NEUHAUSEN, Switzerland, July 25, 2014 /PRNewswire/ --

  • Revenue of $2.7 billion increases 5%, with 4% organic growth
  • Before special items, segment operating income increases 11% and segment operating margin improves 80 basis points to a record-high 14.5%
  • Diluted EPS from continuing operations before special items increases 17%
  • As previously announced, the company completed the divestiture of its ADT Korea security business and remaining interest in Atkore International for a combined $2.2 billion in proceeds
  • Company repurchased 13 million shares for $556 million during the quarter

(Income and EPS amounts are attributable to Tyco common shareholders)
($ millions, except per-share amounts)
(All prior periods have been recast to reflect certain businesses as discontinued operations)


Q3 2014

Q3 2013

% Change




Revenue

Segment Operating Income

$2,662

$354

$2,537

$279

5%

27%




Operating Income

$296

$162

83%




Income from Continuing Operations

$434

$112

-




Diluted EPS from Continuing Operations

$0.93

$0.24

-




Special Items

$0.39

($0.22)





Segment Operating Income Before Special Items

Income from Continuing Ops Before Special Items

$386

$253

$348

$213

11%

19%




Diluted EPS from Continuing Ops Before Special Items

$0.54

$0.46

17%




Tyco (NYSE: TYC) today reported $0.93 in GAAP diluted earnings per share (EPS) from continuing operations for the fiscal third quarter of 2014 and diluted EPS from continuing operations before special items of $0.54. Revenue in the quarter increased 5% versus the prior year to $2.7 billion. Organic revenue grew 4% in the quarter, with growth across all segments, led by products with a 12% increase from the prior year quarter. Acquisitions contributed 2 percentage points of growth, which was partially offset by the impact of divestitures.

"The investments we have made to expand our product capabilities, combined with continued improvements in our operational execution, drove a 17% increase in earnings per share before special items in the quarter," said Tyco Chief Executive Officer George R. Oliver. "The pickup in revenue growth we started to see last quarter continued, resulting in strong organic growth of 4%. In addition, we moved quickly to deploy the proceeds from our recent divestitures to maximize shareholder value, repurchasing 20 million shares over the past three months."

Organic revenue, free cash flow, operating income, segment operating income, and diluted EPS from continuing operations before special items are non-GAAP financial measures and are described below. For a reconciliation of these non-GAAP measures, see the attached tables. Additional schedules as well as third quarter review slides can be found in the Investor Relations section of Tyco's website at http://investors.tyco.com. Certain tables contain the symbol "-" to denote that the percentage change is not meaningful.

SEGMENT RESULTS

The financial results presented in the tables below are in accordance with GAAP unless otherwise indicated. All dollar amounts are pre-tax and stated in millions. During the quarter ended June 27, 2014, the company decided to sell certain businesses previously reported within its Rest of World Installation & Services operating segment. These businesses generated $41 million of revenue in fiscal 2013 with an operating loss of $11 million. Additionally, on March 3, 2014, Tyco announced that it reached a definitive agreement to sell its South Korean security business, ADT Korea, and completed the transaction on May 22, 2014.  The results of these businesses have been classified as discontinued operations for the current and historical periods. The revenue and operating income results shown below have been adjusted to reflect these changes in all periods presented. All comparisons are to the fiscal third quarter of 2013 unless otherwise indicated.

North America Installation & Services


Q3 2014

Q3 2013

% Change




Revenue

$968

$966

-




Operating Income

$117

$88

33%




Operating Margin

12.1%

9.1%





Special Items

($17)

($29)





Operating Income Before Special Items

$134

$117

15%




Operating Margin Before Special Items

13.8%

12.1%





Revenue of $968 million was relatively consistent with the prior year as organic revenue growth was offset by the impact of divestitures and changes in foreign currency exchange rates. Both service and installation revenue grew 1% for total organic revenue growth of 1% in the quarter. Backlog of $2.5 billion increased 1% year over year and 1% on a quarter sequential basis, excluding the impact of foreign currency.

Operating income for the quarter was $117 million and the operating margin was 12.1%. Special items of $17 million consisted primarily of separation and restructuring charges. Before special items, operating income was $134 million and the operating margin was 13.8%. The 170 basis point improvement in operating margin before special items resulted from improved execution and the benefit of restructuring and productivity initiatives.

Rest of World Installation & Services


Q3 2014

Q3 2013

% Change




Revenue

$1,001

$971

3%




Operating Income

$101

$77

31%




Operating Margin

10.1%

7.9%





Special Items

($11)

($35)





Operating Income Before Special Items

$112

$112

-




Operating Margin Before Special Items

11.2%

11.5%





Revenue of $1.0 billion increased 3% compared to the prior year.  Organic revenue growth of 2% consisted of 4% growth in installation and 1% growth in service revenue.  Acquisitions contributed 3% to revenue growth, which was partially offset by the impact of divestitures.  Backlog of $2.3 billion increased 8% year over year and was relatively flat on a quarter sequential basis, excluding the impact of foreign currency.

Operating income for the quarter was $101 million and the operating margin was 10.1%. Special items of $11 million consisted primarily of restructuring charges. Before special items, operating income was $112 million, and the operating margin declined 30 basis points to 11.2%.  Year over year, the operating margin was impacted by the mix of businesses contributing to growth, as well as a lower percentage of high-margin service revenue.

Global Products


Q3 2014

Q3 2013

% Change




Revenue

$693

$600

15.5%




Operating Income

$136

$114

19%




Operating Margin

19.6%

19.0%





Special Items

($4)

($5)





Operating Income Before Special Items

$140

$119

18%




Operating Margin Before Special Items

20.2%

19.8%





Revenue of $693 million increased 15.5% in the quarter, including a 3% benefit from acquisitions. Organic revenue grew 12%, with strong growth across Life Safety, Security, and Fire Protection products. Organic growth in the quarter included a 5 percentage point benefit from increased shipments of Scott Safety Air-Pak X3s that had been building in backlog in advance of a late March regulatory approval.

