Johnson Controls International (JCI) 8-K Earnings Per Share Summary

Exhibit 99.1

Earnings Per Share Summary

(Unaudited)

	Quarter Ended		Quarter Ended										Year Ended
	Dec. 24, 2011		Dec. 24, 2010			March 25, 2011		June 24, 2011		Sept. 30, 2011			Sept. 30, 2011
Diluted EPS from Continuing Operations Attributable to Tyco Shareholders (GAAP)	$	0.71	$	1.00		$	0.67	$	0.76	$	0.83		$	3.27
expense / (benefit)
Restructuring, net	0.02		0.04			0.02		0.04		0.02			0.13
Acquisition costs	0.01		0.01			0.01		0.02		0.02			0.06
Asset impairments and (gains) / losses on divestitures, net	0.03		(0.32		)	0.03		0.01		(0.04		)	(0.34		)
Note receivable write-off	—		0.01			—		—		—			0.01
Separation costs	0.07		—			—		—		0.05			0.05
Legacy legal items	—		(0.01		)	—		—		0.06			0.04
Tax items	—		0.02			—		0.02		(0.02		)	0.02
Total Before Special Items	$	0.84	$	0.75		$	0.73	$	0.85	$	0.92		$	3.24

Tyco International Ltd.

For the Quarter Ended December 30, 2011

(in millions, except per share data)

(Unaudited)

expense / (benefit)

	ADT
	North					Commercial
	America			Flow		Fire and		Corporate
	Residential			Control		Security		and Other	Revenue
Previously Reported Revenue (GAAP)(1)	$	2,155		$	923	$	1,130		$	4,208
Segment Realignment	(1,362		)			1,362
Recasted (GAAP)	$	793		$	923	$	2,492		$	4,208

																																			Income		Diluted
																																			from		EPS from
	Operating Income																																		Continuing		Continuing
	ADT																																		Operations		Operations
	North										Commercial								Total													Noncontrolling			Attributable		Attributable
	America					Flow					Fire and				Corporate				Operating				Interest			Other			Income			Interest			to Tyco		to Tyco
	Residential			Margin		Control			Margin		Security		Margin		and Other			Margin	Income		Margin		(Expense), net			(Expense), net			Tax (Expense)			(Expense)			Shareholders		Shareholders
Previously Reported Operating Income (GAAP)(1)	$	339		15.7	%	$	114		12.4	%	$	144	12.7	%	$	(125	)	N/M	$	472	11.2	%	$	(52	)	$	(8	)	$	(78	)	$	(1	)	$	333	$	0.71
Segment Realignment	(149		)								149
Recasted (GAAP)	$	190		24.0	%	$	114		12.4	%	$	293	11.8	%	$	(125	)	N/M	$	472	11.2	%	$	(52	)	$	(8	)	$	(78	)	$	(1	)	$	333	$	0.71
Restructuring, net	2										7				5				14										(5		)				9		0.02
Asset impairment charges											23								23										(8		)				15		0.03
Acquisition \ Integration costs	5					(1		)			2				2				8										(3		)				5		0.01
Separation Costs															32				32										(1		)				31		0.07
Total Before Special Items	$	197		24.8	%	$	113		12.2	%	$	325	13.0	%	$	(86	)	N/M	$	549	13.0	%	$	(52	)	$	(8	)	$	(95	)	$	(1	)	$	393	$	0.84

Diluted Shares Outstanding	469
Diluted Shares Outstanding - Before Special Items	469

(1)         Previously reported financial information is based on Tyco’s former segment structure which consisted of Tyco Security Solutions, Tyco Flow Control and Tyco Fire Protection.

Tyco International Ltd.

