- Q1 sales increased 4% and organic sales increased
10%*
- Q1 GAAP EPS of $0.55; Q1 Adjusted
EPS* of $0.64
- Q1 Orders increased 16% organically year-over-year
- Building Solutions backlog of $13.2
billion increased 11% organically year-over-year
- Initiates fiscal Q2 and raises full year fiscal 2025
guidance*
*
|
This news release
contains non-GAAP financial measures. Definitions and
reconciliations of the non-GAAP financial measures can be found in
the attached footnotes. Non-GAAP measures should be considered in
addition to, and not as replacements for, the most comparable GAAP
measures.
|
CORK,
Ireland, Feb. 5, 2025 /PRNewswire/ -- Johnson
Controls International plc (NYSE: JCI), a global leader for
smart, healthy and sustainable buildings, today reported fiscal
first quarter 2025 GAAP earnings per share ("EPS") of $0.55. Adjusted EPS was $0.64.
Sales in the quarter of $5.4
billion increased 4% over the prior year on an as reported
basis and 10% organically. GAAP income from continuing operations
was $363 million. Adjusted income
from continuing operations was $426
million.
"I am proud of another strong quarter delivered by the Johnson
Controls team, which reflects our successful strategy to simplify
our portfolio and position our Company as a leading pure-play
building solutions provider," said George
Oliver, Chairman and CEO. "We are driving results based on
our unique value proposition, with an ability to serve our
customers over the lifecycle of the building. The significant
progress in our transformation is enabling us to achieve more
consistent and predictable performance, as well as our ability to
deliver value for our stakeholders."
FISCAL Q1 SEGMENT RESULTS
The financial highlights presented in the tables below exclude
discontinued operations and are in accordance with GAAP, unless
otherwise indicated. All comparisons are to the fiscal first
quarter of 2024.
A slide presentation to accompany the results can be found in
the Investor Relations section of Johnson Controls' website at
http://investors.johnsoncontrols.com.
Building Solutions North America
|
|
Fiscal
Q1
|
(in
millions)
|
|
2025
|
|
2024
|
|
Change
|
Sales
|
|
$ 2,744
|
|
$ 2,487
|
|
10 %
|
Segment
EBITA
|
|
|
|
|
|
|
GAAP
|
|
332
|
|
285
|
|
16 %
|
Adjusted
(non-GAAP)
|
|
332
|
|
285
|
|
16 %
|
Segment EBITA Margin
%
|
|
|
|
|
|
|
GAAP
|
|
12.1 %
|
|
11.5 %
|
|
60 bp
|
Adjusted
(non-GAAP)
|
|
12.1 %
|
|
11.5 %
|
|
60 bp
|
Sales in the quarter of $2.7
billion increased 10% over the prior year. Organic sales
also increased 10% over the prior year, led by high teens growth in
Applied HVAC and Controls.
Excluding M&A and adjusted for foreign currency, orders
increased 18% year-over-year and backlog of $9.3 billion increased 12% year-over-year.
Segment EBITA margin of 12.1% expanded 60 basis points versus
the prior year driven by the execution of our higher margin
backlog.
Building Solutions EMEA/LA (Europe, Middle
East, Africa/Latin America)
|
|
Fiscal
Q1
|
(in
millions)
|
|
2025
|
|
2024
|
|
Change
|
Sales
|
|
$ 1,073
|
|
$ 1,038
|
|
3 %
|
Segment
EBITA
|
|
|
|
|
|
|
GAAP
|
|
108
|
|
80
|
|
35 %
|
Adjusted
(non-GAAP)
|
|
108
|
|
80
|
|
35 %
|
Segment EBITA Margin
%
|
|
|
|
|
|
|
GAAP
|
|
10.1 %
|
|
7.7 %
|
|
240
bp
|
Adjusted
(non-GAAP)
|
|
10.1 %
|
|
7.7 %
|
|
240
bp
|
Sales in the quarter of $1.1
billion increased 3% over the prior year. Organic sales grew
6% versus the prior year quarter led by 10% growth in Service. Fire
and Security sales increased high single digits.
Excluding M&A and adjusted for foreign currency, orders
increased 6% year-over-year and backlog of $2.5 billion increased 5% year-over-year.
Segment EBITA margin of 10.1% expanded 240 basis points versus
the prior year driven by productivity improvements and positive mix
from growth in Service.
Building Solutions Asia Pacific
|
|
Fiscal
Q1
|
(in
millions)
|
|
2025
|
|
2024
|
|
Change
|
Sales
|
|
$
527
|
|
$
507
|
|
4 %
|
Segment
EBITA
|
|
|
|
|
|
|
GAAP
|
|
49
|
|
46
|
|
7 %
|
Adjusted
(non-GAAP)
|
|
49
|
|
46
|
|
7 %
|
Segment EBITA Margin
%
|
|
|
|
|
|
|
GAAP
|
|
9.3 %
|
|
9.1 %
|
|
20 bp
|
Adjusted
(non-GAAP)
|
|
9.3 %
|
|
9.1 %
|
|
20 bp
|
Sales in the quarter of $527
million increased 4% versus the prior year. Organic sales
increased 5% versus the prior year led by 14% growth in
Service.
