Johnson Controls International plc JCI

NYS: JCI | ISIN: IE00BY7QL619   20/12/2024
80,64 USD (+2,45%)
(+2,45%)   20/12/2024

Johnson Controls Reports Solid Q3 Results; Tightens FY24 Guidance

  • Q3 reported sales increased 1% and 3% organically*
  • Q3 GAAP EPS of $1.45; Q3 Adjusted EPS* of $1.14
  • Q3 Orders +5% organically year-over-year
  • Building Solutions backlog of $12.9 billion increased 10% organically year-over-year
  • Initiates fiscal Q4 and updates full year fiscal 2024 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, July 31, 2024 /PRNewswire/ -- Johnson Controls International plc (NYSE: JCI), a global leader for smart, healthy and sustainable buildings, today reported fiscal third quarter 2024 GAAP earnings per share ("EPS") of $1.45. Excluding special items, adjusted EPS was $1.14.

Sales in the quarter of $7.2 billion increased 1% over the prior year on an as reported basis and 3% organically. GAAP net income was $975 million. Adjusted net income was $769 million.

"Our third quarter results exceeded expectations with robust margin expansion, strong free cash flow generation, and continued Service demand," said George Oliver, Chairman and CEO. "We have increased our backlog to record levels, building on our strong momentum driving profitable growth. We have also tightened our full year adjusted EPS guidance to reflect our progress and confidence in Johnson Controls' prospects for continued growth and value creation. The announced divestitures of our R&LC HVAC and Air Distribution Technologies businesses, representing roughly 20% of sales, marked a pivotal milestone in our transformation into a pure-play provider of comprehensive solutions for commercial buildings and is a significant step to unlock value for our shareholders."

FISCAL Q3 SEGMENT RESULTS

The financial highlights presented in the tables below are in accordance with GAAP, unless otherwise indicated. All comparisons are to the fiscal third quarter of 2023.

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 Q3

(in millions)


2024


2023


Change

Sales


$     2,899


$     2,665


9 %

Segment EBITA







GAAP


521


385


35 %

Adjusted (non-GAAP)


460


385


19 %

Segment EBITA Margin %







GAAP


18.0 %


14.4 %


360 bp 

Adjusted (non-GAAP)


15.9 %


14.4 %


150 bp 

Sales in the quarter of $2.9 billion increased 9% over the prior year. Organic sales increased 8% over the prior year led by growth greater than 20% in Applied HVAC & Controls.

Orders in the quarter, excluding M&A and adjusted for foreign currency, increased 5% year-over-year. Backlog at the end of the quarter of $9.0 billion increased 14% compared to the prior year, excluding M&A and adjusted for foreign currency.

Segment EBITA margin of 18.0% expanded 360 basis points versus the prior year led by higher margin backlog conversion, improved productivity and a favorable earn-out liability adjustment. Adjusted segment EBITA in Q3 2024 excludes the favorable earn-out liability adjustment.

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



Fiscal Q3

(in millions)


2024


2023


Change

Sales


$     1,081


$     1,045


3 %

Segment EBITA







GAAP


111


90


23 %

Adjusted (non-GAAP)


111


90


23 %

Segment EBITA Margin %







GAAP


10.3 %


8.6 %


170 bp 

Adjusted (non-GAAP)


10.3 %


8.6 %


170 bp 

Sales in the quarter of $1.1 billion increased 3% over the prior year. Organic sales grew 8% versus the prior year led by strong mid-teen growth in Service.

Orders in the quarter, excluding M&A and adjusted for foreign currency, increased 11% year-over-year. Backlog at the end of the quarter of $2.5 billion increased 12% year-over-year, excluding M&A and adjusted for foreign currency.

Segment EBITA margin of 10.3% expanded 170 basis points versus the prior year driven by the positive mix from the growth in Service and by the conversion of higher margin Systems backlog.

Building Solutions Asia Pacific



Fiscal Q3

(in millions)


2024


2023


Change

Sales


$        575


$        736


(22 %)

Segment EBITA







GAAP


67


102


(34 %)

Adjusted (non-GAAP)


67


102


(34 %)

Segment EBITA Margin %







GAAP


11.7 %


13.9 %


(220 bp)

Adjusted (non-GAAP)


11.7 %


13.9 %


(220 bp)

Sales in the quarter of $575 million declined 22% versus the prior year. Organic sales declined 19% versus the prior year as high single-digit Service growth was more than offset by continued weakness in the Systems business in China.  