Operating income for the quarter was $136 million and the operating margin was 19.6%. Special items of $4 million consisted primarily of restructuring charges. Before special items, operating income was $140 million and the operating margin increased 40 basis points to 20.2%. Operating leverage on increased revenue and productivity benefits were partially offset by the timing of incremental R&D investments as well as non-cash purchase accounting. Together, these items impacted the operating margin by 150 basis points.

OTHER ITEMS

  • Cash from operating activities was $152 million and free cash flow was $74 million, which included a cash outflow of $234 million, primarily related to a payment under our tax sharing agreements, as well as restructuring and separation activities. Adjusted free cash flow for the quarter was $308 million.
  • Corporate expense was $58 million for the quarter both before special items and on a GAAP basis, as restructuring and repositioning charges were offset by the benefit of other special items.
  • The tax rate before special items was 16.9% for the quarter.
  • During the quarter and through July 22, 2014, the company repurchased 20 million shares for $876 million. The remaining share repurchase authorization is now $1.1 billion.
  • During the fiscal third quarter, the company decided to sell certain businesses previously reported within its Rest of World Installation & Services operating segment. These businesses generated $41 million of revenue in fiscal 2013 with an operating loss of $11 million. The results of these businesses are reflected in discontinued operations for all periods presented.
  • As previously disclosed on May 22, 2014, the company completed the sale of its South Korean security business, ADT Korea, in a cash transaction valued at $1.93 billion. The results of this business are reflected in discontinued operations for all periods presented.
  • As previously disclosed on April 9, 2014, the company's remaining stake in Atkore International, Tyco's former electrical and metal products business, was redeemed by Atkore in a cash transaction for $250 million.
  • During the quarter, the company completed the acquisition of a commercial and residential security business in Belgium and reached an agreement to purchase a residential security business in Brazil, for a total of approximately $45 million in cash. On an annualized basis these businesses are expected to generate revenue of approximately $35 million.

ABOUT TYCO

Tyco (NYSE: TYC) is the world's largest pure-play fire protection and security company. Tyco provides more than three million customers around the globe with the latest fire protection and security products and services. A company with $10+ billion in annual revenue, Tyco has over 57,000 employees in more than 1,000 locations across 50 countries serving various end markets, including commercial, institutional, governmental, retail, industrial, energy, residential and small business. For more information, visit www.tyco.com.

CONFERENCE CALL AND WEBCAST

Management will discuss the company's third quarter results for 2014 during a conference call and webcast today beginning at 8:00 a.m. Eastern time (ET).  Today's conference call for investors can be accessed in the following ways:

  • Live via webcast – through the Investor Relations section of Tyco's website at  http://investors.tyco.com,
  • Live via telephone (for "listen-only" participants and those who would like to ask a question) – by dialing 800-857-9797 (in the United States) or 517-308-9262 (outside the United States), passcode "Tyco",
  • Replay via telephone – by dialing 866-456-9373 (in the United States) or 203-369-1274 (outside the United States), passcode 6779, from 10:00 a.m. (ET) on July 25, 2014, until 11:59 p.m. (ET) on August 1, 2014, and
  • Replay via webcast – through the "Presentations & Webcasts" link on the Investor Relations section of Tyco's website: http://investors.tyco.com.

NON-GAAP MEASURES

Organic revenue, free cash flow (outflow) (FCF), and income from continuing operations, earnings per share (EPS) from continuing operations, operating income and segment operating income, in each case "before special items," are non-GAAP measures and should not be considered replacements for GAAP results.

Organic revenue is a useful measure used by the company to measure the underlying results and trends in the business. The difference between reported net revenue (the most comparable GAAP measure) and organic revenue (the non-GAAP measure) consists of the impact from foreign currency, acquisitions and divestitures, and other changes that either do not reflect the underlying results and trends of the Company's businesses or are not completely under management's control. There are limitations associated with organic revenue, such as the fact that, as presented herein, the metric may not be comparable to similarly titled measures reported by other companies. These limitations are best addressed by using organic revenue in combination with the GAAP numbers. Organic revenue may be used as a component in the company's incentive compensation plans.

FCF is a useful measure of the company's cash that permits management and investors to gain insight into the number that management employs to measure cash that is free from any significant existing obligation and is available to service debt and make investments. The difference between Cash Flows from Operating Activities (the most comparable GAAP measure) and FCF (the non-GAAP measure) consists mainly of significant cash flows that the company believes are useful to identify. It, or a measure that is based on it, may be used as a component in the company's incentive compensation plans. The difference reflects the impact from:

  • net capital expenditures,
  • dealer generated accounts and bulk accounts purchased,
  • cash paid for purchase accounting and holdback liabilities, and
  • voluntary pension contributions.

Capital expenditures and dealer generated and bulk accounts purchased are subtracted because they represent long-term investments that are required for normal business activities. Cash paid for purchase accounting and holdback liabilities is subtracted because these cash outflows are not available for general corporate uses. Voluntary pension contributions are added because this activity is driven by economic financing decisions rather than operating activity. In addition, the company presents adjusted free cash flow, which is free cash flow, adjusted to exclude the cash impact of the special items highlighted below. This number provides information to investors regarding the cash impact of certain items management believes are useful to identify, as described below.

The limitation associated with using these cash flow metrics is that they adjust for cash items that are ultimately within management's and the Board of Directors' discretion to direct and therefore may imply that there is less or more cash that is available for the company's programs than the most comparable GAAP measure. Furthermore, these non-GAAP metrics may not be comparable to similarly titled measures reported by other companies. These limitations are best addressed by using FCF in combination with the GAAP cash flow numbers.

