Exhibit 99.1

 

 

Investor Relations Contacts:		Media Contacts:
Antonella Franzen		Ira Gottlieb
+1-609-720-4665		+1-609-610-1999
afranzen@tyco.com		igottlieb@tycoint.com
Joe Longo		Brett Ludwig
+1-609-720-4545		+1-609-216-3255
jlongo@tyco.com		bludwig@tyco.com

 

FOR IMMEDIATE RELEASE:

 

TYCO REPORTS SECOND QUARTER 2013 EARNINGS

FROM CONTINUING OPERATIONS BEFORE SPECIAL ITEMS OF $0.42 PER SHARE

AND GAAP EARNINGS OF $0.16 PER SHARE

 

·                  Company reports second quarter revenue of $2.6 billion, with 3% revenue growth and 2% organic growth

 

·                  Segment operating margin before special items improves 90 basis points on a normalized basis*

 

·                  GAAP income from continuing operations of $74 million includes $124 million of charges related to special items

 

·                  Diluted EPS from continuing operations before special items increases 20% over normalized second quarter 2012 results*

 

·                  Company completes $150 million of share buybacks, announces two acquisitions, and reaches definitive agreement to divest North America guarding business

 

(Income and EPS amounts are attributable to Tyco common shareholders)

($ millions, except per-share amounts)

 

		Q2 2013			Q2 2012			% Change
Revenue		$	2,608		$	2,542		3	%
Segment Operating Income		$	185		$	276		(33	)%
Operating Income		$	123		$	228		(46	)%
Income from Continuing Operations		$	74		$	134		(45	)%
Diluted EPS from Continuing Operations		$	0.16		$	0.29		(45	)%
Special Items		$	(0.26	)	$	(0.01	)
Segment Operating Income Before Special Items		$	321		$	300		7	%
Income from Continuing Ops Before Special Items		$	198		$	141		40	%
Diluted EPS from Continuing Ops Before Special Items		$	0.42		$	0.30		40	%

 

SCHAFFHAUSEN, Switzerland — April 26, 2013 — Tyco (NYSE: TYC) today reported $0.16 in GAAP diluted earnings per share (EPS) from continuing operations for the fiscal second quarter of 2013 and diluted EPS from continuing operations before special items of $0.42. Revenue in the quarter increased 3% versus the prior year to $2.6 billion. Organic revenue grew 2% in the quarter with 7% growth in products, 3% growth in service and a 3% decline in installation revenue.

 

Income from continuing operations in the second quarter was negatively impacted by special items totaling $124 million after-tax or $0.26 per share, of which $0.12 was related to a legacy environmental matter at a Global Products facility in Marinette, Wisconsin. Due to unanticipated results from treatability studies completed in the

 

*Normalized second quarter 2012 results reflect pro forma adjustments to corporate and interest expense to reflect the impact of the separation, and include dis-synergy costs associated with the separation of the Company’s North American security operations from ADT. See Non-GAAP reconciliations.

 

 

fiscal second quarter of 2013, additional environmental reserves were recorded for this site primarily related to expanded treatment and offsite disposal of contaminated river sediment that will be required.  The remaining special items were primarily related to separation and restructuring.

 

“Tyco delivered a solid quarter operationally with accelerated service growth and operating margin expansion, driving a 20% year-over-year increase in normalized earnings per share,” said Tyco Chief Executive Officer George Oliver.  “Our financial performance and strong balance sheet provides us with the flexibility to continue to fund our organic and inorganic growth initiatives while returning capital to shareholders.”

 

“During the quarter we announced two acquisitions that strengthen our position in core platforms by broadening our product and service offerings to customers.  First City Care expands our security offerings in the banking vertical and National Fire Solutions Group complements our existing position in the Australian fire protection market.  During the quarter, we also continued to return capital to shareholders by repurchasing $150 million of shares under the existing $750 million share repurchase authority.”

 

Organic revenue, free cash flow, operating income, segment operating income, and diluted and normalized 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 second quarter review slides can be found at www.tyco.com on the Investor Relations portion of Tyco’s website.

 

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. All comparisons are to the fiscal second quarter of 2012 unless otherwise indicated.

 

North America Systems Installation & Services

 

		Q2 2013			Q2 2012			% Change
Revenue		$	953		$	953		—
Operating Income		$	79		$	85		(7	)%
Operation Margin		8.3		%	8.9		%
Special Items		$	(25	)	$	(7	)
Operating Income Before Special Items		$	104		$	92		13	%
Operating Margin Before Special Items		10.9		%	9.7		%

 

Revenue of $953 million included service growth of 2% and an installation decline of 3% year-over-year. Backlog of $2.5 billion increased 2% on a quarter sequential basis, excluding the impact of foreign currency. Sequentially, the dollar value of installation orders has stabilized and service orders have accelerated.