Orders in the quarter, excluding M&A and adjusted for foreign currency, declined 2% year-over-year. Backlog at the end of the quarter of $1.4 billion decreased 12% year-over-year, excluding M&A and adjusted for foreign currency.

Segment EBITA margin of 11.7% declined 220 basis points versus the prior year as weakness in China more than offset positive mix from the Service business.

Global Products



Fiscal Q3

(in millions)


2024


2023


Change

Sales


$     2,676


$     2,687


— %

Segment EBITA







GAAP


655


593


10 %

Adjusted (non-GAAP)


655


593


10 %

Segment EBITA Margin %







GAAP


24.5 %


22.1 %


240 bp 

Adjusted (non-GAAP)


24.5 %


22.1 %


240 bp 

Sales in the quarter of $2.7 billion were flat versus the prior year. Organic sales grew 3% versus the prior year as growth in Commercial and Residential HVAC was offset by declines in Fire & Security.

Segment EBITA margin of 24.5% expanded 240 basis points versus the prior year as positive price/cost and improved productivity more than offset mix headwinds from ongoing weakness in China.

Corporate



Fiscal Q3

(in millions)


2024


2023


Change

Corporate Expense







GAAP


$           135


$           122


11 %

Adjusted (non-GAAP)


119


78


53 %

Adjusted Corporate expense in Q3 2024 and Q3 2023 exclude certain transaction/separation costs.

OTHER Q3 ITEMS

  • Cash provided by operating activities was $1.0 billion. Free cash flow was $922 million and adjusted free cash flow was $1.3 billion.
  • The Company paid dividends of approximately $249 million.
  • The Company repurchased 6.0 million shares of common stock for approximately $402 million.
  • The Company recorded pre-tax restructuring and impairment costs of $106 million, comprised of impairments primarily associated with assets classified as held for sale ($66 million) and severance and other charges related to ongoing restructuring actions ($40 million).
  • The Company recorded a pre-tax gain of $351 million related to insurance recoveries associated with the water provider Aqueous Film Forming Foam ("AFFF") settlement disclosed in Q2 2024.

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. 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 2024 fourth quarter and full year GAAP financial results.

The Company initiated fiscal 2024 fourth quarter guidance:

  • Organic sales up ~7% year-over-year
  • Adjusted segment EBITA margin of ~19.0%
  • Adjusted EPS before special items of ~$1.23 to $1.26

The Company tightened fiscal 2024 full year EPS guidance:

  • Organic sales growth up ~3% year-over-year (previously Up ~MSD)
  • Adjusted segment EBITA margin improvement of ~110 basis points, year-over-year (previously Up ~50 to 75 bps)
  • Adjusted EPS before special items of ~$3.66 to $3.69 (previously ~$3.60 to $3.75)

CONFERENCE CALL & WEBCAST INFO

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

ABOUT JOHNSON CONTROLS

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

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

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

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

JOHNSON CONTROLS CONTACTS:

INVESTOR CONTACTS:

MEDIA CONTACT:



Jim Lucas

Danielle Canzanella

Direct: +1 414.340.1752

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 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 its customers; 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 macroeconomic and geopolitical volatility, including shortages impacting the availability of raw materials and component products and the conflicts between Russia and Ukraine and Israel and Hamas; managing the risks and impacts of potential and actual security breaches, cyberattacks, privacy breaches or data breaches, including business, service, or operational disruptions, the unauthorized access to or disclosure of data, financial loss, reputational damage, increased response and remediation costs, legal, and regulatory proceedings or other unfavorable outcomes; Johnson Controls ability to remediate its material weakness; 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; Johnson Controls ability to successfully execute and complete portfolio simplification, including the possibility that the expected benefits will not be realized or will not be realized within the expected time frame; 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; risks and uncertainties related to the settlement with a nationwide class of public water systems concerning the use of AFFF; 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; the ability of Johnson Controls to drive organizational improvement;  any delay or inability of Johnson Controls to realize the expected benefits and synergies of recent portfolio transactions; the ability to hire and retain senior management and other key personnel; the tax treatment of recent portfolio transactions; significant transaction costs and/or unknown liabilities associated with such transactions; labor shortages, work stoppages, union negotiations, labor disputes and other matters associated with the labor force; and the cancellation of or changes to commercial arrangements. A detailed discussion of risks related to Johnson Controls business is included in the section entitled "Risk Factors" in Johnson Controls Annual Report on Form 10-K for the 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