For the Quarter Ended December 24, 2010

(in millions, except per share data)

(Unaudited)

expense / (benefit)

	ADT
	North					Commercial				Electrical
	America			Flow		Fire and		Corporate		& Metal
	Residential			Control		Security		and Other		Products			Revenue
Previously Reported Revenue (GAAP)(1)	$	2,107		$	826	$	1,099			$	347		$	4,379
Segment Realignment	(1,343		)			1,343		347		(347		)
Recasted (GAAP)	$	764		$	826	$	2,442	$	347				$	4,379

																																	Income			Diluted
																																	from			EPS from
	Operating Income																																Continuing			Continuing
	ADT																																Operations			Operations
	North									Commercial								Electrical				Total											Attributable			Attributable
	America					Flow				Fire and				Corporate				& Metal				Operating					Interest			Income			to Tyco			to Tyco
	Residential			Margin		Control		Margin		Security		Margin		and Other			Margin	Products		Margin		Income			Margin		(Expense), net			Tax (Expense)			Shareholders			Shareholders
Previously Reported Operating Income (GAAP)(1)	$	347		16.5	%	$	100	12.1	%	$	88	8.0	%	164			N/M	7		2.0	%	$	706		16.1	%	$	(53	)	$	(163	)	$	490		$	1.00
Segment Realignment	(174		)							174				7				(7	)
Recasted (GAAP)	$	173		22.6	%	$	100	12.1	%	$	262	10.7	%	$	171		N/M					$	706		16.1	%	$	(53	)	$	(163	)	$	490		$	1.00
Restructuring, net	4									22				6								32								(9		)	23			0.04
(Gains) / losses on divestitures, net										13				(259		)						(246		)						87			(159		)	(0.32		)
Acquisition costs	5																					5								(2		)	3			0.01
Note receivable write-off														5								5											5			0.01
Legacy legal items														(7		)						(7		)									(7		)	(0.01		)
Tax items																														12			12			0.02
Total Before Special Items	$	182		23.8	%	$	100	12.1	%	$	297	12.2	%	$	(84	)	N/M					$	495		11.3	%	$	(53	)	$	(75	)	$	367		$	0.75

Diluted Shares Outstanding	492
Diluted Shares Outstanding - Before Special Items	492

(1)         Previously reported financial information is based on Tyco’s former segment structure which consisted of Tyco Security Solutions, Tyco Flow Control and Tyco Fire Protection.

Tyco International Ltd.

For the Quarter Ended March 25, 2011

(in millions, except per share data)

(Unaudited)

expense / (benefit)

	ADT
	North					Commercial
	America			Flow		Fire and		Corporate
	Residential			Control		Security		and Other	Revenue
Previously Reported Revenue (GAAP)(1)	$	2,079		$	804	$	1,109		$	3,992
Segment Realignment	(1,311		)			1,311
Recasted (GAAP)	$	768		$	804	$	2,420		$	3,992

																																				Income			Diluted
																																				from			EPS from
	Operating Income																																			Continuing			Continuing
	ADT																																			Operations			Operations
	North										Commercial								Total														Noncontrolling			Attributable			Attributable
	America					Flow					Fire and				Corporate				Operating					Interest			Other			Income			Interest			to Tyco			to Tyco
	Residential			Margin		Control			Margin		Security		Margin		and Other			Margin	Income			Margin		(Expense), net			(Expense), net			Tax (Expense)			(Expense)			Shareholders			Shareholders
Previously Reported Operating Income (GAAP)(1)	$	323		15.5	%	$	86		10.7	%	$	128	11.5	%	$	(100	)	N/M	$	437		10.9	%	$	(54	)	$	(6	)	$	(57	)	$	(1	)	$	319		$	0.67
Segment Realignment	(136		)								136
Recasted (GAAP)	$	187		24.3	%	$	86		10.7	%	$	264	10.9	%	$	(100	)	N/M	$	437		10.9	%	$	(54	)	$	(6	)	$	(57	)	$	(1	)	$	319		$	0.67
Restructuring, net	(3		)			6					8				2				13											(4		)				9			0.02
Restructuring charges in cost of sales and SG&A						(1		)											(1		)															(1		)	—
(Gains) / losses on divestitures, net											4				9				13											1						14			0.03
Acquisition costs	9										1				2				12											(4		)				8			0.01
Legacy legal items															1				1																	1			—
Total Before Special Items	$	193		25.1	%	$	91		11.3	%	$	277	11.4	%	$	(86	)	N/M	$	475		11.9	%	$	(54	)	$	(6	)	$	(64	)	$	(1	)	$	350		$	0.73

Diluted Shares Outstanding	477
Diluted Shares Outstanding - Before Special Items	477

(1)         Previously reported financial information is based on Tyco’s former segment structure which consisted of Tyco Security Solutions, Tyco Flow Control and Tyco Fire Protection.