The company has presented its income and EPS from continuing operations, operating income and segment operating income before special items. Special items include charges and gains related to divestitures, acquisitions, restructurings, impairments, certain changes to accounting methodologies, legacy legal and tax charges and other income or charges that may mask the underlying operating results and/or business trends of the company or business segment, as applicable. The company utilizes these measures to assess overall operating performance and segment level core operating performance, as well as to provide insight to management in evaluating overall and segment operating plan execution and underlying market conditions. The Company also presents its effective tax rate as adjusted for special items for consistency, and presents corporate expense excluding special items. One or more of these measures may be used as components in the company's incentive compensation plans. These measures are useful for investors because they may permit more meaningful comparisons of the company's underlying operating results and business trends between periods. The difference between income and EPS from continuing operations before special items and income and EPS from continuing operations (the most comparable GAAP measures) consists of the impact of the special items noted above on the applicable GAAP measure. The limitation of these measures is that they exclude the impact (which may be material) of items that increase or decrease the company's reported GAAP metrics, and these non-GAAP metrics may not be comparable to similarly titled measures reported by other companies. These limitations are best addressed by using the non-GAAP measures in combination with the most comparable GAAP measures in order to better understand the amounts, character and impact of any increase or decrease on reported results.

The company provides general corporate services to its segments and those costs are reported in the "Corporate and Other" segment. This segment's operating income (loss) is presented as "Corporate Expense." Segment Operating Income represents Tyco's operating income excluding the Corporate and Other segment, and reflects the results of Tyco's three operating segments. Segment Operating Income before special items reflects GAAP operating income adjusted for the special items noted in the paragraph above.

FORWARD-LOOKING STATEMENTS

This press release contains a number of forward-looking statements. In many cases forward-looking statements are identified by words, and variations of words, such as "anticipate", "estimate", "believe", "commit", "confident", "continue", "could", "intend", "may", "plan", "potential", "predict", "positioned", "should", "will", "expect", "objective", "projection", "forecast", "goal", "guidance", "outlook", "effort", "target", and other similar words. However, the absence of these words does not mean the statements are not forward-looking. Examples of forward-looking statements include, but are not limited to, revenue, operating income, earnings per share and other financial projections, statements regarding the health and growth prospects of the industries and end markets in which Tyco operates, the leadership, resources, potential, priorities, and opportunities for Tyco in the future, Tyco's credit profile, capital allocation priorities and other capital market related activities, and statements regarding Tyco's acquisition, divestiture, restructuring and other productivity initiatives. The forward-looking statements in this press release are based on current expectations and assumptions that are subject to risks and uncertainties, many of which are outside of our control, and could cause results to materially differ from expectations. Such risks and uncertainties include, but are not limited to: economic, business, competitive, technological or regulatory factors that adversely impact Tyco or the markets and industries in which it competes; unanticipated expenses such as litigation or legal settlement expenses; tax law changes; and industry specific events or conditions that may adversely impact revenue or other financial projections. Actual results could differ materially from anticipated results. Tyco is under no obligation (and expressly disclaims any obligation) to update its forward-looking statements. More detailed information about these and other factors is set forth in Tyco's Annual Report on Form 10-K for the fiscal year ended Sept. 27, 2013 and in subsequent filings with the Securities and Exchange Commission.

 

 

TYCO INTERNATIONAL LTD.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except per share data)

(Unaudited)




Quarters Ended


Nine Months Ended



June 27,
2014


June 28,
 2013


June 27,
 2014


June 28,
 2013






Revenue from product sales


$

1,621



$

1,484



$

4,553



$

4,319


Service revenue


1,041



1,053



3,083



3,144


Net revenue


2,662



2,537



7,636



7,463


Cost of product sales


1,106



1,000



3,108



2,956


Cost of services


572



606



1,725



1,813


Selling, general and administrative expenses


671



712



1,878



2,129


Separation costs


—



4



1



9


Restructuring and asset impairment charges, net


17



53



27



82


Operating income


296



162



897



474


Interest income


4



6



10



13


Interest expense


(24)



(26)



(73)



(75)


Other expense, net


—



(1)



(2)



(30)


Income from continuing operations before income taxes


276



141



832



382


Income tax expense


(55)



(23)



(164)



(56)


Equity gain (loss) in earnings of unconsolidated subsidiaries


215



(6)



206



(18)


Income from continuing operations


436



112



874



308


Income from discontinued operations, net of income taxes


1,016



23



1,057



62


Net income


1,452



135



1,931



370


Less: noncontrolling interest in subsidiaries net (loss) income


2



—



4



—


Net income attributable to Tyco common shareholders


$

1,450



$

135



$

1,927



$

370


Amounts attributable to Tyco common shareholders:













Income from continuing operations


$

434



$

112



$

870



$

308


Income from discontinued operations


1,016



23



1,057



62


Net income attributable to Tyco common shareholders


$

1,450



$

135



$

1,927



$

370


Basic earnings per share attributable to Tyco common shareholders:













Income from continuing operations


$

0.95



$

0.24



$

1.89



$

0.66


Income from discontinued operations


2.22



0.05



2.29



0.14


Net income attributable to Tyco common shareholders


$

3.17



$

0.29



$

4.18



$

0.80


Diluted earnings per share attributable to Tyco common shareholders:













Income from continuing operations


$

0.93



$

0.24



$

1.85



$

0.65


Income from discontinued operations


2.18



0.04



2.26



0.13


Net income attributable to Tyco common shareholders


$

3.11



$

0.28



$

4.11



$

0.78


Weighted average number of shares outstanding:













Basic


458



463



461



465


Diluted


466



471



469



473



Note: These financial statements should be read in conjunction with the Consolidated Financial Statements and accompanying notes contained in the Company's Current Report on Form 8-K filed on May 16, 2014 for the fiscal year ended September 27, 2013 and Quarterly Report on Form 10-Q for the quarter ended March 28, 2014.

 


TYCO INTERNATIONAL LTD.