Excluding M&A and adjusted for foreign currency, orders
increased 32% year-over-year and backlog of $1.5 billion increased 22% year-over-year.
Segment EBITA margin of 9.3% increased 20 basis points versus
the prior year driven by positive mix from the Service
business.
Global Products
|
|
Fiscal
Q1
|
(in
millions)
|
|
2025
|
|
2024
|
|
Change
|
Sales
|
|
$ 1,082
|
|
$ 1,177
|
|
(8 %)
|
Segment
EBITA
|
|
|
|
|
|
|
GAAP
|
|
326
|
|
267
|
|
22 %
|
Adjusted
(non-GAAP)
|
|
326
|
|
267
|
|
22 %
|
Segment EBITA Margin
%
|
|
|
|
|
|
|
GAAP
|
|
30.1 %
|
|
22.7 %
|
|
740
bp
|
Adjusted
(non-GAAP)
|
|
30.1 %
|
|
22.7 %
|
|
740
bp
|
Sales in the quarter of $1.1
billion declined 8% versus the prior year. Organic sales
grew 15% versus the prior year led by over 30% growth in Applied
HVAC.
Segment EBITA margin of 30.1% expanded 740 basis points versus
the prior year due to increased volumes and enhanced operational
efficiencies.
Corporate
|
|
Fiscal
Q1
|
(in
millions)
|
|
2025
|
|
2024
|
|
Change
|
Corporate
Expense
|
|
|
|
|
|
|
GAAP
|
|
$
171
|
|
$
139
|
|
23 %
|
Adjusted
(non-GAAP)
|
|
127
|
|
116
|
|
9 %
|
Adjusted Corporate expense in Q1 2025 excludes certain
transaction/separation costs and transformation costs. Adjusted
Corporate expense in Q1 2024 excludes certain
transaction/separation costs and cyber incident costs.
OTHER Q1 ITEMS
- Cash provided by operating activities was $249 million. Free cash flow was $133 million and adjusted free cash flow was
$603 million.
- The Company paid dividends of $245
million.
- The Company repurchased 4.1 million shares of common stock for
$330 million.
GUIDANCE
The following forward-looking statements regarding organic sales
growth, adjusted segment EBITA margin, adjusted segment EBITA
margin improvement and adjusted EPS are non-GAAP financial measures
and are presented on a continuing operations basis excluding the
Residential and Light Commercial HVAC business, which was
classified as discontinued operations beginning in the fiscal
fourth quarter of 2024. 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. The Company is
unable to present a quantitative reconciliation of the
aforementioned forward-looking non-GAAP financial measures to its
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 2025 second
quarter and full year GAAP financial results from continuing
operations.
The Company initiated fiscal 2025 second quarter guidance:
- Organic sales growth of mid-single digits
- Adjusted segment EBITA margin of ~16.5%
- Adjusted EPS before special items of ~$0.77 to $0.79
The Company raised fiscal 2025 full year guidance:
- Organic sales growth of mid-single digits (unchanged)
- Adjusted segment EBITA margin improvement of more than 80 basis
points, year-over-year (previously more than 50 bps)
- Adjusted EPS before special items of ~$3.50 to $3.60
(previously ~$3.40 to $3.50)
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, 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
414.340.1752
|
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 develop or acquire new products and
technologies that achieve market acceptance and meet applicable
quality and regulatory requirements; the ability of Johnson
Controls to execute on its operating model and drive organizational
improvement; Johnson Controls' ability to successfully execute and
complete portfolio simplification, including the completion of the
divestiture of the Residential and Light Commercial business, as
well as the possibility that the expected benefits of such actions
will not be realized or will not be realized within the expected
time frame; the ability to hire and retain senior management and
other key personnel, including successfully executing Johnson
Controls' Chief Executive Officer succession plan; the ability to
innovate and adapt to emerging technologies, ideas and trends in
the marketplace, including the incorporation of technologies such
as artificial intelligence; the ability to manage general economic,
business and capital market conditions, including the impact of
recessions, economic downturns and global price inflation;
fluctuations in the cost and availability of public and private
financing for Johnson Controls' customers; the ability to manage
macroeconomic and geopolitical volatility, including supply chain
shortages, restrictive trade measures and the conflict between
Russia and Ukraine and the ongoing conflicts in the
Middle East; managing the risks
and impacts of potential and actual security breaches,
cyberattacks, privacy breaches or data breaches; maintaining and
improving 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; changes to laws or policies governing
foreign trade, including economic sanctions, tariffs, foreign
exchange and capital controls, import/export controls or other
trade restrictions; fluctuations in currency exchange rates;
changes or uncertainty in laws, regulations, rates, policies, or
interpretations that impact Johnson Controls' business operations
or tax status; the ability to adapt to global climate change,
climate change regulation and successfully meet Johnson Controls'
public sustainability commitments; the outcome of litigation and
governmental proceedings; the risk of infringement or expiration of
intellectual property rights; Johnson Controls' ability to manage
disruptions caused by catastrophic or geopolitical events, such as
natural disasters, armed conflict, political change, climate
change, pandemics and outbreaks of contagious diseases and other
adverse public health developments; any delay or inability of
Johnson Controls to realize the expected benefits and synergies of
recent portfolio transactions; 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 fiscal year filed with the SEC, 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.
