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 net mark-to-market adjustments, restructuring and impairment costs, Silent-Aire transaction costs and other nonrecurring costs, Silent-Aire earn-out adjustment, charges related to the suspension of operations in Russia, Power Solutions divestiture reserve adjustment, 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
Net Income Attributable
to JCI plc
Net Income Attributable
to JCI plc from
Continuing Operations
Three Months EndedThree Months EndedSix Months EndedSix Months Ended
March 31,March 31,March 31,March 31,
20222021202220212022202120222021
Earnings per share as reported for JCI plc$0.02 $0.48 $0.02 $0.48 $0.56 $1.10 $0.56 $0.93 
Adjusting items:
 Net mark-to-market adjustments0.13 (0.29)0.13 (0.29)0.05 (0.32)0.05 (0.32)
       Related tax impact(0.03)0.07 (0.03)0.07 (0.01)0.08 (0.01)0.08 
  Restructuring and impairment costs0.55 0.13 0.55 0.13 0.61 0.13 0.61 0.13 
       Related tax impact(0.01)(0.02)(0.01)(0.02)(0.02)(0.02)(0.02)(0.02)
       NCI impact of restructuring and impairment costs— — — — (0.01)— (0.01)— 
  Power Solutions divestiture reserve adjustment— — — — — (0.21)— — 
Related tax impact— — — — — 0.04 — — 
  Silent-Aire transaction costs and other nonrecurring costs0.01 — 0.01 — 0.02 — 0.02 — 
  Silent-Aire earn-out adjustment(0.06)— (0.06)— (0.06)— (0.06)— 
  Charges attributable to the suspension of operations in Russia0.01 — 0.01 — 0.01 — 0.01 — 
  Discrete tax items0.02 0.15 0.02 0.15 0.02 0.15 0.02 0.15 
Adjusted earnings per share for JCI plc*$0.63 $0.52 $0.63 $0.52 $1.16 $0.94 $1.16 $0.94 
* May not sum due to rounding

Page 15 of 20



The following table reconciles the denominators used to calculate basic and diluted earnings per share for JCI plc (in millions; unaudited):
Three Months EndedSix Months Ended
March 31,March 31,
2022202120222021
Weighted average shares outstanding for JCI plc
Basic weighted average shares outstanding699.1 717.1 701.8 720.1 
Effect of dilutive securities:
     Stock options, unvested restricted stock
          and unvested performance share awards3.6 4.2 4.4 3.8 
Diluted weighted average shares outstanding702.7 721.3 706.2 723.9 

The Company has presented forward-looking statements regarding adjusted corporate expense, adjusted EPS, organic revenue, adjusted EBITA margin and free cash flow conversion, which are non-GAAP financial measures. These non-GAAP financial measures are derived by excluding certain amounts, expenses, or income 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 2022 full year and third quarter guidance for organic revenue 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 third quarter and full year 2022 GAAP financial results.

3. Organic Growth Reconciliation

The components of the change in net sales for the three months ended March 31, 2022 versus the three months ended March 31, 2021, including organic growth, are shown below (unaudited):
(in millions)Net Sales for the
Three Months Ended
March 31, 2021
Base Year Adjustments -
 Divestitures and Other
Base Year Adjustments -
Foreign Currency
Adjusted Base Net
Sales for the Three
Months Ended
March 31, 2021
AcquisitionsOrganic GrowthNet Sales for the
Three Months Ended
March 31, 2022
Building Solutions North America$2,092 $— — $— — $2,092 $— $131 %$2,227 %
Building Solutions EMEA/LA934 (8)-1 %(45)-5 %881 %70 %958 %
Building Solutions Asia Pacific594 — — (17)-3 %577 %37 %623 %
     Total field3,620 (8)— (62)-2 %3,550 20 %238 %3,808 %
Global Products1,974 — — (48)-2 %1,926 98 %266 14 %2,290 16 %
     Total net sales$5,594 $(8)— $(110)-2 %$5,476 $118 %$504 %$6,098 %