RESULTS OF SEGMENTS

(in millions)

(Unaudited)




Quarters Ended





Nine Months Ended






June 27, 2014





June 28, 2013





June 27, 2014





June 28, 2013




Net Revenue

























NA Installation & Services


$

968






$

966






$

2,864






$

2,895





ROW Installation & Services


1,001






971






2,909






2,856





Global Products


693






600






1,863






1,712





Total Net Revenue


$

2,662






$

2,537






$

7,636






$

7,463






























Operating Income and Margin

























NA Installation & Services


$

117



12.1

%


$

88



9.1

%


$

333



11.6

%


$

275



9.5

%

ROW Installation & Services


101



10.1

%


77



7.9

%


308



10.6

%


250



8.8

%

Global Products


136



19.6

%


114



19.0

%


329



17.7

%


188



11.0

%

Corporate and Other


(58)



N/M


(117)



N/M


(73)



N/M


(239)



N/M

Operating Income and Margin


$

296



11.1

%


$

162



6.4

%


$

897



11.7

%


$

474



6.4

%

 

 

TYCO INTERNATIONAL LTD.

CONSOLIDATED BALANCE SHEETS

(in millions)

(Unaudited)




June 27,

2014


September 27,

2013

Assets







Current Assets:







Cash and cash equivalents


$

1,912



$

563


Accounts receivable, net


1,739



1,704


Inventories


650



645


Prepaid expenses and other current assets


1,141



839


Deferred income taxes


250



250


Assets held for sale


27



856


Total Current Assets


5,719



4,857


Property, plant and equipment, net


1,283



1,284


Goodwill


4,212



4,162


Intangible assets, net


765



791


Other assets


797



1,082


Total Assets


$

12,776



$

12,176









Liabilities and Equity







Current Liabilities:







Loans payable and current maturities of long-term debt


$

20



$

20


Accounts payable


851



848


Accrued and other current liabilities


1,962



1,852


Deferred revenue


411



393


Liabilities held for sale


15



236


Total Current Liabilities


3,259



3,349


Long-term debt


1,443



1,443


Deferred revenue


344



370


Other liabilities


1,689



1,881


Total Liabilities


6,735



7,043









Redeemable noncontrolling interest


13



12









Total Tyco shareholders' equity


6,002



5,098


Nonredeemable noncontrolling interest


26



23


Total Equity


6,028



5,121


Total Liabilities, Redeemable Noncontrolling Interest and Equity


$

12,776



$

12,176



Note: These financial statements should be read in conjunction with the Consolidated Financial Statements and accompanying notes contained in the Company's Current Report on Form 8-K filed on May 16, 2014 for the fiscal year ended September 27, 2013 and Quarterly Report on Form 10-Q for the quarter ended March 28, 2014.

 

TYCO INTERNATIONAL LTD.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)

(Unaudited)




For the Quarters Ended


For the Nine Months Ended



June 27,
 2014


June 28,
 2013


June 27,
 2014


June 28,
 2013






Cash Flows From Operating Activities:













Net income attributable to Tyco common shareholders


$

1,450



135



1,927



370


Noncontrolling interest in subsidiaries net income


2



—



4



—


Income from discontinued operations, net of income taxes


(1,016)



(23)



(1,057)



(62)


Income from continuing operations


436



112



874



308


Adjustments to reconcile net cash provided by operating activities:













Depreciation and amortization


89



95



270



284


Non-cash compensation expense


17



16



48



47


Deferred income taxes


29



(7)



85



(52)


Provision for losses on accounts receivable and inventory


8



16



31



52


Legacy legal matters


—



—



(92)



—


(Gain) loss on divestitures


—



4



(2)



10


Loss (gain) on investments


(219)



6



(214)



14


Other non-cash items


6



39



20



64


Changes in assets and liabilities, net of the effects of acquisitions and divestitures:













Accounts receivable, net


(78)



(47)



(39)



(32)


Contracts in progress


(44)



(4)



(49)



(13)


Inventories


10



(39)



(13)



(71)


Prepaid expenses and other current assets


(6)



37



(35)



73


Accounts payable


63



45



15



(44)


Accrued and other liabilities


(140)



(26)



(360)



(231)


Deferred revenue


(23)



(6)



(13)



(1)


Other


4



(33)



(6)



(48)


Net cash provided by operating activities


152



208



520



360


Net cash provided by discontinued operating activities


25



60



100



117


Cash Flows From Investing Activities:













Capital expenditures


(75)



(65)



(210)



(205)


Proceeds from disposal of assets


1



—



7



4


Acquisition of businesses, net of cash acquired


(9)



(37)



(63)



(75)


Acquisition of dealer generated customer accounts and bulk account purchases


(4)



(4)



(20)



(14)


Sales and maturities of investments


142



64



283



103


Purchases of investments


(292)



(63)



(332)



(182)


Sale of equity investment


250



—



250



—


Other


(4)



12



2



6


Net cash provided by (used in) investing activities


9



(93)



(83)



(363)


Net cash provided by (used in) discontinued investing activities


1,846



(28)



1,789



(82)


Cash Flows From Financing Activities:













Proceeds from issuance of short-term debt


115



280



830



380


Repayment of short-term debt


(116)



(290)



(831)



(391)


Proceeds from exercise of share options


17



31



79



125


Dividends paid


(83)



(74)



(231)



(214)


Repurchase of common shares by treasury


(556)



(100)



(806)



(300)


Transfer from discontinued operations


1,871



94



1,889



65


Other


—



(18)



(10)



(35)


Net cash provided by (used in) financing activities


1,248



(77)



920



(370)


Net cash used in discontinued financing activities


(1,871)



(94)



(1,889)



(65)


Effect of currency translation on cash


8



(13)



(8)



(16)


Net increase (decrease) in cash and cash equivalents


1,417



(37)



1,349



(419)


Less: net decrease in cash and cash equivalents related to discontinued operations


—



(62)



—



(30)