 

Operating income for the quarter was $79 million and the operating margin was 8.3%. Special items of $25 million consisted primarily of separation and restructuring charges. Operating income before special items was $104 million and the operating margin improved 120 basis points to 10.9%. This year-over-year margin improvement was driven by a higher mix of service revenue, improved execution in installation, and productivity benefits, partly offset by dis-synergy costs associated with the separation of our North America commercial security business, Tyco Integrated Security, from ADT.

 

 

Rest of World Systems Installation & Services

 

		Q2 2013			Q2 2012			% Change
Revenue		$	1,077		$	1,070		1	%
Operating Income		$	106		$	105		1	%
Operation Margin		9.8		%	9.8		%
Special Items		$	(14	)	$	(14	)
Operating Income Before Special Items		$	120		$	119		1	%
Operating Margin Before Special Items		11.1		%	11.1		%

 

Revenue of $1.1 billion increased 1% in the quarter. Service revenue increased 5% and installation revenue declined 4% for total organic growth of 1%. A 1% benefit from acquisitions was offset by the negative impact of foreign currency. Backlog of $2.6 billion increased 5% on a quarter sequential basis, excluding the impact of foreign currency.

 

Operating income for the quarter was $106 million and the operating margin was 9.8%. Special items of $14 million consisted primarily of restructuring charges. Operating income before special items was $120 million, and the operating margin was 11.1%.

 

Global Products

 

		Q2 2013			Q2 2012			% Change
Revenue		$	578		$	519		11	%
Operating Income		$	—		$	86		(100	)%
Operation Margin		—		%	16.6		%
Special Items		$	(97	)	$	(3	)
Operating Income Before Special Items		$	97		$	89		9	%
Operating Margin Before Special Items		16.8		%	17.1		%

 

Revenue of $578 million increased 11% in the quarter, including a 3% benefit due to acquisitions. Organic revenue grew 7% with growth across all three product platforms.

 

Operating income includes the $94 million pre-tax environmental charge noted above. Additional special items in the quarter of $3 million consisted primarily of restructuring charges. Operating income before special items was $97 million and the operating margin was 16.8%. The additional operating leverage from increased revenue was more than offset by 80 basis points of incremental investment in research and development and sales and marketing.

 

OTHER ITEMS

 

·                  Cash from operating activities was $246 million and free cash flow was $134 million, which included a cash outflow of $75 million primarily related to separation and restructuring activities.  Adjusted free cash flow for the quarter was $209 million. The Company completed the quarter with $430 million in cash and cash equivalents.

·                  Corporate expense before special items was $54 million for the quarter, and $62 million on a GAAP basis.

·                  The tax rate before special items was 17.9% for the quarter.

·                  Company repurchased 4.8 million shares for $150 million under the existing $750 million share repurchase authority.

·                  During the quarter, the Company acquired U.K.-based First City Care PLC with expected 2014 annual revenue of $20 million. First City Care PLC is an installation and service provider of access control, video surveillance and intruder alarms and is a security systems integrator. It will be combined with Tyco’s installation and services business in the U.K., strengthening the Company’s security expertise in banking and finance.

 

 

·                  In addition, the Company signed a definitive agreement to purchase National Fire Solutions Group (“NFS”), with expected 2014 annual revenue of $65 million. NFS is a leading national provider of fire protection services in Australia, providing installation, inspection and maintenance services. It will be combined with Tyco’s Fire Services business, providing increased scale and an enhanced service portfolio. The transaction is expected to close during the Company’s fiscal third quarter and is subject to customary closing conditions.

·                  Subsequent to quarter end, the Company signed a definitive agreement to sell its North America guarding business, which generated revenue of $75 million in fiscal 2012.

 

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 70,000 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 the new www.tyco.com.

 

CONFERENCE CALL AND WEBCAST

 

Management will discuss the company’s second quarter results for 2013 during a conference call and webcast today beginning at 8:00 a.m. ET. Today’s conference call for investors can be accessed in the following ways:

 

·                  At Tyco’s website: http://investors.tyco.com.

·                  By telephone: For both “listen-only” participants and those participants who wish to take part in the question-and-answer portion of the call, the telephone dial-in number in the United States is (800) 857-9797. The telephone dial-in number for participants outside the United States is (517) 308-9262, passcode “Tyco”.