The components of the change in net sales for the six months ended March 31, 2022 versus the six months ended March 31, 2021, including organic growth, are shown below (unaudited):
(in millions)Net Sales for the
Six Months Ended
March 31, 2021
Base Year Adjustments -
 Divestitures and Other
Base Year Adjustments -
Foreign Currency
Adjusted Base Net
Sales for the Six
Months Ended
March 31, 2021
AcquisitionsOrganic GrowthNet Sales for the
Six Months Ended
March 31, 2022
Building Solutions North America$4,126 $— — $— $4,132 $— $238 %$4,379 %
Building Solutions EMEA/LA1,882 (9)— (67)-4 %1,806 15 %96 %1,917 %
Building Solutions Asia Pacific1,198 (1)— (23)-2 %1,174 18 %106 %1,298 %
     Total field7,206 (10)— (84)-1 %7,112 42 %440 %7,594 %
Global Products3,729 — — (71)-2 %3,658 204 %504 14 %4,366 17 %
     Total net sales$10,935 $(10)— $(155)-1 %$10,770 $246 %$944 %$11,960 %

The Company's earnings presentation presents organic growth for each of the periods re-casted as a result of changes in the composition of reportable segments effective October 1, 2021. The components of the change in adjusted net sales, including organic growth, are shown below for the three months ended December 31, 2020 versus the three months ended December 31, 2019, the three months ended March 31, 2021 versus the three months ended March 31, 2020, the three months ended June 30, 2021 versus the three months ended June 30, 2020, the three months ended September 30, 2021 versus the three months ended September 30, 2020, and the twelve months ended September 30, 2021 versus the twelve months ended September 30, 2020 (unaudited).

(in millions)Adjusted Net Sales
for the Three
Months Ended
December 31, 2019
Base Year Adjustments -
 Divestitures and Other
Base Year Adjustments -
Foreign Currency
Adjusted Base Net
Sales for the Three
Months Ended
December 31, 2019
AcquisitionsOrganic GrowthAdjusted Net Sales
for the Three
Months Ended
December 31, 2020
Building Solutions North America$2,167 $— — $— $2,170 $— — $(136)-6 %$2,034 -6 %
Building Solutions EMEA/LA970 — — 24 %994 %(55)-6 %948 -2 %
Building Solutions Asia Pacific620 (2)— 28 %646 — — (42)-7 %604 -3 %
     Total field3,757 (2)— 55 %3,810 — (233)-6 %3,586 -5 %
Global Products1,819 (71)-4 %35 %1,783 — — (28)-2 %1,755 -4 %
     Total net sales$5,576 $(73)-1 %$90 %$5,593 $— $(261)-5 %$5,341 -4 %

(in millions)Adjusted Net Sales
for the Three
Months Ended
March 31, 2020
Base Year Adjustments -
 Divestitures and Other
Base Year Adjustments -
Foreign Currency
Adjusted Base Net
Sales for the Three
Months Ended
March 31, 2020
AcquisitionsOrganic GrowthAdjusted Net Sales
for the Three
Months Ended
March 31, 2021
Building Solutions North America$2,175 $— — $13 %$2,188 $— — $(96)-4 %$2,092 -4 %
Building Solutions EMEA/LA891 — — 44 %935 — (5)-1 %934 %
Building Solutions Asia Pacific518 (2)— 29 %545 — — 49 %594 15 %
     Total field3,584 (2)— 86 %3,668 — (52)-1 %3,620 %
Global Products1,860 (62)-3 %49 %1,847 — — 127 %1,974 %
     Total net sales$5,444 $(64)-1 %$135 %$5,515 $— $75 %$5,594 %
Page 16 of 20



(in millions)Adjusted Net Sales
for the Three
Months Ended
June 30, 2020
Base Year Adjustments -
 Divestitures and Other
Base Year Adjustments -
Foreign Currency
Adjusted Base Net
Sales for the Three
Months Ended
June 30, 2020
AcquisitionsOrganic GrowthAdjusted Net Sales
for the Three
Months Ended
June 30, 2021
Building Solutions North America$2,020 $— — $21 %$2,041 $— — $171 %$2,212 10 %
Building Solutions EMEA/LA795 — — 60 %855 10 %136 16 %1,001 26 %
Building Solutions Asia Pacific579 (3)-1 %40 %616 — — 87 14 %703 21 %
     Total field3,394 (3)— 121 %3,512 10 — 394 11 %3,916 15 %
Global Products1,949 (54)-3 %44 %1,939 80 %409 21 %2,428 25 %
     Total net sales$5,343 $(57)-1 %$165 %$5,451 $90 %$803 15 %$6,344 19 %