June 30,


Nine Months Ended

June 30,


2024


2023


2024


2023

Net sales








Products and systems

$        5,422


$        5,431


$      14,896


$      15,070

Services

1,809


1,702


5,128


4,817


7,231


7,133


20,024


19,887

Cost of sales








Products and systems

3,652


3,708


10,273


10,337

Services

1,091


994


3,090


2,787


4,743


4,702


13,363


13,124









Gross profit

2,488


2,431


6,661


6,763









Selling, general and administrative expenses

1,090


1,555


4,854


4,705

Restructuring and impairment costs

106


81


399


844

Net financing charges

71


80


263


218

Equity income

58


78


176


190









Income before income taxes

1,279


793


1,321


1,186









Income tax provision (benefit)

227


(329)


99


(266)

















Net income

1,052


1,122


1,222


1,452









Less: Income attributable to noncontrolling interests

77


73


150


152









Net income attributable to Johnson Controls

$           975


$        1,049


$        1,072


$        1,300









Earnings per share attributable to Johnson Controls








Basic

$          1.45


$          1.54


$          1.58


$          1.90

Diluted

1.45


1.53


1.58


1.89

 

Johnson Controls International plc

Condensed Consolidated Statements of Financial Position

(in millions; unaudited)



June 30, 2024


September 30, 2023

Assets








Cash and cash equivalents

$                      862


$                      835

Accounts receivable - net

6,667


6,006

Inventories

2,863


2,776

Current assets held for sale

205


Other current assets

1,556


1,120

Current assets

12,153


10,737





Property, plant and equipment - net

3,011


3,136

Goodwill

17,676


17,936

Other intangible assets - net

4,315


4,888

Investments in partially-owned affiliates

1,054


1,056

Noncurrent assets held for sale

487


Other noncurrent assets

4,629


4,489

Total assets

$                 43,325


$                 42,242





Liabilities and Equity








Short-term debt

$                   1,523


$                      385

Current portion of long-term debt

998


645

Accounts payable

4,128


4,268

Accrued compensation and benefits

1,012


958

Deferred revenue

2,143


1,996

Current liabilities held for sale

149


Other current liabilities

2,771


2,832

Current liabilities

12,724


11,084





Long-term debt

7,867


7,818

Pension and postretirement benefits

225


278

Noncurrent liabilities held for sale

203


Other noncurrent liabilities

5,163


5,368

Long-term liabilities

13,458


13,464





Shareholders' equity attributable to Johnson Controls

15,968


16,545

Noncontrolling interests

1,175


1,149

Total equity

17,143


17,694

Total liabilities and equity

$                 43,325


$                 42,242

 

Johnson Controls International plc

Consolidated Statements of Cash Flows

(in millions; unaudited)



Three Months Ended
June 30,


Nine Months Ended

June 30,


2024


2023


2024


2023

Operating Activities








Net income attributable to Johnson Controls

$          975


$      1,049


$      1,072


$      1,300

Income attributable to noncontrolling interests

77


73


150


152

Net income

1,052


1,122


1,222


1,452

Adjustments to reconcile net income to cash provided by operating activities:








Depreciation and amortization

220


212


687


621

Pension and postretirement benefit income

(10)


(20)


(30)


(23)

Pension and postretirement contributions

(8)


(12)


(21)


(38)

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

104


28


2


(27)

Deferred income taxes

11


(102)


(389)


(270)

Noncash restructuring and impairment charges

80


10


333


701

Equity-based compensation

28



84


92

Other - net

(87)


14


(125)


(104)

Changes in assets and liabilities, excluding acquisitions and divestitures:








Accounts receivable

(104)


(307)


(763)


(667)

Inventories

13


110


(215)


(383)

Other assets

(349)


(45)


(553)


(214)

Restructuring reserves

(19)


50


(79)


33

Accounts payable and accrued liabilities

47


28


405


(127)

Accrued income taxes

43


(275)


14


(215)