·                  An audio replay of the conference call will be available at 10:00 a.m. ET on April 26, 2013 and ending at 11:59 p.m. ET on May 3, 2013. The replay dial-in number for participants in the United States is (888) 562-2791. For participants outside the United States, the replay dial-in number is (402) 998-1448, passcode 8991.

·                  A webcast replay of the conference call will be available on the “Presentations & Webcasts” 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, and normalized EPS, 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 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, from time to time the company may present 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 and similar actions, impairments, certain changes to accounting methodologies, legacy legal, environmental 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 from time to time 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.

 

In order to provide more meaningful comparison of fiscal 2013 results to fiscal 2012 results, normalized EPS before special items is presented. Normalized EPS adjusts fiscal 2012 GAAP results by replacing the GAAP interest and corporate expenses reported for fiscal 2012 (on a pre-separation basis) with the interest and corporate expenses estimated to be incurred in fiscal 2013 (on a post-separation basis), and adding estimated dis-synergy costs related to the separation of the Company’s North American security business to fiscal 2012 results. Normalized EPS before special items further adjusts normalized EPS for the special items above.

 

FORWARD-LOOKING STATEMENTS

 

This press release contains a number of forward-looking statements. Words, and variations of words, such as “expect”, “intend”, “will”, “anticipate”, “believe”, “propose”, “potential”, “continue”, “opportunity”, “estimate”, “project” and similar expressions are intended to identify forward-looking statements. Examples of forward-looking statements include, but are not limited to, revenue, operating income 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, statements regarding 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 environmental, 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. 28, 2012 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						Six Months Ended
		March 29,			March 30,			March 29,			March 30,
		2013			2012			2013			2012
Revenue from product sales		$	1,437		$	1,407		$	2,880		$	2,776
Service revenue		1,171			1,135			2,328			2,244
Net revenue		2,608			2,542			5,208			5,020
Cost of product sales		997			967			2,001			1,902
Cost of services		676			667			1,340			1,311
Selling, general and administrative expenses		790			660			1,472			1,337
Separation costs		—			4			5			4
Restructuring and asset impairment charges, net		22			16			32			52
Operating income		123			228			358			414
Interest income		4			4			8			9
Interest expense		(25		)	(59		)	(49		)	(117		)
Other (expense), net		(20		)	(4		)	(29		)	(2		)
Income from continuing operations before income taxes		82			169			288			304
Income tax expense		(4		)	(33		)	(43		)	(60		)
Equity loss in earnings of unconsolidated subsidiaries		(6		)	(2		)	(12		)	(12		)
Income from continuing operations		72			134			233			232
(Loss) income from discontinued operations, net of income taxes		(2		)	189			2			413
Net income		70			323			235			645
Less: noncontrolling interest in subsidiaries net income		(2		)	—			—			—
Net income attributable to Tyco common shareholders		$	72		$	323		$	235		$	645
Amounts attributable to Tyco common shareholders:
Income from continuing operations		$	74		$	134		$	233		$	232
(Loss) income from discontinued operations		(2		)	189			2			413
Net income attributable to Tyco common shareholders		$	72		$	323		$	235		$	645
Basic earnings per share attributable to Tyco common shareholders:
Income from continuing operations		$	0.16		$	0.29		$	0.50		$	0.50
Income from discontinued operations		—			0.41			—			0.89
Net income attributable to Tyco common shareholders		$	0.16		$	0.70		$	0.50		$	1.39
Diluted earnings per share attributable to Tyco common shareholders:
Income from continuing operations		$	0.16		$	0.29		$	0.49		$	0.50
Income from discontinued operations		—			0.40			—			0.88
Net income attributable to Tyco common shareholders		$	0.16		$	0.69		$	0.49		$	1.38
Weighted-average number of shares outstanding:
Basic		466			463			466			463
Diluted		474			469			473			469

 

NOTE:          These financial statements should be read in conjunction with the Consolidated Financial Statements and accompanying notes contained in the Company’s Annual Report on Form 10-K for the fiscal year ended September 28, 2012 and Form 10-Q for the quarter ended December 28, 2012.

 

 

TYCO INTERNATIONAL LTD.

RESULTS OF SEGMENTS

(in millions)

(Unaudited)

 

		Quarters Ended										Six Months Ended
		March 29,					March 30,					March 29,					March 30,
		2013					2012					2013					2012
Net Revenue
NA Installation & Services		$	953				$	953				$	1,929				$	1,915
ROW Installation & Services		1,077					1,070					2,167					2,126
Global Products		578					519					1,112					979
Total Net Revenue		$	2,608				$	2,542				$	5,208				$	5,020
Operating Income and Margin
NA Installation & Services		$	79		8.3	%	$	85		8.9	%	$	187		9.7	%	$	171		8.9	%
ROW Installation & Services		106			9.8	%	105			9.8	%	220			10.2	%	215			10.1	%
Global Products		—			—		86			16.6	%	74			6.7	%	167			17.1	%
Corporate and Other		(62		)	N/M		(48		)	N/M		(123		)	N/M		(139		)	N/M
Operating Income and Margin		$	123		4.7	%	$	228		9.0	%	$	358		6.9	%	$	414		8.2	%

 

 

TYCO INTERNATIONAL LTD.