(in millions)Adjusted Net Sales
for the Three
Months Ended
September 30, 2020
Base Year Adjustments -
 Divestitures and Other
Base Year Adjustments -
Foreign Currency
Adjusted Base Net
Sales for the Three
Months Ended
September 30, 2020
AcquisitionsOrganic GrowthAdjusted Net Sales
for the Three
Months Ended
September 30, 2021
Building Solutions North America$2,243 $— — $12 %$2,255 $— $88 %$2,347 %
Building Solutions EMEA/LA957 — — 17 %974 14 %13 %1,001 %
Building Solutions Asia Pacific651 (2)— 18 %667 — — 48 %715 10 %
     Total field3,851 (2)— 47 %3,896 18 — 149 %4,063 %
Global Products2,103 (79)-4 %10 — 2,034 132 %166 %2,332 11 %
     Total net sales$5,954 $(81)-1 %$57 %$5,930 $150 %$315 %$6,395 %

(in millions)Adjusted Net Sales
for the Twelve
Months Ended
September 30, 2020
Base Year Adjustments -
 Divestitures and Other
Base Year Adjustments -
Foreign Currency
Adjusted Base Net
Sales for the Twelve
Months Ended
September 30, 2020
AcquisitionsOrganic GrowthAdjusted Net Sales
for the Twelve
Months Ended
September 30, 2021
Building Solutions North America$8,605 $— — $49 %$8,654 $— $27 — $8,685 %
Building Solutions EMEA/LA3,613 — — 145 %3,758 37 %89 %3,884 %
Building Solutions Asia Pacific2,368 (9)— 115 %2,474 — — 142 %2,616 10 %
     Total field14,586 (9)— 309 %14,886 41 — 258 %15,185 %
Global Products7,731 (266)-3 %138 %7,603 212 %674 %8,489 10 %
     Total net sales$22,317 $(275)-1 %$447 %$22,489 $253 %$932 %$23,674 %

The organic growth reconciliations presented earlier within this footnote contain financial information regarding adjusted net sales. The following is the reconciliation of net sales as re-casted to adjusted net sales for the three months ended December 31, 2020 and 2019, the three months ended March 31, 2021 and 2020, the three months ended June 30, 2021 and 2020, the three months ended September 30, 2021 and 2020, and the twelve months ended September 30, 2021 and 2020 (unaudited):
Three Months EndedTwelve Months Ended
December 31, March 31,June 30,September 30,September 30,
(in millions)2020201920212020202120202021202020212020
Net sales as re-casted
Building Solutions North America$2,034 $2,167 $2,092 $2,175 $2,212 $2,020 $2,347 $2,243 $8,685 $8,605 
Building Solutions EMEA/LA948 970 934 891 1,001 795 1,001 957 3,884 3,613 
Building Solutions Asia Pacific604 620 594 518 703 579 715 651 2,616 2,368 
Global Products1,755 1,819 1,974 1,860 2,425 1,949 2,329 2,103 8,483 7,731 
Net sales as re-casted5,341 5,576 5,594 5,444 6,341 5,343 6,392 5,954 23,668 22,317 
Adjusting items (1)
Building Solutions North America— — — — — — — — — — 
Building Solutions EMEA/LA— — — — — — — — — — 
Building Solutions Asia Pacific— — — — — — — — — — 
Global Products— — — — — — — 
Adjusting items— — — — — — — 
Adjusted net sales
Building Solutions North America2,034 2,167 2,092 2,175 2,212 2,020 2,347 2,243 8,685 8,605 
Building Solutions EMEA/LA948 970 934 891 1,001 795 1,001 957 3,884 3,613 
Building Solutions Asia Pacific604 620 594 518 703 579 715 651 2,616 2,368 
Global Products1,755 1,819 1,974 1,860 2,428 1,949 2,332 2,103 8,489 7,731 
Adjusted net sales$5,341 $5,576 $5,594 $5,444 $6,344 $5,343 $6,395 $5,954 $23,674 $22,317 
(1) Adjusting items to net sales relate to nonrecurring Silent-Aire purchase accounting impacts.

Page 17 of 20



The Company's earnings presentation presents service revenue and organic growth for the three months ended March 31, 2022. The components of the change in service revenue, including organic growth, are shown below (unaudited):
(in millions)Proforma Service
Revenue for the
Three Months Ended
March 31, 2021
Base Year Adjustments -
 Divestitures and Other
Base Year Adjustments -
Foreign Currency
Adjusted Base Service
Revenue for the Three
Months Ended
March 31, 2021
AcquisitionsOrganic GrowthService Revenue
for the
Three Months Ended
March 31, 2022
Building Solutions North America$820 $— — $(1)— $819 $— $61 %$884 %
Building Solutions EMEA/LA407 (8)-2 %(20)-5 %379 — 42 11 %422 %
Building Solutions Asia Pacific171 — — (8)-5 %163 %10 %175 %
     Total field1,398 (8)-1 %(29)-2 %1,361 %113 %1,481 %
Global Products— — — — — — — — — — — — 
     Total net sales$1,398 $(8)-1 %$(29)-2 %$1,361 $%$113 %$1,481 %

The Company's earnings presentation presents proforma service revenue and organic growth for the three months ended December 31, 2020, the three months ended March 31, 2021, the three months ended June 30, 2021, the three months ended September 30, 2021, and the twelve months ended September 30, 2021. The components of the change in proforma service revenue, including organic growth, for each period for which proforma financial information is presented are shown below (unaudited).