Cash provided by operating activities

1,021


813


572


831









Investing Activities








Capital expenditures

(99)


(111)


(324)


(366)

Acquisition of businesses, net of cash acquired


(171)


1


(260)

Other - net


20


13


50

Cash used by investing activities

(99)


(262)


(310)


(576)









Financing Activities








Net proceeds (payments) from borrowings with maturities less than three
months

(840)


(1,536)


679


(248)

Proceeds from debt

859


855


1,281


1,171

Repayments of debt

(275)



(438)


(536)

Stock repurchases and retirements

(402)


(366)


(876)


(613)

Payment of cash dividends

(249)


(248)


(753)


(729)

Employee equity-based compensation withholding taxes

(2)


(2)


(26)


(34)

Dividends paid to noncontrolling interests

(70)


(77)


(121)


(149)

Other - net

(20)


1


(68)


27

Cash used by financing activities

(999)


(1,373)


(322)


(1,111)









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

10


(75)


29


(67)

Decrease in cash, cash equivalents and restricted cash

(67)


(897)


(31)


(923)

Cash, cash equivalents and restricted cash at beginning of period

960


2,040


924


2,066

Cash, cash equivalents and restricted cash at end of period

893


1,143


893


1,143

Less: Restricted cash

31


86


31


86

Cash and cash equivalents at end of period

$          862


$      1,057


$          862


$      1,057

 

FOOTNOTES

1.     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 two through seven 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

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 impacts of the water systems AFFF settlement and related insurance recoveries.

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 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 four through seven, 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 - Restructuring costs include 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.
  • NCI impact of restructuring and impairment costs represent the portion of restructuring and impairment costs attributable to Noncontrolling Interests.
  • 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.
  • Transaction/separation costs include costs associated with significant mergers and acquisitions.
  • Earn-out adjustments relate to earn-out liabilities associated with certain significant acquisitions and may have a favorable or unfavorable impact on results.
  • Warehouse fire loss relates to an uninsured loss attributable to a fire at a warehouse in Menominee, Michigan.
  • 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.
  • 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.

2. Sales

The following tables detail the changes in sales attributable to organic growth, foreign currency, acquisitions, divestitures and other (unaudited):


Three Months Ended June 30

Net sales

Building Solutions





(in millions)

North
America


EMEA/LA


Asia
Pacific


Total


Global
Products


Total JCI
plc

Net sales - 2023

$  2,665


$  1,045


$    736


$  4,446


$  2,687


$  7,133

Base year adjustments












Divestitures and other


(1)


(17)


(18)


(7)


(25)

Foreign currency

2


(46)


(25)


(69)


(80)


(149)

Adjusted base net sales

2,667


998


694


4,359


2,600


6,959

Acquisitions

16


1


15


32



32

Organic growth

216


82


(134)


164


76


240

Net sales - 2024

$  2,899


$  1,081


$    575


$  4,555


$  2,676


$  7,231













Growth %:












Net sales

9 %


3 %


(22 %)


2 %


— %


1 %

Organic growth

8 %


8 %


(19 %)


4 %


3 %


3 %

 


Nine Months Ended June 30

Net sales

Building Solutions





(in millions)

North
America


EMEA/LA


Asia
Pacific


Total


Global
Products


Total JCI
plc

Net sales - 2023

$  7,552


$  3,051


$  2,049


$ 12,652


$  7,235


$ 19,887

Base year adjustments












  Divestitures and other


(3)


(51)


(54)


(12)


(66)

  Foreign currency

15


(8)


(68)


(61)


(144)


(205)

Adjusted base net sales

7,567


3,040


1,930


12,537


7,079


19,616

  Acquisitions

48


7


51


106


29


135

  Organic growth

510


136


(408)


238


35


273

Net sales - 2024

$  8,125


$  3,183


$  1,573


$ 12,881


$  7,143


$ 20,024













Growth %:












Net sales

8 %


4 %


(23 %)


2 %


(1 %)


1 %

Organic growth

7 %


4 %


(21 %)


2 %


— %


1 %

 


Three Months Ended June 30

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

$  1,636


$    571


$    537


$ 2,744


$  2,687


$  5,431

Base year adjustments












Divestitures and other





(7)


(7)

Foreign currency

2


(12)


(18)


(28)


(80)


(108)