CONSOLIDATED BALANCE SHEETS

(in millions)

(Unaudited)

 

		March 29,			September 28,
		2013			2012
Assets
Cash and cash equivalents		$	430		$	844
Accounts receivable, net		1,649			1,696
Inventories		654			634
Prepaid expenses and other current assets		930			884
Deferred income taxes		295			295
Total current assets		3,958			4,353
Property, plant and equipment, net		1,668			1,670
Goodwill		4,345			4,367
Intangible assets, net		735			771
Other assets		1,252			1,204
Total Assets		$	11,958		$	12,365
Liabilities and Equity
Loans payable and current maturities of long-term debt		$	11		$	10
Accounts payable		783			897
Accrued and other current liabilities		1,757			1,788
Deferred revenue		418			402
Total current liabilities		2,969			3,097
Long-term debt		1,481			1,481
Deferred revenue		405			424
Other liabilities		2,361			2,341
Total Liabilities		7,216			7,343
Redeemable noncontrolling interest		12			12
Total Tyco shareholders’ equity		4,714			4,994
Nonredeemable noncontrolling interest		16			16
Total Equity		4,730			5,010
Total Liabilities, Redeemable Noncontrolling Interest and Equity		$	11,958		$	12,365

 

NOTE:          These financial statements should be read in conjunction with the Consolidated Financial Statements and accompanying notes contained in the Company’s Annual Report on Form 10-K for the fiscal year ended September 28, 2012 and Quarterly Report on Form 10-Q for the quarter ended December 28, 2012.

 

 

TYCO INTERNATIONAL LTD.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)

(Unaudited)

 

		For the Quarters Ended						For the Six Months Ended
		March 29,			March 30,			March 29,			March 30,
		2013			2012			2013			2012
Cash Flows From Operating Activities:
Net income attributable to Tyco common shareholders		$	72		$	323		$	235		$	645
Noncontrolling interest in subsidiaries net income		(2		)	—			—			—
Loss (income) from discontinued operations, net of income taxes		2			(189		)	(2		)	(413		)
Income from continuing operations		72			134			233			232
Adjustments to reconcile net cash provided by operating activities:
Depreciation and amortization		107			105			212			206
Non-cash compensation expense		17			21			31			42
Deferred income taxes		(55		)	(15		)	(45		)	(13		)
Provision for losses on accounts receivable and inventory		20			13			38			24
Loss on divestitures		9			3			6			3
Other non-cash items		42			23			51			63
Changes in assets and liabilities, net of the effects of acquisitions and divestitures:
Accounts receivable, net		12			(31		)	3			12
Contracts in progress		(11		)	(2		)	(13		)	(16		)
Inventories		(4		)	(25		)	(33		)	(58		)
Prepaid expenses and other current assets		—			29			31			(23		)
Accounts payable		(45		)	6			(106		)	(28		)
Accrued and other liabilities		36			(71		)	(192		)	(230		)
Deferred revenue		54			52			7			24
Other		(8		)	40			(16		)	(32		)
Net cash provided by operating activities		246			282			207			206
Net cash (used in) provided by discontinued operating activities		(2		)	434			2			848
Cash Flows From Investing Activities:
Capital expenditures		(102		)	(95		)	(192		)	(185		)
Proceeds from disposal of assets		1			1			4			2
Acquisition of businesses, net of cash acquired		(15		)	(110		)	(38		)	(205		)
Acquisition of dealer generated customer accounts and bulk account purchases		(6		)	(7		)	(12		)	(13		)
Sales and maturities of investments		28			51			39			83
Purchases of investments		(28		)	(20		)	(119		)	(43		)
Other		(14		)	(1		)	(6		)	18
Net cash used in investing activities		(136		)	(181		)	(324		)	(343		)
Net cash used in discontinued investing activities		—			(287		)	—			(566		)
Cash Flows From Financing Activities:
Proceeds from issuance of short-term debt		100			469			100			880
Repayment of short-term debt		(101		)	(504		)	(101		)	(880		)
Proceeds from exercise of share options		48			59			94			88
Dividends paid		(70		)	(115		)	(140		)	(231		)
Repurchase of common shares by treasury		(150		)	(100		)	(200		)	(300		)
Transfer (to) from discontinued operations		(1		)	112			(30		)	194
Other		(1		)	—			(17		)	(19		)
Net cash used in financing activities		(175		)	(79		)	(294		)	(268		)
Net cash provided by (used in) discontinued financing activities		1			(114		)	30			(196		)
Effect of currency translation on cash		(6		)	13			(3		)	10
Effect of currency translation on cash related to discontinued operations		—			5			—			5
Net (decrease) increase in cash and cash equivalents		(72		)	73			(382		)	(304		)
Less: net increase (decrease) in cash and cash equivalents related to discontinued operations		(1		)	38			32			91
Cash and cash equivalents at beginning of period		501			799			844			1,229
Cash and cash equivalents at end of period		$	430		$	834		$	430		$	834
Reconciliation to “Free Cash Flow”:
Net cash provided by operating activities		$	246		$	282		$	207		$	206
Capital expenditures, net		(101		)	(94		)	(188		)	(183		)
Acquisition of dealer generated customer accounts and bulk account purchases		(6		)	(7		)	(12		)	(13		)
Purchase accounting and holdback liabilities		(5		)	(1		)	(6		)	(1		)
Free Cash Flow		$	134		$	180		$	1		$	9
Reconciliation to “Adjusted Free Cash Flow”:
Free Cash Flow		$	134		$	180		$	1		$	9
Cash restructuring costs		25			22			44			45
Cash payment / (receipt) from Covidien/TE Connectivity		—			17			(5		)	17
Cash acquisition / integration costs		—			2			—			2
Legal settlement		—			—			13			—
Separation costs		32			—			105			—
Separation costs - taxes		7			—			7			—
Separation costs - capital expenditures		3			—			6			—
Net asbestos (recoveries) / payments		8			—			(50		)	—
Adjusted Free Cash Flow		$	209		$	221		$	121		$	73