Tyco International Ltd.

For the Quarter Ended June 24, 2011

(in millions, except per share data)

(Unaudited)

expense / (benefit)

	ADT
	North					Commercial
	America			Flow		Fire and		Corporate
	Residential			Control		Security		and Other	Revenue
Previously Reported Revenue (GAAP)(1)	$	2,165		$	928	$	1,200		$	4,293
Segment Realignment	(1,383		)			1,383
Recasted (GAAP)	$	782		$	928	$	2,583		$	4,293

																																	Income		Diluted
																																	from		EPS from
	Operating Income																																Continuing		Continuing
	ADT																																Operations		Operations
	North									Commercial								Total													Noncontrolling		Attributable		Attributable
	America					Flow				Fire and				Corporate				Operating				Interest			Other			Income			Interest		to Tyco		to Tyco
	Residential			Margin		Control		Margin		Security		Margin		and Other			Margin	Income		Margin		(Expense), net			(Expense), net			Tax (Expense)			(Expense)		Shareholders		Shareholders
Previously Reported Operating Income (GAAP)(1)	$	327		15.1	%	$	103	11.1	%	$	146	12.2	%	$	(101	)	N/M	$	475	11.1	%	$	(51	)	$	(3	)	$	(58	)	$	1	$	364	$	0.76
Segment Realignment	(134		)							134																									—
Recasted (GAAP)	$	193		24.7	%	$	103	11.1	%	$	280	10.8	%	$	(101	)	N/M	$	475	11.1	%	$	(51	)	$	(3	)	$	(58	)	$	1	$	364	$	0.76
Restructuring, net	1					2				23				3				29										(10		)			19		0.04
Restructuring charges in cost of sales and SG&A										1								1															1		—
(Gains) / losses on divestitures, net										11				(5		)		6										(2		)			4		0.01
Acquisition costs	5					1				2				1				9										(2		)			7		0.02
Tax items																												7					7		0.02
Total Before Special Items	$	199		25.4	%	$	106	11.4	%	$	317	12.3	%	$	(102	)	N/M	$	520	12.1	%	$	(51	)	$	(3	)	$	(65	)	$	1	$	402	$	0.85

Diluted Shares Outstanding	475
Diluted Shares Outstanding - Before Special Items	475

(1)         Previously reported financial information is based on Tyco’s former segment structure which consisted of Tyco Security Solutions, Tyco Flow Control and Tyco Fire Protection.

Tyco International Ltd.

For the Quarter Ended September 30, 2011

(in millions, except per share data)

(Unaudited)

expense / (benefit)

	ADT
	North					Commercial
	America			Flow		Fire and		Corporate
	Residential			Control		Security		and Other	Revenue
Previously Reported Revenue (GAAP)(1)	$	2,275		$	1,081	$	1,335		$	4,691
Segment Realignment	(1,482		)			1,482
Recasted (GAAP)	$	793		$	1,081	$	2,817		$	4,691