Cash and cash equivalents at beginning of period


495



430



563



844


Cash and cash equivalents at end of period


$

1,912



$

455



$

1,912



$

455



















Reconciliation to "Free Cash Flow":













Net cash provided by operating activities


$

152



$

208



$

520



$

360


Capital expenditures, net


(74)



(65)



(203)



(201)


Acquisition of dealer generated customer accounts and bulk account purchases


(4)



(4)



(20)



(14)


Purchase accounting and holdback liabilities


—



(1)



—



(7)


Free Cash Flow


$

74



$

138



$

297



$

138















Reconciliation to "Adjusted Free Cash Flow":













 CIT settlement


$

—



$

—



$

(17)



$

—


 IRS litigation costs


—



—



1



—


 Separation costs


27



20



71



168


 Restructuring and repositioning costs


23



20



79



61


 Environmental remediation payments


6



11



60



24


 Legal settlements


6



13



6



46


 Net asbestos payments (recoveries)


6



26



13



(24)


 Cash payment from Covidien/TE Connectivity


147



16



149



11


 Cash payment from ADT Resi/Pentair


19



—



30



—


Special Items


$

234



$

106



$

392



$

286















Adjusted Free Cash Flow


$

308



$

244



$

689



$

424



NOTE: Free cash flow is a non-GAAP measure. See description of non-GAAP measures contained in this release.

 








TYCO INTERNATIONAL LTD.

ORGANIC GROWTH RECONCILIATION - REVENUE

(in millions)
























Quarter Ended June 27, 2014
















Base Year






















Adjustments



















Net Revenue for the

Quarter Ended
June 28, 2013



Divestitures / Other



Adjusted Fiscal

2013 Base
Revenue



Foreign Currency



Acquisitions



Organic Revenue(1)



Net Revenue for the

Quarter Ended
June 27, 2014


NA Installation & Services


$

966



$

(6)



(0.6)

%


$

960



$

(7)



(0.7)

%


$

5



0.5

%


$

10



1.0

%


$

968



0.2

%

ROW Installation & Services


971



(20)



(2.1)

%


951



—



—

%


27



2.8

%


23



2.4

%


1,001



3.1

%

Global Products


600



—



—

%


600



1



0.2

%


19



3.2

%


73



12.2

%


693



15.5

%

Total Net Revenue


$

2,537



$

(26)



(1.0)

%


$

2,511



$

(6)



(0.2)

%


$

51



2.0

%


$

106



4.2

%


$

2,662



4.9

%











(1) Organic revenue growth percentage based on adjusted fiscal 2013 base revenue.
























Nine Months Ended June 27, 2014
















Base Year






















Adjustments



















Net Revenue for the

Nine Months Ended
June 28, 2013



Divestitures / Other(2)



Adjusted Fiscal

2013 Base
Revenue



Foreign Currency



Acquisitions



Organic Revenue(1)



Net Revenue for the

Nine Months Ended
June 27, 2014


NA Installation & Services


$

2,895



$

(42)



(1.5)

%


$

2,853



$

(24)



(0.8)

%


$

14



0.5

%


$

21



0.7

%


$

2,864



(1.1)

%

ROW Installation & Services


2,856



(47)



(1.6)

%


2,809



(52)



(1.8)

%


99



3.5

%



53



1.9

%



2,909



1.9

%

Global Products


1,712



2



0.1

%


1,714



(6)



(0.4)

%


56



3.3

%



99



5.8

%



1,863



8.8

%

Total Net Revenue


$

7,463



$

(87)



(1.2)

%


$

7,376



$

(82)



(1.1)

%


$

169



2.3

%


$

 

173



2.3

%


$

7,636



2.3

%













































































(1) Organic revenue growth percentage based on adjusted fiscal 2013 base revenue.
(2) Amounts include the transfer of a business from NA Installation & Services to Global Products.
























 


Earnings Per Share Summary

(Unaudited)



Quarter Ended


Quarter Ended


Year Ended


Dec. 27,

2013


March 28, 2014


June 27,

2014


Dec. 28,

2012


March 29, 2013


June 28,

2013


Sept. 27,

2013


Sept. 27, 2013

Diluted EPS from Continuing Operations Attributable to Tyco

Shareholders (GAAP)

$

0.52



$

0.40



$

0.93



$

0.30



$

0.11



$

0.24



$

0.29



$

0.94


























expense / (benefit)
















































Restructuring and repositioning activities

0.01



0.02



0.05



0.01



0.04



0.10



0.06



0.21


























Separation costs included in SG&A

0.02



0.02



0.02



0.01



0.04



0.04



0.02



0.10


























(Gains) / losses on divestitures, net included in SG&A

—



—



—



—



0.02



—



0.02



0.04


























Acquisition / integration costs

—



—



—



—



—



—



—



0.01


























Asbestos

—



—



(0.01)



—



—



0.03



—



0.03


























Environmental remediation

—



—



—



0.01



0.12



—



—



0.13


























Tyco share of Atkore impairment

—



—



—



—



—



—



0.04



0.03


























Legacy legal items

—



—



—



—



—



0.04



—



0.04


























Loss on sale of investment

0.01



—



—



—



—



—



—



—


























CIT settlement

(0.03)



—



—



—



—



—



—



—


























Settlement with former management

(0.11)



—



(0.01)



—



—



—



—



—


























Separation costs

—



—



—



0.01



—



0.01



—



0.02


























Tax items

—



0.01



0.02



0.01



—



—



0.04



0.04


























2012 Tax Sharing Agreement

—



0.01



—



0.02



0.04



—



—



0.07


























Gain on sale of Atkore divestiture

—



—



(0.46)



—



—



—



—



—


























Total Before Special Items

$

0.42



$

0.46



$

0.54



$

0.37



$

0.37



$

0.46



$

0.47



$

1.66



Note: Prior periods have been recast to present certain businesses as a discontinued operation.

 


Tyco International Ltd.