FINANCIAL
STATEMENTS
|
|
|
|
Johnson Controls
International plc
|
|
Consolidated
Statements of Income
|
|
(in millions, except
per share data; unaudited)
|
|
|
|
|
Three Months
Ended
December 31,
|
|
|
2024
|
|
2023
|
|
Net sales
|
|
|
|
|
Products and
systems
|
$
3,685
|
|
$
3,604
|
|
Services
|
1,741
|
|
1,605
|
|
|
5,426
|
|
5,209
|
|
Cost of
sales
|
|
|
|
|
Products and
systems
|
2,456
|
|
2,490
|
|
Services
|
1,044
|
|
941
|
|
|
3,500
|
|
3,431
|
|
|
|
|
|
|
Gross
profit
|
1,926
|
|
1,778
|
|
|
|
|
|
|
Selling, general and
administrative expenses
|
1,399
|
|
1,334
|
|
Restructuring and
impairment costs
|
33
|
|
35
|
|
Net financing
charges
|
86
|
|
87
|
|
Equity loss
|
—
|
|
(2)
|
|
|
|
|
|
|
Income from continuing
operations before income taxes
|
408
|
|
320
|
|
|
|
|
|
|
Income tax provision
(benefit)
|
47
|
|
(20)
|
|
|
|
|
|
|
Income from continuing
operations
|
361
|
|
340
|
|
|
|
|
|
|
Income from
discontinued operations, net of tax (Note 3)
|
90
|
|
64
|
|
|
|
|
|
|
Net income
|
451
|
|
404
|
|
|
|
|
|
|
Income (loss)
attributable to noncontrolling interests
|
|
|
|
|
Continuing
operations
|
(2)
|
|
—
|
|
Discontinued
operations
|
34
|
|
30
|
|
|
|
|
|
|
Net income attributable
to Johnson Controls
|
$
419
|
|
$
374
|
|
|
|
|
|
|
Income attributable to
Johnson Controls
|
|
|
|
|
Continuing
operations
|
$
363
|
|
$
340
|
|
Discontinued
operations
|
56
|
|
34
|
|
Total
|
$
419
|
|
$
374
|
|
|
|
|
|
|
Basic earnings per
share attributable to Johnson Controls
|
|
|
|
|
Continuing
operations
|
$
0.55
|
|
$
0.50
|
|
Discontinued
operations
|
0.08
|
|
0.05
|
|
Total
|
$
0.63
|
|
$
0.55
|
|
|
|
|
|
|
Diluted earnings per
share attributable to Johnson Controls
|
|
|
|
|
Continuing
operations
|
$
0.55
|
|
$
0.50
|
|
Discontinued
operations
|
0.08
|
|
0.05
|
|
Total
|
$
0.63
|
|
$
0.55
|
|
Johnson Controls
International plc
|
Condensed
Consolidated Statements of Financial Position
|
(in millions;
unaudited)
|
|
|
December 31,
2024
|
|
September 30,
2024
|
Assets
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
1,237
|
|
$
606
|
Accounts receivable -
net
|
5,614
|
|
6,051
|
Inventories
|
1,739
|
|
1,774
|
Current assets held for
sale
|
1,658
|
|
1,595
|
Other current
assets
|
1,041
|
|
1,153
|
Current
assets
|
11,289
|
|
11,179
|
|
|
|
|
Property, plant and
equipment - net
|
2,418
|
|
2,403
|
Goodwill
|
16,412
|
|
16,725
|
Other intangible assets
- net
|
3,963
|
|
4,130
|
Noncurrent assets held
for sale
|
2,986
|
|
3,210
|
Other noncurrent
assets
|
5,030
|
|
5,048
|
Total assets
|
$
42,098
|
|
$
42,695
|
|
|
|
|
Liabilities and
Equity
|
|
|
|
|
|
|
|
Short-term
debt
|
$
882
|
|
$
953
|
Current portion of
long-term debt
|
522
|
|
536
|
Accounts
payable
|
3,214
|
|
3,389
|
Accrued compensation
and benefits
|
917
|
|
1,048
|
Deferred
revenue
|
2,211
|
|
2,160
|
Current liabilities
held for sale
|
1,322
|
|
1,431
|
Other current
liabilities
|
2,015
|
|
2,438
|
Current
liabilities
|
11,083
|
|
11,955
|
|
|
|
|
Long-term
debt
|
8,589
|
|
8,004
|
Pension and
postretirement benefits
|
192
|
|
217
|
Noncurrent liabilities
held for sale
|
407
|
|
405
|
Other noncurrent
liabilities
|
4,697
|
|
4,753
|
Long-term
liabilities
|
13,885
|
|
13,379
|
|
|
|
|
Shareholders' equity
attributable to Johnson Controls
|
15,900
|
|
16,098
|
Noncontrolling
interests
|
1,230
|
|
1,263
|
Total
equity
|
17,130
|
|
17,361
|
Total liabilities and
equity
|
$
42,098
|
|
$
42,695
|
Johnson Controls
International plc
|
Consolidated
Statements of Cash Flows
|
(in millions;
unaudited)
|
|
|
Three Months Ended
December 31,
|
|
2024
|
|
2023
|
Operating Activities
of Continuing Operations
|
|
|
|
Income from continuing
operations attributable to Johnson Controls
|
$
363
|
|
$
340
|
Loss from continuing