 

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)

(Unaudited)

 

					Quarter Ended March 29, 2013
					Base Year						Adjusted
		Net Revenue for the Quarter Ended			Adjustments						2012 Base																										Net Revenue for the Quarter Ended
		March 30, 2012			(Divestitures)						Revenue			Foreign Currency						Acquisitions						Other (2)						Organic Revenue (1)					March 29, 2013
NA Installation and Services		$	953		$	—		0.0	%		$	953		$	—		0.0	%		$	2		0.2	%		$	—		0.0	%		$	(2	)	-0.2	%	$	953		0.0	%
ROW Installation and Services		1,070			(4		)	-0.4	%		1,066			(10		)	-0.9	%		11			1.0	%		—			0.0	%		10			0.9	%	1,077			0.7	%
Global Products		519			—			0.0	%		519			—			0.0	%		15			2.9	%		10			1.9	%		34			6.6	%	578			11.4	%
Total Net Revenue		$	2,542		$	(4	)	-0.2	%		$	2,538		$	(10	)	-0.4	%		$	28		1.1	%		$	10		0.4	%		$	42		1.7	%	$	2,608		2.6	%

 

(1)   Organic revenue growth percentage based on adjusted 2012 base revenue.

 

(2)   Amount represents contractual revenue from ADT under the 2012 Separation and Distribution Agreement which is excluded from the organic revenue calculation.

 

					Six Months Ended March 29, 2013
					Base Year						Adjusted
		Net Revenue for the Six Months Ended			Adjustments						2012 Base																										Net Revenue for the Six Months Ended
		March 30, 2012			(Divestitures)						Revenue			Foreign Currency						Acquisitions						Other (2)						Organic Revenue (1)					March 29, 2013
NA Installation and Services		$	1,915		$	—		0.0	%		$	1,915		$	4		0.2	%		$	4		0.2	%		$	—		0.0	%		$	6		0.3	%	$	1,929		0.7	%
ROW Installation and Services		2,126			(10		)	-0.5	%		2,116			(7		)	-0.3	%		46			2.2	%		—			0.0	%		12			0.6	%	2,167			1.9	%
Global Products		979			—			0.0	%		979			2			0.2	%		54			5.5	%		17			1.7	%		60			6.1	%	1,112			13.6	%
Total Net Revenue		$	5,020		$	(10	)	-0.2	%		$	5,010		$	(1	)	0.0	%		$	104		2.1	%		$	17		0.3	%		$	78		1.6	%	$	5,208		3.7	%

 

(1)   Organic revenue growth percentage based on adjusted 2012 base revenue.

 

(2)   Amount represents contractual revenue from ADT under the 2012 Separation and Distribution Agreement which is excluded from the organic revenue calculation.