Adjusted products and systems revenue

1,638


559


519


2,716


2,600


5,316

Acquisitions

2


1


10


13



13

Organic growth

150


15


(148)


17


76


93

Products and systems revenue -  2024

$  1,790


$    575


$    381


$ 2,746


$  2,676


$  5,422













Growth %:












Products and systems revenue

9 %


1 %


(29 %)


— %


— %


— %

Organic growth

9 %


3 %


(29 %)


1 %


3 %


2 %

 


Nine Months Ended June 30

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

$  4,641


$  1,705


$  1,489


$ 7,835


$  7,235


$15,070

Base year adjustments












Divestitures and other


(1)



(1)


(12)


(13)

Foreign currency

14


35


(51)


(2)


(144)


(146)

Adjusted products and systems revenue

4,655


1,739


1,438


7,832


7,079


14,911

Acquisitions

5


4


30


39


29


68

Organic growth

349


(25)


(442)


(118)


35


(83)

Products and systems revenue -  2024

$  5,009


$  1,718


$  1,026


$ 7,753


$  7,143


$ 14,896













Growth %:












Products and systems revenue

8 %


1 %


(31 %)


(1 %)


(1 %)


(1 %)

Organic growth

7 %


(1 %)


(31 %)


(2 %)


— %


(1 %)

 


Three Months Ended June 30

Service revenue

Building Solutions





(in millions)

North
America


EMEA/LA


Asia
Pacific


Total


Global
Products


Total JCI
plc

Service revenue - 2023

$  1,029


$    474


$    199


$ 1,702


$       —


$  1,702

Base year adjustments












Divestitures and other


(1)


(17)


(18)



(18)

Foreign currency


(34)


(7)


(41)



(41)

Adjusted base service revenue

1,029


439


175


1,643



1,643

Acquisitions

14



5


19



19

Organic growth

66


67


14


147



147

Service revenue -  2024

$  1,109


$    506


$    194


$ 1,809


$       —


$  1,809













Growth %:












Service revenue

8 %


7 %


(3 %)


6 %


— %


6 %

Organic growth

6 %


15 %


8 %


9 %


— %


9 %

 


Nine Months Ended June 30

Service revenue

Building Solutions





(in millions)

North
America


EMEA/LA


Asia
Pacific


Total


Global
Products


Total JCI
plc

Service revenue - 2023

$  2,911


$  1,346


$    560


$ 4,817


$       —


$  4,817

Base year adjustments












Divestitures and other


(2)


(51)


(53)



(53)

Foreign currency

1


(43)


(17)


(59)



(59)

Adjusted base service revenue

2,912


1,301


492


4,705



4,705

Acquisitions

43


3


21


67



67

Organic growth

161


161


34


356



356

Service revenue - 2024

$  3,116


$  1,465


$    547


$ 5,128


$       —


$  5,128













Growth %:












Service revenue

7 %


9 %


(2 %)


6 %


— %


6 %

Organic growth

6 %


12 %


7 %


8 %


— %


8 %

3.   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 June 30,


Nine Months Ended June 30,

(in millions)

2024


2023


2024


2023

Cash provided by operating activities

$            1,021


$               813


$               572


$               831


Capital expenditures

(99)


(111)


(324)


(366)


Free cash flow (non-GAAP)

$               922


$               702


$               248


$               465











Net income attributable to JCI

$               975


$            1,049


$            1,072


$            1,300


Free cash flow conversion from net income (non-GAAP)

95 %


67 %


23 %


36 %


The following table includes adjusted free cash flow and adjusted free cash flow conversion (unaudited):


Three Months Ended

June 30,


 Nine Months Ended

June 30,

(in millions)

2024


2023


2024


2023

Free cash flow (non-GAAP)

$          922


$          702


$          248


$          465

Adjustments:








JC Capital cash used by operating activities

49


39


170


81

Water systems AFFF settlement cash payments and
insurance recoveries

243



243


Impact from discontinuation of factoring programs

49



648


Adjusted free cash flow (non-GAAP)

1,263


741


1,309


546

Prior year impact from factoring programs


5



79

Re-baselined adjusted free cash flow  (non-GAAP)

$       1,263


$          746


$       1,309


$          625









Adjusted net income attributable to JCI (non-GAAP)

$          769


$          706


$       1,652


$       1,686

JC Capital net income

(3)


(4)


(8)


(12)

Adjusted net income attributable to JCI, excluding

JC Capital (non-GAAP)

$          766


$          702


$       1,644


$       1,674

Adjusted free cash flow conversion (non-GAAP)

165 %


106 %


80 %


37 %

4. EBITA, EBIT and Corporate Expense

The Company evaluates the performance of its business units primarily on segment EBITA.