operations attributable to noncontrolling interests
|
(2)
|
|
—
|
Income from continuing
operations
|
361
|
|
340
|
Adjustments to
reconcile net income to cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
193
|
|
208
|
Pension and
postretirement income and contributions
|
(16)
|
|
(16)
|
Deferred income
taxes
|
(54)
|
|
(80)
|
Noncash restructuring
and impairment charges
|
8
|
|
9
|
Equity-based
compensation
|
28
|
|
29
|
Other - net
|
8
|
|
(22)
|
Changes in assets and
liabilities, excluding acquisitions and divestitures:
|
|
|
|
Accounts
receivable
|
284
|
|
40
|
Inventories
|
(15)
|
|
(106)
|
Other
assets
|
(171)
|
|
(195)
|
Restructuring
reserves
|
2
|
|
(14)
|
Accounts payable and
accrued liabilities
|
(407)
|
|
(315)
|
Accrued income
taxes
|
28
|
|
11
|
Cash provided (used)
by operating activities from continuing
operations
|
249
|
|
(111)
|
|
|
|
|
Investing Activities
of Continuing Operations
|
|
|
|
Capital
expenditures
|
(116)
|
|
(82)
|
Other - net
|
11
|
|
18
|
Cash used by investing
activities from continuing operations
|
(105)
|
|
(64)
|
|
|
|
|
Financing Activities
of Continuing Operations
|
|
|
|
Net proceeds from
borrowings with maturities less than three months
|
12
|
|
1,116
|
Proceeds from
debt
|
775
|
|
422
|
Stock repurchases and
retirements
|
(330)
|
|
—
|
Payment of cash
dividends
|
(245)
|
|
(252)
|
Employee equity-based
compensation withholding taxes
|
(29)
|
|
(23)
|
Other - net
|
18
|
|
(27)
|
Cash provided by
financing activities from continuing operations
|
201
|
|
1,236
|
|
|
|
|
Discontinued
Operations
|
|
|
|
Cash used by operating
activities
|
(2)
|
|
(135)
|
Cash used by investing
activities
|
(10)
|
|
(10)
|
Cash used by financing
activities
|
—
|
|
(8)
|
Cash used by
discontinued operations
|
(12)
|
|
(153)
|
Effect of exchange rate
changes on cash, cash equivalents and restricted cash
|
154
|
|
60
|
Change in cash, cash
equivalents and restricted cash held for sale
|
4
|
|
5
|
Increase in cash,
cash equivalents and restricted cash
|
491
|
|
973
|
Cash, cash equivalents
and restricted cash at beginning of period
|
767
|
|
917
|
Cash, cash equivalents
and restricted cash at end of period
|
1,258
|
|
1,890
|
Less: Restricted
cash
|
21
|
|
91
|
Cash and cash
equivalents at end of period
|
$
1,237
|
|
$
1,799
|
FOOTNOTES
1. Sale of Residential and Light
Commercial HVAC Business
The Company signed a definitive agreement in July 2024 to sell its Residential and Light
Commercial HVAC business (the "R&LC Business"), which includes
the North America Ducted businesses and the global Residential
joint venture with Hitachi Global Life Solutions, Inc. ("Hitachi"),
of which Johnson Controls owns 60% and Hitachi owns 40%. The
R&LC Business, which was previously reported in the Global
Products segment, meets the criteria to be classified as a
discontinued operation and, as a result, its historical financial
results are reflected in the consolidated financial statements as a
discontinued operation, and assets and liabilities were
retrospectively reclassified as held for sale for all periods
presented. Unless otherwise noted, all activities and amounts
reported in the following footnotes include only continuing
operations of the Company and exclude activities and amounts
related to the R&LC business.
2. Non-GAAP Measures
The Company reports various non-GAAP measures in this earnings
release and the related earnings presentation. Non-GAAP
measures should be considered in addition to, and not as
replacements for, the most comparable GAAP measures. Refer to
footnotes three through eight for further information on the
calculations of the non-GAAP measures and reconciliations of the
non-GAAP measures to the most comparable GAAP measures.
