Johnson Controls International (JCI) 8-K Regulation FD Disclosure

Exhibit 99.2

Tyco International Ltd.

(in millions)

	For the Fiscal Year Ended
	September 29, 2006		September 30, 2005		September 30, 2004
Operating Income as reported on Form 10-K filed December 11, 2006:
Fire & Security *	$1,190		$1,216		$899
Engineered Products & Services *	676		672		620
Corporate *	(400	)	(255	)	(482	)
Reconciling Adjustments to Pro Forma Operating Income in Tyco Form S-1 filed January 18, 2007:
Corporate expenses previously allocated to Healthcare now absorbed in Corporate	(66	)	(66	)	(66	)
Corporate expenses previously allocated to Electronics now absorbed in Corporate	(84	)	(86	)	(86	)
Separation Cost adjusted in Pro Forma	164		—		—
TGN reclassified from Tyco Corporate to Tyco Electronics	5		(247	)	78
Other	—		1		1
Operating Income As Shown Pro Forma in Tyco Form S-1 filed January 18, 2007	$1,485		$1,235		$964
Divestiture Losses	2		22		60
Voluntary Product Replacement Program	100		—		—
Former Executive Settlement	(72	)	—		—
Reduction in estimated workers’ compensation liabilities	(48	)	—		—
SEC Settlement	—		50		—
Restructuring Program Charges	—		—		273
Restructuring Program Savings	—		—		(94	)
Legacy Contingencies - Former Executives	—		70		—

* We continue to manage the business consistent with our historical segmentation as shown in our Annual Report on Form 10-K for fiscal 2006, filed on December 11, 2006. Shortly before or upon completion of the separation, we will reorganize to a new management and segment reporting structure.

Tyco International Ltd.

For the Fiscal Year Ended September 29, 2006

As Shown Pro Forma in Tyco Form S-1 filed January 18, 2007

(in millions)

			Fire						Electrical
	ADT		Protection		Flow		Safety		& Metal		Corporate		Net
Future Segments *	Worldwide		Services		Control		Products		Products		& Other		Revenue
Net Revenue	$	7,205	$	3,281	$	3,135	$	1,675	$	1,949	$	1,351	$	18,596

			Fire							Electrical
	ADT		Protection			Flow		Safety		& Metal		Corporate			Operating
	Worldwide		Services			Control		Products		Products		& Other			Income
Operating Income (Loss)	$	907	$	239		$	356	$	202	$	319	$	(538	)	$	1,485
Divestiture Losses (Gains)	2		(1		)							1			2
Voluntary Product Replacement Program								100							100
Former Executive Settlement												(72		)	(72		)
Reduction in estimated workers’ compensation liabilities												(48		)	(48		)

*We continue to manage the business consistent with our historical segmentation as shown in our Annual Report on Form 10-K for fiscal 2006, filed on December 11, 2006. Shortly before or upon completion of the separation, we will reorganize to a new management and segment reporting structure.

Tyco International Ltd.

For the Fiscal Year Ended September 30, 2005

As Shown Pro Forma in Tyco Form S-1 filed January 18, 2007

(in millions)

			Fire						Electrical
	ADT		Protection		Flow		Safety		& Metal		Corporate		Net
Future Segments*	Worldwide		Services		Control		Products		Products		& Other		Revenue
Net Revenue	$	7,104	$	3,182	$	2,806	$	1,682	$	1,798	$	1,386	$	17,958

			Fire						Electrical
	ADT		Protection		Flow		Safety		& Metal		Corporate			Operating
	Worldwide		Services		Control		Products		Products		& Other			Income
Operating Income (Loss)	$	952	$	202	$	336	$	278	$	295	$	(828	)	$	1,235
Divestiture Losses	11		4				2				5			22
SEC Settlement											50			50
Legacy Contingencies - Former Executives											70			70

*We continue to manage the business consistent with our historical segmentation as shown in our Annual Report on Form 10-K for fiscal 2006, filed on December 11, 2006. Shortly before or upon completion of the separation, we will reorganize to a new management and segment reporting structure.

Tyco International Ltd.

Reconciliation of Corporate Expenses

(in millions)

	For the Fiscal Year Ended
	September 29, 2006			September 30, 2005
Corporate Operating Loss as reported on Form 10-K filed December 11, 2006	$	(400	)	$	(255	)
Separation Cost adjusted in Pro Forma	164			—
TGN reclassified from Tyco Corporate to Tyco Electronics	5			(247		)
Corporate expenses previously allocated to Healthcare now absorbed in Corporate	(66		)	(66		)
Corporate expenses previously allocated to Electronics now absorbed in Corporate	(84		)	(86		)
Fire & Security and Engineered Products & Services headquarters expenses previously reported in segment operating income and to be reported and managed in Corporate when we realign the operating and management structure of our businesses	(242		)	(237		)
Corporate Expenses As Shown Pro Forma in Tyco Form S-1 filed January 18, 2007	$	(623	)	$	(891	)
Divestiture Losses	1			5
Former Executive Settlement	(72		)	—
Reduction in estimated workers’ compensation liabilities	(48		)	—
SEC Settlement	—			50
Legacy Contingencies - Former Executives	—			70