(in millions)Proforma Service
Revenue for the
Three Months Ended
December 31, 2019
Base Year Adjustments -
 Divestitures and Other
Base Year Adjustments -
Foreign Currency
Adjusted Base Service
Revenue for the Three
Months Ended
December 31, 2019
AcquisitionsOrganic GrowthProforma Service
Revenue for the
Three Months Ended
December 31, 2020
Building Solutions North America$811 $— — $— $812 $— — $(20)-2 %$792 -2 %
Building Solutions EMEA/LA414 — — %419 %(5)-1 %417 %
Building Solutions Asia Pacific165 (2)-1 %%170 — — (2)-1 %168 %
     Total field1,390 (2)— 13 %1,401 — (27)-2 %1,377 -1 %
Global Products— — — — — — — — — — — — 
     Total service revenue$1,390 $(2)— $13 %$1,401 $— $(27)-2 %$1,377 -1 %


(in millions)Proforma Service
Revenue for the
Three Months Ended
March 31, 2020
Base Year Adjustments -
 Divestitures and Other
Base Year Adjustments -
Foreign Currency
Adjusted Base Service
Revenue for the Three
Months Ended
March 31, 2020
AcquisitionsOrganic Growth 
Proforma Service Revenue for the
Three Months Ended
March 31, 2021
Building Solutions North America$818 $— — $— $822 $— — $(2)— $820 — 
Building Solutions EMEA/LA396 — — 16 %412 — (7)-2 %407 %
Building Solutions Asia Pacific160 (2)-1 %11 %169 — — %171 %
     Total field1,374 (2)— 31 %1,403 — (7)— 1,398 %
Global Products— — — — — — — — — — — — 
     Total service revenue$1,374 $(2)— $31 %$1,403 $— $(7)— $1,398 %

(in millions)Proforma Service
Revenue for the
Three Months Ended
June 30, 2020
Base Year Adjustments -
 Divestitures and Other
Base Year Adjustments -
Foreign Currency
Adjusted Base Service
Revenue for the Three
Months Ended
June 30, 2020
AcquisitionsOrganic GrowthProforma Service
Revenue for the
Three Months Ended
June 30, 2021
Building Solutions North America$770 $— — $%$779 $— — $78 10 %$857 11 %
Building Solutions EMEA/LA349 — — 26 %375 %48 13 %427 22 %
Building Solutions Asia Pacific156 (3)-2 %12 %165 — — 18 11 %183 17 %
     Total field1,275 (3)— 47 %1,319 — 144 11 %1,467 15 %
Global Products— — — — — — — — — — — — 
     Total service revenue$1,275 $(3)— $47 %$1,319 $— $144 11 %$1,467 15 %

Page 18 of 20



(in millions)Proforma Service
Revenue for the
Three Months Ended
September 30, 2020
Base Year Adjustments -
 Divestitures and Other
Base Year Adjustments -
Foreign Currency
Adjusted Base Service
Revenue for the Three
Months Ended
September 30, 2020
AcquisitionsOrganic GrowthProforma Service
Revenue for the
Three Months Ended
September 30, 2021
Building Solutions North America$835 $— — $— $839 $— $62 %$904 %
Building Solutions EMEA/LA435 — — %441 — (9)-2 %433 — 
Building Solutions Asia Pacific180 (2)-1 %%182 — — %184 %
     Total field1,450 (2)— 14 %1,462 — 55 %1,521 %
Global Products— — — — — — — — — — — — 
     Total service revenue$1,450 $(2)— $14 %$1,462 $— $55 %$1,521 %