Organic sales
Organic sales growth excludes the impact of acquisitions,
divestitures and foreign currency. Management believes organic
sales growth is useful to investors in understanding
period-over-period sales results and trends.
Cash flow
Management believes free cash flow and adjusted free cash flow
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 the Company's ability to
generate cash flow from operations and the impact that this cash
flow has on its liquidity. Management also believes adjusted free
cash flows are useful to investors in understanding
period-over-period cash flows, cash trends and ongoing cash flows
of the Company.
Adjusted free cash flow and adjusted free cash flow
conversion are non-GAAP measures which exclude the impacts of the
following:
- JC Capital cash flows primarily include activity associated
with finance/notes receivables and inventory and/or capital
expenditures related to lease arrangements. JC Capital net income
is primarily related to interest income on the finance/notes
receivable and profit recognized on arrangements with sales-type
lease components.
- Effective January 1, 2024, the
Company has excluded the impact of discontinuing its accounts
receivables factoring programs from adjusted free cash flow and
adjusted free cash flow conversion. The Company has also
re-baselined the prior year adjusted free cash flow measures to
present a more comparative measure without the impact of
factoring.
- Cash payments related to the water systems AFFF settlement and
cash receipts for AFFF-related insurance recoveries.
Adjusted financial measures
Adjusted financial measures include adjusted segment EBITA,
adjusted net income, adjusted earnings per share, adjusted EBIT,
adjusted EBITDA and adjusted corporate expenses. These non-GAAP
measures are derived by excluding certain amounts from the
corresponding financial measures determined in accordance with
GAAP. The determination of the excluded amounts is a matter of
management judgment and depends upon the nature and variability of
the underlying expense or income amounts and other factors.
As detailed in the tables included in footnotes five through
eight, the following items were excluded from certain financial
measures:
- Net mark-to-market adjustments are the result of
adjusting restricted asbestos investments and pension and
postretirement plan assets to their current market value. These
adjustments may have a favorable or unfavorable impact on
results.
- Restructuring and impairment costs, net of NCI
represents restructuring costs attributable to Johnson Controls
including costs associated with exit plans or other restructuring
plans that will have a more significant impact on the underlying
cost structure of the organization. Impairment costs primarily
relate to write-downs of goodwill, intangible assets and assets
held for sale to their fair value.
- Water systems AFFF settlement and insurance recoveries
include amounts related to a settlement with a nationwide class of
public water systems concerning the use of AFFF manufactured and
sold by a subsidiary of the Company, and AFFF-related insurance
recoveries.
- Transaction/separation costs include costs associated
with significant mergers and acquisitions.
- Transformation costs represent incremental expenses
incurred in association with strategic growth initiatives and cost
saving opportunities in order to realize the benefits of portfolio
simplification and the Company's lifecycle solutions strategy.
- Earn-out adjustments relate to earn-out liabilities
associated with certain significant acquisitions and may have a
favorable or unfavorable impact on results.
- Cyber incident costs primarily represent expenses, net
of insurance recoveries, associated with the response to, and
remediation of, a cybersecurity incident which occurred in
September 2023.
- Global products product quality issue are costs related
to a product quality issue within the Global Products segment that
is unusual due to the magnitude of the expected cost to remediate
in comparison to typical product quality issues experienced by the
Company.
- Loss on divestiture relates to the sale of the ADTi
business.
- EMEA/LA joint venture loss relates to certain
non-recurring losses associated with the equity method accounting
of a joint venture company.
- Discrete tax items, net includes the net impact of
discrete tax items within the period, including the following types
of items: changes in estimates associated with valuation
allowances, changes in estimates associated with reserves for
uncertain tax positions, withholding taxes recorded upon changes in
indefinite re-investment assertions for businesses to be disposed
of, impacts from statutory rate changes, and the recording of
significant tax credits.
- Related tax impact includes the tax impact of the
various excluded items.
Management believes the exclusion of these items is useful to
investors due to the unusual nature and/or magnitude of the
amounts. When considered together with unadjusted amounts, adjusted
financial measures are useful to investors in understanding
period-over-period operating results, business trends and ongoing
operations of the Company. Management may also use these metrics as
guides in forecasting, budgeting and long-term planning processes
and for compensation purposes.
Debt ratios
Management believes that net debt to adjusted EBITDA, a non-GAAP
measure, is useful to understanding the Company's financial
condition as the ratio provides an overview of the extent to which
the Company relies on external debt financing for its funding and
also is a measure of risk to its shareholders.