Three Months Ended June 30,


Nine Months Ended June 30,


Actual


Adjusted

(Non-GAAP)


Actual


Adjusted

(Non-GAAP)

(in millions; unaudited)

2024


2023


2024


2023


2024


2023


2024


2023

















Segment EBITA
















Building Solutions North America

$     521


$     385


$     460


$     385


$  1,179


$     967


$  1,118


$     967

Building Solutions EMEA/LA

111


90


111


90


280


234


280


234

Building Solutions Asia Pacific

67


102


67


102


167


249


167


249

Global Products

655


593


655


593


1,453


1,463


1,479


1,473

















EBIT (non-GAAP)
















Net income attributable to JCI

$     975


$  1,049


$     769


$     706


$  1,072


$  1,300


$  1,652


$  1,686

Income attributable to

noncontrolling interests (1)

77


73


79


73


150


152


156


152

Net income

1,052


1,122


848


779


1,222


1,452


1,808


1,838

Less: Income tax benefit

(provision) (2)

227


(329)


136


122


99


(266)


289


287

Income before income taxes

1,279


793


984


901


1,321


1,186


2,097


2,125

Net financing charges

71


80


71


80


263


218


263


218

               EBIT (non-GAAP)

$  1,350


$     873


$  1,055


$     981


$  1,584


$  1,404


$  2,360


$  2,343



(1)

Adjusted income attributable to noncontrolling interests excludes the impact of restructuring and impairment costs.



(2)

Adjusted income tax benefit (provision) excludes the related tax impacts of pre-tax adjusting items.

The following tables reconcile segment EBITA to adjusted segment EBITA (unaudited):


Three Months Ended June 30,

(in millions)

Building Solutions

North America


Building Solutions

EMEA/LA


Building Solutions

Asia Pacific


Global Products


2024


2023


2024


2023


2024


2023


2024


2023

















Segment EBITA

$     521


$     385


$     111


$      90


$      67


$    102


$   655


$   593

















Adjusting items:
















Earn-out adjustments

(61)
























Adjusted segment EBITA

(non-GAAP)

$     460


$     385


$     111


$      90


$      67


$    102


$   655


$   593

 


Nine Months Ended June 30,

(in millions)

Building Solutions

North America


Building Solutions

EMEA/LA


Building Solutions

Asia Pacific


Global Products


2024


2023


2024


2023


2024


2023


2024


2023

















Segment EBITA

$  1,179


$     967


$     280


$     234


$     167


$    249


$ 1,453


$ 1,463

















Adjusting items:
















Earn-out adjustments

(61)







(7)


(30)

Uninsured warehouse fire loss








40

Global Products product quality issue







33


















Adjusted segment EBITA

(non-GAAP)

$  1,118


$     967


$     280


$     234


$     167


$    249


$ 1,479


$ 1,473

The following table reconciles Corporate expense as reported to the comparable adjusted amounts (unaudited):


Three Months Ended
June 30,


Nine Months Ended
June 30,

(in millions)

2024


2023


2024


2023









Corporate expense (GAAP)

$          135


$          122


$         373


$          362






.



Adjusting items:








Transaction/separation costs

(16)


(44)


(28)


(101)

Cyber incident costs



(27)


Adjusted corporate expense (non-GAAP)

$          119


$            78


$         318


$          261

5.  Net Income and Diluted Earnings Per Share

The following tables reconcile net income attributable to JCI and diluted earnings per share as reported to the comparable adjusted amounts (unaudited):


Three Months Ended June 30,


Net income attributable to
JCI


Diluted earnings
per share

(in millions, except per share)

2024


2023


2024


2023









As reported (GAAP)

$          975


$        1,049


$        1.45


$         1.53









Adjusting items:








Net mark-to-market adjustments

(5)


(17)


(0.01)


(0.02)