For the Quarter Ended December 28, 2013

(in millions, except per share data)

(Unaudited)

expense / (benefit)


Segments


























































NA

Installation

& Services





ROW

Installation

& Services





Global

Products





Segment

Revenue





Corporate

and Other




Total

Revenue
























Revenue (GAAP)


$957






$971






$565






$2,493






$—





$2,493



















































































Operating Income


























NA

Installation

& Services


Margin


ROW

Installation

& Services


Margin


Global

Products


Margin


Segment

Operating

Income


Margin


Corporate

and

Other


Margin


Total

Operating

Income


Margin


Interest

(Expense),

net


 Other

(Expense),

net


 Income

Tax

(Expense)


Equity in

earnings of

unconsolidated

subsidiaries


Noncontrolling

Interest


Income
from Continuing Operations

Attributable to Tyco Shareholders

Diluted
EPS from Continuing Operations

Attributable

to Tyco
Shareholders

Operating Income (GAAP)


$117



12.2

%


$95



9.8

%


$86



15.2

%


$298



12.0

%


$46



N/M


$344



13.8

%


($21)



($1)



($70)



($4)



($2)



$246


$0.52


























































Restructuring

and repositioning

activities


(2)












4






2






7





9












(2)









7


0.01


























































Separation costs included in SG&A


14


















14






1





15












(6)









9


0.02


























































(Gains) / losses on divestitures, net included in SG&A


























(3)





(3)





















(3)


—


























































Acquisition / integration costs








1












1











1





















1


—


























































Settlement with former management


























(92)





(92)












36









(56)


(0.11)


























































Asbestos


























1





1












(1)









—


—


























































IRS litigation costs


























1





1





















1


—


























































CIT settlement


























(16)





(16)





















(16)


(0.03)


























































Loss on sale of investment








7












7











7





















7


0.01


























































2012 Tax Sharing Agreement








































2












2


—


























































Total Before Special Items


$129



13.5

%


$103



10.6

%


$90



15.9

%


$322



12.9

%


($55)



N/M


$267



10.7

%


($21)



$1



($43)



($4)



($2)



$198


$0.42


























































Note: This period has been recast to present certain businesses as a discontinued operation.




























Diluted Shares Outstanding




471













































Diluted Shares Outstanding - Before Special Items

471


 

Tyco International Ltd.

For the Quarter Ended March 28, 2014

(in millions, except per share data)

(Unaudited)

expense / (benefit)


Segments


























































NA

Installation

& Services





ROW

Installation

& Services





Global

Products





Segment

Revenue





Corporate

and Other




Total

Revenue
























Revenue (GAAP)


$939






$937






$605






$2,481






$—





$2,481



















































































Operating Income


























NA

Installation

& Services


Margin


ROW

Installation

& Services


Margin


Global

Products


Margin


Segment

Operating

Income


Margin


Corporate

and

Other


Margin


Total

Operating

Income


Margin


Interest

(Expense),

net


 Other

(Expense),

net


 Income

Tax

(Expense)


Equity in

earnings of

unconsolidated

subsidiaries


Noncontrolling

Interest


Income
from Continuing Operations

Attributable to Tyco Shareholders

Diluted
EPS from Continuing Operations

Attributable

to Tyco
Shareholders

Operating Income (GAAP)


$99



10.5

%


$112



12.0

%


$107



17.7

%


$318



12.8

%


($61)



N/M


$257



10.4

%


($22)



($1)



($39)



($5)



—



$190


$0.40


























































Restructuring and repositioning activities


3






4






2






9






7





16












(6)









10


0.02


























































Separation costs included in SG&A


15


















15











15












(5)









10


0.02


























































(Gains) / losses on divestitures, net included in SG&A








1












1











1





















1


—


























































Acquisition / integration costs








1












1











1





















1


—


























































IRS litigation costs


























(1)





(1)





















(1)


—


























































Separation costs


























1





1





















1


—


























































Tax items











































4









4


0.01


























































2012 Tax Sharing Agreement








































3












3


0.01


























































Total Before Special Items


$117



12.5

%


$118



12.6

%


$109



18.0

%


$344



13.9

%


($54)



N/M


$290



11.7

%


($22)



$2



($46)



($5)



—



$219


$0.46


























































Note: This period has been recast to present certain businesses as a discontinued operation.




























Diluted Shares Outstanding




469













































Diluted Shares Outstanding - Before Special Items

469


Tyco International Ltd.

For the Quarter Ended June 27, 2014

(in millions, except per share data)

(Unaudited)

expense / (benefit)


Segments


























































NA

Installation

& Services





ROW

Installation

& Services





Global

Products





Segment

Revenue





Corporate

and Other




Total

Revenue
























Revenue (GAAP)


$968






$1,001






$693






$2,662






$—





$2,662











































































































































Operating Income


























NA

Installation

& Services


Margin


ROW

Installation

& Services


Margin


Global

Products


Margin


Segment

Operating

Income


Margin


Corporate

and

Other


Margin


Total

Operating

Income


Margin


Interest

(Expense),

net


 Other

(Expense),

net


 Income

Tax

(Expense)


Equity in

earnings of

unconsolidated

subsidiaries


Noncontrolling

Interest


Income
from Continuing Operations

Attributable to Tyco Shareholders

Diluted
EPS from Continuing Operations

Attributable

to Tyco
Shareholders

Operating Income (GAAP)


$117



12.1

%


$101



10.1

%


$136



19.6

%


$354



13.3

%


($58)



N/M


$296



11.1

%


($20)



—



($55)



$215



($2)



$434


$0.93


























































Restructuring and repositioning activities


6






11






3






20






10





30












(9)









21


0.05


























































Separation costs included in SG&A


11


















11











11












(1)









10


0.02


























































Acquisition / integration costs














1






1











1





















1


—


























































Settlement with former management


























(4)





(4)












1









(3)


(0.01)


























































Asbestos


























(6)





(6)












3









(3)


(0.01)


























































Tax items











































9









9


0.02


























































Gain on sale of Atkore divestiture














































(216)






(216)


(0.46)


























































Total Before Special Items


$134



13.8

%


$112



11.2

%


$140



20.2

%


$386



14.5

%


($58)



N/M


$328



12.3

%


($20)



$—



($52)



($1)



($2)



$253


$0.54





































































































Diluted Shares Outstanding




466













































Diluted Shares Outstanding - Before Special Items

466


 

Tyco International Ltd.