3. Sales
The following tables detail the changes in sales from continuing
operations attributable to organic growth, foreign currency,
acquisitions, divestitures and other (unaudited):
|
Three Months Ended
December 31
|
Net
sales
|
Building
Solutions
|
|
|
|
|
(in
millions)
|
North
America
|
|
EMEA/LA
|
|
Asia
Pacific
|
|
Total
|
|
Global
Products
|
|
Total JCI
plc
|
Net sales -
2023
|
$
2,487
|
|
$
1,038
|
|
$
507
|
|
$
4,032
|
|
$
1,177
|
|
$
5,209
|
Base year
adjustments
|
|
|
|
|
|
|
|
|
|
|
|
Divestitures and
other
|
—
|
|
—
|
|
—
|
|
—
|
|
(233)
|
|
(233)
|
Foreign
currency
|
(3)
|
|
(25)
|
|
(3)
|
|
(31)
|
|
(2)
|
|
(33)
|
Adjusted base net
sales
|
2,484
|
|
1,013
|
|
504
|
|
4,001
|
|
942
|
|
4,943
|
Acquisitions
|
—
|
|
3
|
|
—
|
|
3
|
|
—
|
|
3
|
Organic
growth
|
260
|
|
57
|
|
23
|
|
340
|
|
140
|
|
480
|
Net sales -
2024
|
$
2,744
|
|
$
1,073
|
|
$
527
|
|
$
4,344
|
|
$
1,082
|
|
$
5,426
|
|
|
|
|
|
|
|
|
|
|
|
|
Growth %:
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
10 %
|
|
3 %
|
|
4 %
|
|
8 %
|
|
(8) %
|
|
4 %
|
Organic
growth
|
10 %
|
|
6 %
|
|
5 %
|
|
8 %
|
|
15 %
|
|
10 %
|
|
Three Months Ended
December 31
|
Products and systems
revenue
|
Building
Solutions
|
|
|
|
|
(in
millions)
|
North
America
|
|
EMEA/LA
|
|
Asia
Pacific
|
|
Total
|
|
Global
Products
|
|
Total JCI
plc
|
Products and systems
revenue - 2023
|
$
1,518
|
|
$
572
|
|
$
337
|
|
$ 2,427
|
|
$
1,177
|
|
$
3,604
|
Base year
adjustments
|
|
|
|
|
|
|
|
|
|
|
|
Divestitures and
other
|
—
|
|
—
|
|
—
|
|
—
|
|
(233)
|
|
(233)
|
Foreign
currency
|
—
|
|
(12)
|
|
(3)
|
|
(15)
|
|
(2)
|
|
(17)
|
Adjusted products and
systems revenue
|
1,518
|
|
560
|
|
334
|
|
2,412
|
|
942
|
|
3,354
|
Acquisitions
|
—
|
|
2
|
|
—
|
|
2
|
|
—
|
|
2
|
Organic
growth
|
176
|
|
13
|
|
—
|
|
189
|
|
140
|
|
329
|
Products and systems
revenue - 2024
|
$
1,694
|
|
$
575
|
|
$
334
|
|
$ 2,603
|
|
$
1,082
|
|
$
3,685
|
|
|
|
|
|
|
|
|
|
|
|
|
Growth %:
|
|
|
|
|
|
|
|
|
|
|
|
Products and systems
revenue
|
12 %
|
|
1 %
|
|
(1) %
|
|
7 %
|
|
(8) %
|
|
2 %
|
Organic
growth
|
12 %
|
|
2 %
|
|
— %
|
|
8 %
|
|
15 %
|
|
10 %
|
|
Three Months Ended
December 31
|
Service
revenue
|
Building
Solutions
|
|
|
|
|
(in
millions)
|
North
America
|
|
EMEA/LA
|
|
Asia
Pacific
|
|
Total
|
|
Global
Products
|
|
Total JCI
plc
|
Service revenue -
2023
|
$
969
|
|
$
466
|
|
$
170
|
|
$ 1,605
|
|
$ —
|
|
$
1,605
|
Base year
adjustments
|
|
|
|
|
|
|
|
|
|
|
|
Divestitures and
other
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Foreign
currency
|
(3)
|
|
(13)
|
|
—
|
|
(16)
|
|
—
|
|
(16)
|
Adjusted base service
revenue
|
966
|
|
453
|
|
170
|
|
1,589
|
|
—
|
|
1,589
|
Acquisitions
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
1
|
Organic
growth
|
84
|
|
44
|
|
23
|
|
151
|
|
—
|
|
151
|
Service revenue -
2024
|
$
1,050
|
|
$
498
|
|
$
193
|
|
$ 1,741
|
|
$ —
|
|
$
1,741
|
|
|
|
|
|
|
|
|
|
|
|
|
Growth %:
|
|
|
|
|
|
|
|
|
|
|
|
Service
revenue
|
8 %
|
|
7 %
|
|
14 %
|
|
8 %
|
|
— %
|
|
8 %
|