Restructuring and impairment costs

106


81


0.16


0.12

NCI impact of restructuring and impairment costs

(2)




Water systems AFFF insurance recoveries

(351)



(0.52)


Transaction/separation costs

16


44


0.02


0.06

Earn-out adjustments

(61)



(0.09)


Discrete tax items


(438)



(0.64)

Related tax impact

91


(13)


0.14


(0.02)

Adjusted (non-GAAP)*

$          769


$          706


$        1.14


$         1.03


* May not sum due to rounding

 


Nine Months Ended June 30,


Net income attributable to
JCI


Diluted earnings
per share

(in millions, except per share)

2024


2023


2024


2023









As reported (GAAP)

$       1,072


$        1,300


$        1.58


$         1.89









Adjusting items:








  Net mark-to-market adjustments

(42)


(16)


(0.06)


(0.02)

  Restructuring and impairment costs

399


844


0.59


1.23

  NCI impact of restructuring and impairment costs

(6)



(0.01)


  Water systems AFFF settlement

750



1.11


  Water systems AFFF insurance recoveries

(351)



(0.52)


  Transaction/separation costs

28


101


0.04


0.15

  Earn-out adjustments

(68)


(30)


(0.10)


(0.04)

  Warehouse fire loss


40



0.06

  Cyber incident costs

27



0.04


  Global Products product quality issue

33



0.05


Discrete tax items


(438)



(0.64)

  Related tax impact

(190)


(115)


(0.28)


(0.17)

Adjusted (non-GAAP)*

$       1,652


$        1,686


$        2.43


$         2.45


* 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
June 30,


Nine Months Ended
June 30,


2024


2023


2024


2023





Weighted average shares outstanding








Basic weighted average shares outstanding

670.3


683.3


676.7


685.7

Effect of dilutive securities:








Stock options, unvested restricted stock and
unvested performance share awards

2.5


2.9


1.9


3.1

Diluted weighted average shares outstanding

672.8


686.2


678.6


688.8

6.  Debt Ratios

The following table includes net debt to income before income taxes and net debt to adjusted EBITDA (unaudited):

(in millions)

June 30, 2024


March 31, 2024


June 30, 2023

Short-term debt

$           1,523


$                  2,210


$              186

Current portion of long-term debt

998


1,165


1,081

Long-term debt

7,867


7,348


8,497

Total debt

10,388


10,723


9,764

Less: cash and cash equivalents

862


843


1,057

Net debt

$           9,526


$                  9,880


$           8,707







Last twelve months income before income taxes

$           1,845


$                  1,359


$           1,792







Net debt to income before income taxes

                 5.2x


                        7.3x


                 4.9x







Last twelve months adjusted EBITDA (non-GAAP)

$           4,210


$                  4,128


$           4,078







Net debt to adjusted EBITDA (non-GAAP)

2.3x


2.4x


2.1x

The following table reconciles net income to adjusted EBIT and adjusted EBITDA (unaudited):


Twelve Months Ended

(in millions)

June 30, 2024


March 31, 2024


June 30, 2023

Net income

$                  1,803


$                  1,873


$                  2,261

Income tax provision (benefit)

42


(514)


(469)

Net financing charges

326


335


278

EBIT

2,171


1,694


2,070

Adjusting items:






Net mark-to-market adjustments

66


54


(208)

Restructuring and impairment costs

619


594


1,011

Environmental remediation and related

   reserves adjustment



255

Water systems AFFF settlement

750


750


Water systems AFFF insurance recoveries

(351)



Earn-out adjustments

(68)


(7)


(30)

Global Products product quality issue

33


33


Warehouse fire loss



40

Cyber incident costs

27


27


Transaction/separation costs

49


77


122

Adjusted EBIT (non-GAAP)

3,296


3,222


3,260

Depreciation and amortization

914


906


818

Adjusted EBITDA (non-GAAP)

$                  4,210


$                  4,128


$                  4,078

7.  Income Taxes

The Company's effective tax rate before consideration of certain excluded items was approximately 13.75% for the three and nine months ending June 30, 2024 and approximately 13.5% for the three and nine months ending June 30, 2023.

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

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/johnson-controls-reports-solid-q3-results-tightens-fy24-guidance-302210550.html

SOURCE Johnson Controls International plc

Johnson Controls International plc in het nieuws

Mijn selecties