For the Quarter Ended December 28, 2012

(in millions, except per share data)

(Unaudited)

expense / (benefit)


 

Segments


























































NA

Installation

& Services





ROW

Installation

& Services





Global

Products





Segment

Revenue





Corporate

and Other




Total

Revenue
























Revenue (GAAP)


$976






$953






$534






$2,463






$—





$2,463



















































































Operating Income


























NA

Installation

& Services


Margin


ROW

Installation

& Services


Margin


Global

Products


Margin


Segment

Operating

Income


Margin


Corporate

and

Other


Margin


Total

Operating

Income


Margin


Interest

(Expense),

net


 Other

(Expense),

net


 Income

Tax

(Expense)


Equity in

earnings of

unconsolidated

subsidiaries


Noncontrolling

Interest


Income
from Continuing Operations

Attributable to Tyco Shareholders

Diluted
EPS from Continuing Operations

Attributable

to Tyco
Shareholders

Operating Income (GAAP)


$108



11.1

%


$94



9.9

%


$74



13.9

%


$276



11.2

%


($61)



N/M


$215



8.7

%


($20)



($9)



($35)



($6)



($2)



$143


$0.30


























































Restructuring, net








4






2






6






1





7












(1)









6


0.01


























































Separation costs included in SG&A


12


















12






1





13












(5)









8


0.01


























































(Gains) / losses on divestitures, net included in SG&A


























(3)





(3)





















(3)


—


























































Acquisition / integration costs














1






1











1





















1


—


























































Asbestos


























(1)





(1)





















(1)


—


























































Environmental remediation














6






6











6












(2)









4


0.01


























































Separation costs


























5





5





















5


0.01


























































Tax items











































4









4


0.01


























































2012 Tax Sharing Agreement








































10












10


0.02


























































Total Before Special Items


$120



12.3

%


$98



10.3

%


$83



15.5

%


$301



12.2

%


($58)



N/M


$243



9.9

%


($20)



$1



($39)



($6)



($2)



$177


$0.37


























































Note: This period has been recast to present certain businesses as a discontinued operation.




























Diluted Shares Outstanding




473













































Diluted Shares Outstanding - Before Special Items

473


 

Tyco International Ltd.

For the Quarter Ended March 29, 2013

(in millions, except per share data)

(Unaudited)

expense / (benefit)

 

Segments


























































NA

Installation

& Services





ROW

Installation

& Services





Global

Products





Segment

Revenue





Corporate

and Other




Total

Revenue
























Revenue (GAAP)


$953






$932






$578






$2,463






$—





$2,463



















































































Operating Income


























NA

Installation

& Services


Margin


ROW

Installation

& Services


Margin


Global

Products


Margin


Segment

Operating

Income


Margin


Corporate

and

Other


Margin


Total

Operating

Income


Margin


Interest

(Expense),

net


 Other

(Expense),

net


 Income

Tax

(Expense)


Equity in

earnings of

unconsolidated

subsidiaries


Noncontrolling

Interest


Income
from Continuing Operations

Attributable to Tyco Shareholders

Diluted
EPS from Continuing Operations

Attributable

to Tyco
Shareholders

Operating Income (GAAP)


$79



8.3

%


$79



8.5

%


—



—



$158



6.4

%


($61)



N/M


$97



3.9

%


($22)



($20)



$2



($6)



$2



$53


$0.11


























































Restructuring and repositioning activities


6






13






3






22






4





26












(7)









19


0.04


























































Separation costs included in SG&A


16


















16











16












3









19


0.04


























































(Gains) / losses on divestitures, net included in SG&A


3






1












4






5





9





















9


0.02


























































Asbestos


























(1)





(1)












1









—


—


























































Environmental remediation














94






94











94












(37)









57


0.12


























































2012 Tax Sharing Agreement








































20












20


0.04


























































Total Before Special Items


$104



10.9

%


$93



10.0

%


$97



16.8

%


$294



11.9

%


($53)



N/M


$241



9.8

%


($22)



—



($38)



($6)



$2



$177


$0.37


























































Note: This period has been recast to present certain businesses as a discontinued operation.




























Diluted Shares Outstanding




474













































Diluted Shares Outstanding - Before Special Items

474


 

Tyco International Ltd.

For the Quarter Ended June 28, 2013

(in millions, except per share data)

(Unaudited)

expense / (benefit) 


 

Segments




























































NA

Installation

& Services





ROW

Installation

& Services





Global

Products






Segment

Revenue






Corporate

and Other




Total

Revenue
























Revenue (GAAP)


$966






$971






$600







$2,537







$—





$2,537















































































































































Operating Income


























NA

Installation

& Services


Margin


ROW

Installation

& Services


Margin


Global

Products



Margin


Segment

Operating

Income


Margin



Corporate

and

Other


Margin


Total

Operating

Income


Margin


Interest

(Expense),

net


 Other

(Expense),

net


 Income

Tax

(Expense)


Equity in

earnings of

unconsolidated

subsidiaries


Noncontrolling

Interest


Income
from Continuing Operations

Attributable to Tyco Shareholders

Diluted
EPS from Continuing Operations

Attributable

to Tyco
Shareholders

Operating Income (GAAP)


$88



9.1

%


$77



7.9

%


$114




19.0

%


$279



11.0

%



($117)



N/M


$162



6.4

%


($20)



($1)



($23)



($6)