Organic
growth
|
9 %
|
|
10 %
|
|
14 %
|
|
10 %
|
|
— %
|
|
10 %
|
4. Cash Flow, Free Cash Flow and Free Cash Flow
Conversion
The following table includes free cash flow and free cash flow
conversion (unaudited):
|
Three Months Ended
December 31,
|
(in
millions)
|
2024
|
|
2023
|
Cash provided (used) by
operating activities from continuing operations
|
$
249
|
|
$
(111)
|
|
Capital
expenditures
|
(116)
|
|
(82)
|
|
Free cash flow
(non-GAAP)
|
$
133
|
|
$
(193)
|
|
|
|
|
|
|
Income from continuing
operations attributable to Johnson Controls
|
$
363
|
|
$
340
|
|
Free cash flow
conversion from net income (non-GAAP)
|
37 %
|
|
(57) %
|
|
The following table includes adjusted free cash flow and
adjusted free cash flow conversion (unaudited):
|
|
Three Months Ended
December 31,
|
(in
millions)
|
|
2024
|
|
2023
|
Free cash flow
(non-GAAP)
|
|
$
133
|
|
$
(193)
|
Adjustments:
|
|
|
|
|
JC Capital cash used
by operating activities
|
|
66
|
|
88
|
Water systems AFFF
settlement cash payments and
insurance recoveries
|
|
397
|
|
—
|
Impact from
discontinuation of factoring programs
|
|
7
|
|
—
|
Adjusted free cash flow
(non-GAAP)
|
|
603
|
|
(105)
|
Prior year impact from
factoring programs
|
|
—
|
|
(85)
|
Re-baselined adjusted
free cash flow (non-GAAP)
|
|
$
603
|
|
$
(190)
|
|
|
|
|
|
Adjusted net income
attributable to JCI (non-GAAP)
|
|
$
426
|
|
$
315
|
JC Capital net
income
|
|
(5)
|
|
(2)
|
Adjusted net income
attributable to JCI, excluding JC
Capital (non-GAAP)
|
|
$
421
|
|
$
313
|
Adjusted free cash flow
conversion (non-GAAP)
|
|
143 %
|
|
(61) %
|
5. EBITA, EBIT and Corporate Expense
The Company evaluates the performance of its business units
primarily on segment EBITA. The following table includes continuing
operations:
|
Three Months Ended
December 31,
|
|
|
Actual
|
|
Adjusted
(Non-GAAP)
|
|
(in millions;
unaudited)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
Segment
EBITA
|
|
|
|
|
|
|
|
|
Building Solutions
North America
|
$
332
|
|
$
285
|
|
$
332
|
|
$
285
|
|
Building Solutions
EMEA/LA
|
108
|
|
80
|
|
108
|
|
80
|
|
Building Solutions Asia
Pacific
|
49
|
|
46
|
|
49
|
|
46
|
|
Global
Products
|
326
|
|
267
|
|
326
|
|
267
|
|
|
|
|
|
|
|
|
|
|
EBIT
(non-GAAP)
|
|
|
|
|
|
|
|
|
Income (loss) from
continuing operations:
|
|
|
|
|
|
|
|
|
Attributable to
Johnson Controls
|
$
363
|
|
$
340
|
|
$
426
|
|
$
315
|
|
Attributable to
noncontrolling interests (1)
|
(2)
|
|
—
|
|
(2)
|
|
—
|
|
Income from continuing
operations
|
361
|
|
340
|
|
424
|
|
315
|
|
Less: Income tax
provision (benefit) (2)
|
47
|
|
(20)
|
|
58
|
|
41
|
|
Income before income
taxes
|
408
|
|
320
|
|
482
|
|
356
|
|
Net financing
charges
|
86
|
|
87
|
|
86
|
|
87
|
|
EBIT (non-GAAP)
|
$
494
|
|
$
407
|
|
$
568
|
|
$
443
|
|
|
|
(1)
|
Adjusted income
attributable to noncontrolling interests excludes the impact of
restructuring and impairment costs.
|
|
|
(2)
|
Adjusted income tax
provision (benefit) excludes the related tax impacts of pre-tax
adjusting items.