(in millions)Proforma Service
Revenue for the
Twelve Months Ended
September 30, 2020
Base Year Adjustments -
 Divestitures and Other
Base Year Adjustments -
Foreign Currency
Adjusted Base Service
Revenue for the
Twelve Months Ended
September 30, 2020
AcquisitionsOrganic GrowthProforma Service
Revenue for the
Twelve Months Ended
September 30, 2021
Building Solutions North America$3,234 $— — $18 %$3,252 $— $118 %$3,373 %
Building Solutions EMEA/LA1,594 — — 53 %1,647 10 %27 %1,684 %
Building Solutions Asia Pacific661 (9)-1 %34 %686 — — 20 %706 %
     Total field5,489 (9)— 105 %5,585 13 — 165 %5,763 %
Global Products— — — — — — — — — — — — 
     Total service revenue$5,489 $(9)— $105 %$5,585 $13 — $165 %$5,763 %

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. Free cash flow is defined as cash provided by operating activities less capital expenditures. Free cash flow conversion is defined as free cash flow divided by adjusted net income attributable to JCI. 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 months and six months ended March 31, 2022 and 2021 reconciliation of free cash flow and free cash flow conversion for continuing operations (unaudited):

Three Months EndedSix Months Ended
(in millions)March 31, 2022March 31, 2021March 31, 2022March 31, 2021
Cash provided by operating activities from continuing
  operations$(68)$645$324$1,160
Capital expenditures(125)(106)(260)(197)
Reported free cash flow(193)53964963
Adjusted net income from continuing operations
  attributable to JCI$441$373$821$684
Adjusted free cash flow conversion-44 %144 %%141 %

5. Net Debt to EBITDA

The Company provides financial information regarding net debt to adjusted EBITDA, which is a non-GAAP performance measure. The Company believes the total net debt to adjusted EBITDA ratio 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 March 31, 2022 calculation of net debt to adjusted EBITDA (unaudited):
(in millions)March 31, 2022
Short-term debt and current portion of long-term debt$2,284 
Long-term debt7,366 
Total debt9,650 
Less: cash and cash equivalents1,787 
Total net debt$7,863 
Last twelve months adjusted EBITDA$3,660 
Total net debt to adjusted EBITDA2.1x

Page 19 of 20




The following is the last twelve months ended March 31, 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
March 31, 2022
Income from continuing operations$1,448 
Income tax provision727 
Net financing charges207 
EBIT2,382 
Adjusting items:
   Net mark-to-market adjustments(140)
   Restructuring and impairment costs579 
   Silent-Aire transaction and other nonrecurring costs36 
   Silent-Aire earn-out adjustment(43)
   Charges attributable to the suspension of business in Russia11 
Adjusted EBIT (1)2,825 
Depreciation and amortization835 
Adjusted EBITDA (1)$3,660 

(1) The Company's definition of adjusted EBIT and adjusted EBITDA excludes special items because these costs 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. Trade Working Capital as a Percentage of Net Sales

The Company provides financial information regarding trade working capital as a percentage of net sales, which is a non-GAAP performance measure. Trade working capital is defined as current assets less current liabilities, excluding cash, short-term debt, the current portion of long-term debt, the current portion of assets and liabilities held for sale, accrued compensation and benefits, and other current assets and liabilities. Management believes this non-GAAP measure, which excludes financing-related items, non-trade related items and businesses to be divested, is a more useful measurement of the Company's operating performance. The following is the March 31, 2022 and March 31, 2021 calculation of trade working capital as a percentage of net sales (unaudited):

(in millions)March 31, 2022March 31, 2021
Current assets$11,612 $10,204 
Current liabilities(11,654)(8,740)
Total working capital(42)1,464 
Less: cash and cash equivalents(1,787)(1,883)
Less: assets held for sale(386)— 
Less: other current assets(1,235)(1,160)
Add: short-term debt2,044 248 
Add: current portion of long-term debt240 196 
Add: accrued compensation and benefits708 817 
Add: liabilities held for sale326 — 
Add: other current liabilities2,264 2,352 
Trade working capital$2,132 $2,034 
Last twelve months net sales$24,693 $22,232 
Trade working capital as a percentage of net sales8.6 %9.1 %

7. 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, charges related to the suspension of operations in Russia and discrete tax items for the three and six months ending March 31, 2022 and March 31, 2021 is approximately 13.5%.

8. Restructuring and Impairment Costs

The three months ended March 31, 2022 include restructuring and impairment costs of $384 million related primarily to the impairment of assets associated with a business classified as held for sale, workforce reductions and other asset impairments. The six months ended March 31, 2022 include restructuring and impairment costs of $433 million related primarily to the impairment of assets associated with a business classified as held for sale, workforce reductions and other asset impairments. The three and six months ended March 31, 2021 include restructuring and impairment costs of $96 million related primarily to workforce reductions and asset impairments.

Page 20 of 20