—



$112


$0.24




























































Restructuring and repositioning activities


16






34






5







55







3





58












(11)









47


0.10




























































Separation costs included in SG&A


12



















12







6





18












(3)









15


0.04




























































(Gains) / losses on divestitures, net included in SG&A


1



















1







3





4












(2)









2


—




























































Acquisition/integration costs








1













1












1





















1


—




























































Asbestos




























12





12












(1)









11


0.03




























































Legacy legal items




























27





27












(9)









18


0.04




























































Separation costs




























4





4





















4


0.01




























































Tax items













































2









2


—




























































2012 Tax Sharing Agreement










































1












1


—




























































Total Before Special Items


$117



12.1

%


$112



11.5

%


$119




19.8

%


$348



13.7

%



($62)



N/M


$286



11.3

%


($20)



—



($47)



($6)



—



$213


$0.46




























































Note: This period has been recast to present certain businesses as a discontinued operation.






























Diluted Shares Outstanding




471















































Diluted Shares Outstanding - Before Special Items

471


 

Tyco International Ltd.

For the Quarter Ended September 27, 2013

(in millions, except per share data)

(Unaudited)

expense / (benefit)


 

Segments


























































NA

Installation

& Services





ROW

Installation

& Services





Global

Products





Segment

Revenue





Corporate

and Other




Total

Revenue
























Revenue (GAAP)


$996






$987






$627






$2,610






$—





$2,610











































































































































Operating Income


























NA

Installation

& Services


Margin


ROW

Installation

& Services


Margin


Global

Products


Margin


Segment

Operating

Income


Margin


Corporate

and

Other


Margin


Total

Operating

Income


Margin


Interest

(Expense),

net


 Other

(Expense),

net


 Income

Tax

(Expense)


Equity in

earnings of

unconsolidated

subsidiaries


Noncontrolling

Interest


Income
from Continuing Operations

Attributable to Tyco Shareholders

Diluted
EPS from Continuing Operations

Attributable

to Tyco
Shareholders

Operating Income (GAAP)


$113



11.3

%


$83



8.4

%


$119



19.0

%


$315



12.1

%


($80)



N/M


$235



9.0

%


($22)



$1



($52)



($30)



$3



$135


$0.29


























































Restructuring and repositioning activities


14






12






2






28






11





39












(14)









25


0.06


























































Separation costs included in SG&A


9


















9






5





14












(8)









6


0.02


























































(Gains) / losses on divestitures, net included in SG&A


(3)






13












10











10





















10


0.02


























































Acquisition / integration costs








1






1






2











2





















2


—


























































Asset impairment charges








1












1











1





















1


—


























































Asbestos


























2





2





















2


—


























































Tyco share of Atkore impairment














































21






21


0.04


























































Separation costs


























(1)





(1)





















(1)


—


























































Tax items











































16









16


0.04


























































2012 Tax Sharing Agreement








































1












1


—


























































Total Before Special Items


$133



13.4

%


$110



11.1

%


$122



19.5

%


$365



14.0

%


($63)



N/M


$302



11.6

%


($22)



$2



($58)



($9)



$3



$218


$0.47


























































Note: This period has been recast to present certain businesses as a discontinued operation.




























Diluted Shares Outstanding




471













































Diluted Shares Outstanding - Before Special Items

471


 

Tyco International Ltd.

For the Year Ended September 27, 2013

(in millions, except per share data)

(Unaudited)

expense / (benefit)


Segments


























































NA

Installation

& Services





ROW

Installation

& Services





Global

Products





Segment

Revenue





Corporate

and Other




Total

Revenue
























Revenue (GAAP)


$3,891






$3,843






$2,339






$10,073






$—





$10,073



















































































Operating Income


























NA

Installation

& Services


Margin


ROW

Installation

& Services


Margin


Global

Products


Margin


Segment

Operating

Income


Margin


Corporate

and

Other


Margin


Total

Operating

Income


Margin


Interest

(Expense),

net


 Other

(Expense),

net


 Income

Tax

(Expense)


Equity in

earnings of

unconsolidated

subsidiaries


Noncontrolling

Interest


Income
from Continuing Operations

Attributable to Tyco Shareholders

Diluted
EPS from Continuing Operations

Attributable

to Tyco
Shareholders

Operating Income (GAAP)


$388



10.0

%


$333



8.7

%


$307



13.1

%


$1,028



10.2

%


($319)



N/M


$709



7.0

%


($84)



($29)



($108)



($48)



$3



$443


$0.94


























































Restructuring and repositioning activities


36






63






12






111






19





130












(33)









97


0.21


























































Separation costs included in SG&A


49


















49






12





61












(13)









48


0.10


























































(Gains) / losses on divestitures, net included in SG&A


1






14












15






5





20












(2)









18


0.04


























































Acquisition / integration costs








2






2






4











4





















4


0.01


























































Asset impairment charges








1












1











1





















1


—


























































Asbestos


























12





12





















12


0.03


























































Environmental remediation














100






100











100












(39)









61


0.13


























































Tyco share of Atkore impairment














































21






21


0.03


























































Legacy legal items


























27





27












(9)









18


0.04


























































Separation costs


























8





8





















8


0.02


























































Tax items











































22









22


0.04


























































2012 Tax Sharing Agreement








































32












32


0.07


























































Total Before Special Items


$474



12.2

%


$413



10.7

%


$421



18.0

%


$1,308



13.0

%


($236)



N/M


$1,072



10.6

%


($84)



$3



($182)



($27)



$3



$785


$1.66


























































Note: This period has been recast to present certain businesses as a discontinued operation.




























Diluted Shares Outstanding




472













































Diluted Shares Outstanding - Before Special Items

472


 

 

SOURCE Tyco

Copyright 2014 PR Newswire

Johnson Controls (NYSE:JCI)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Johnson Controls Charts.
Johnson Controls (NYSE:JCI)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Johnson Controls Charts.