|
The following table reconciles Corporate expense from continuing
operations as reported to the comparable adjusted amounts
(unaudited):
|
Three Months Ended
December 31,
|
|
(in
millions)
|
2024
|
|
2023
|
|
|
|
|
|
|
Corporate expense
(GAAP)
|
$
171
|
|
$
139
|
|
|
|
|
|
|
Adjusting
items:
|
|
|
|
|
Transaction/separation
costs
|
(11)
|
|
—
|
|
Transformation
costs
|
(33)
|
|
—
|
|
Cyber incident
costs
|
—
|
|
(23)
|
|
Adjusted corporate
expense (non-GAAP)
|
$
127
|
|
$
116
|
|
6. Net Income and Diluted Earnings Per
Share
The following tables reconcile income from continuing operations
attributable to JCI and diluted earnings per share from continuing
operations as reported to the comparable adjusted amounts
(unaudited):
|
Three Months Ended
December 31,
|
|
Income from
continuing
operations attributable to JCI
|
|
Diluted
earnings
per
share
|
(in millions, except
per share)
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
As reported
(GAAP)
|
$
363
|
|
$
340
|
|
$
0.55
|
|
$
0.50
|
|
|
|
|
|
|
|
|
Adjusting
items:
|
|
|
|
|
|
|
|
Net mark-to-market
adjustments
|
1
|
|
(22)
|
|
—
|
|
(0.03)
|
Restructuring and
impairment costs, net of NCI
|
33
|
|
35
|
|
0.05
|
|
0.05
|
Water systems AFFF
insurance recoveries
|
(4)
|
|
—
|
|
(0.01)
|
|
—
|
Transaction/separation
costs
|
11
|
|
—
|
|
0.02
|
|
—
|
Transformation
costs
|
33
|
|
—
|
|
0.05
|
|
—
|
Cyber incident
costs
|
—
|
|
23
|
|
—
|
|
0.03
|
Discrete tax
items
|
—
|
|
(57)
|
|
—
|
|
(0.08)
|
Related tax
impact
|
(11)
|
|
(4)
|
|
(0.02)
|
|
(0.01)
|
Adjusted
(non-GAAP)*
|
$
426
|
|
$
315
|
|
$
0.64
|
|
$
0.46
|
|
|
*
|
May not sum due to
rounding
|
The following table reconciles the denominators used to
calculate basic and diluted earnings per share (in millions;
unaudited):
|
Three Months Ended
December 31,
|
|
|
2024
|
|
2023
|
|
|
|
|
Weighted average
shares outstanding
|
|
|
|
|
Basic weighted average
shares outstanding
|
662.0
|
|
680.7
|
|
Effect of dilutive
securities:
|
|
|
|
|
Stock options,
unvested restricted stock and
unvested performance share awards
|
3.0
|
|
1.7
|
|
Diluted weighted
average shares outstanding
|
665.0
|
|
682.4
|
|
7. Debt Ratios
The following table includes continuing operations and details
net debt to income before income taxes and net debt to adjusted
EBITDA (unaudited):
(in
millions)
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2023
|
Short-term
debt
|
$
882
|
|
$
953
|
|
$
1,981
|
Current portion of
long-term debt
|
522
|
|
536
|
|
652
|
Long-term
debt
|
8,589
|
|
8,004
|
|
7,959
|
Total debt
|
9,993
|
|
9,493
|
|
10,592
|
Less: cash and cash
equivalents
|
1,237
|
|
606
|
|
1,799
|
Net debt
|
$
8,756
|
|
$
8,887
|
|
$
8,793
|
|
|
|
|
|
|
Last twelve months
income before income taxes
|
$
1,610
|
|
$
1,522
|
|
$
1,335
|
|
|
|
|
|
|
Net debt to income
before income taxes
|
5.4x
|
|
5.8x
|
|
6.6x
|
|
|
|
|
|
|
Last twelve months
adjusted EBITDA (non-GAAP)
|
$
3,733
|
|
$
3,623
|
|
$
3,295
|
|
|
|
|
|
|
Net debt to adjusted
EBITDA (non-GAAP)
|
2.3x
|
|
2.5x
|
|
2.7x
|
The following table reconciles income from continuing operations
to adjusted EBIT and adjusted EBITDA (unaudited):
|
Twelve Months
Ended
|
(in
millions)
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2023
|
Income from continuing
operations
|
$
1,432
|
|
$
1,411
|
|
$
1,820
|
Income tax provision
(benefit)
|
178
|
|
111
|
|
(485)
|
Income before income
taxes
|
1,610
|
|
1,522
|
|
1,335
|
Net financing
charges
|
341
|
|
342
|
|
283
|
EBIT
|
1,951
|
|
1,864
|
|
1,618
|
Adjusting
items:
|
|
|
|
|
|
Net mark-to-market
adjustments
|
(24)
|
|
(47)
|
|
76
|
Restructuring and
impairment costs
|
507
|
|
509
|
|
741
|
Water systems AFFF
settlement
|
750
|
|
750
|
|
—
|
Water systems AFFF
insurance recoveries
|
(371)
|
|
(367)
|
|
—
|
Earn-out
adjustments
|
(68)
|
|
(68)
|
|
(30)
|
Transaction/separation
costs
|
43
|
|
32
|
|
92
|
Transformation
costs
|
33
|
|
—
|
|
—
|
Cyber incident
costs
|
4
|
|
27
|
|
23
|
Global Products
product quality issue
|
33
|
|
33
|
|
—
|
Loss on
divestiture
|
42
|
|
42
|
|
—
|
EMEA/LA joint venture
loss
|
17
|
|
17
|
|
—
|
Adjusted EBIT
(non-GAAP)
|
2,917
|
|
2,792
|
|
2,520
|
Depreciation and
amortization
|
816
|
|
831
|
|
775
|
Adjusted EBITDA
(non-GAAP)
|
$
3,733
|
|
$
3,623
|
|
$
3,295
|
8. Income Taxes
The Company's effective tax rate before consideration of certain
excluded items was approximately 12.0% for the three months ending
December 31, 2024 and 11.5% for the
three months ending December 31, 2023.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/johnson-controls-reports-strong-q1-results-raises-fy25-guidance-302368272.html
SOURCE Johnson Controls International plc