																																				Income			Diluted
																																				from			EPS from
	Operating Income																																			Continuing			Continuing
	ADT																																			Operations			Operations
	North										Commercial								Total														Noncontrolling			Attributable			Attributable
	America					Flow					Fire and				Corporate				Operating					Interest			Other			Income			Interest			to Tyco			to Tyco
	Residential			Margin		Control			Margin		Security		Margin		and Other			Margin	Income			Margin		(Expense), net			(Expense), net			Tax (Expense)			(Expense)			Shareholders			Shareholders
Previously Reported Operating Income (GAAP) (1)	$	364		16.0	%	$	124		11.5	%	$	172	12.9	%	$	(159	)	N/M	$	501		10.7	%	$	(52	)	$	(7	)	$	(48	)	$	(2	)	$	392		$	0.83
Segment Realignment	(180		)								180
Recasted (GAAP)	$	184		23.2	%	$	124		11.5	%	$	352	12.5	%	$	(159	)	N/M	$	501		10.7	%	$	(52	)	$	(7	)	$	(48	)	$	(2	)	$	392		$	0.83
Restructuring, net	(1		)			4					7				2				12											(1		)				11			0.02
Restructuring charges in cost of sales and SG&A											1								1																	1			—
(Gains) / losses on divestitures, net						(6		)			1				2				(3		)									(18		)				(21		)	(0.04		)
Acquisition costs	9					2					4				(2		)		13											(5		)				8			0.02
Legacy legal items															26				26											1						27			0.06
Tax items																														(9		)				(9		)	(0.02		)
Separation costs															24				24																	24			0.05
Total Before Special Items	$	192		24.2	%	$	124		11.5	%	$	365	13.0	%	$	(107	)	N/M	$	574		12.2	%	$	(52	)	$	(7	)	$	(80	)	$	(2	)	$	433		$	0.92

Diluted Shares Outstanding	471
Diluted Shares Outstanding - Before Special Items	471

(1)         Previously reported financial information is based on Tyco’s former segment structure which consisted of Tyco Security Solutions, Tyco Flow Control and Tyco Fire Protection.

Tyco International Ltd.

For the Twelve Months Ended September 30, 2011

(in millions, except per share data)

(Unaudited)

expense / (benefit)

	ADT
	North										Commercial								Electrical
	America					Flow					Fire and				Corporate				& Metal
	Residential					Control					Security				and Other				Products					Revenue
Previously Reported Revenue (GAAP)(1)	$	8,626				$	3,639				$	4,743							$	347				$	17,355
															347
Segment Realignment	(5,519		)								5,519								(347		)
Recasted (GAAP)	$	3,107				$	3,639				$	10,262			$	347								$	17,355
	Operating Income																																								Income from Continuing			Diluted EPS from Continuing
	ADT North America Residential			Margin		Flow Control			Margin		Commercial Fire and Security		Margin		Corporate and Other			Margin	Electrical & Metal Products			Margin		Revenue			Margin		Interest (Expense), net			Other (Expense), .net			Income Tax (Expense)			Noncontrolling Interest (Expense)			Operations Attributable to Tyco Shareholders			Operations Attributable to Tyco Shareholders
As Previously Reported (GAAP)(1)	$	1,361		15.8	%	$	413		11.3	%	$	534	11.3	%	$	(196	)	N/M	7			2.0	%	$	2,119		12.2	%	$	(210	)	$	(16	)	$	(326	)	$	(2	)	$	1,565		$	3.27
Segment Realignment	(624		)								624				7				(7		)
As Reported (GAAP)	$	737		23.7	%	$	413		11.3	%	$	1,158	11.3	%	$	(189	)	N/M						$	2,119		12.2	%	$	(210	)	$	(16	)	$	(326	)	$	(2	)	$	1,565		$	3.27
Restructuring, net	1					12					60				13									86											(24		)				62			0.13
Restructuring charges in cost of sales and SG&A						(1		)			2													1																	1			—
(Gains) / losses on divestitures, net						(6		)			29				(253		)							(230		)									68						(162		)	(0.34		)
Acquisition costs	28					3					7				1									39											(13		)				26			0.06
Note receivable write-off															5									5																	5			0.01
Legacy legal items															20									20											1						21			0.04
Tax items																																			10						10			0.02
Separation costs															24									24											—						24			0.05
Total Before Special Items	$	766		24.7	%	$	421		11.6	%	$	1,256	12.2	%	$	(379	)	N/M						$	2,064		11.9	%	$	(210	)	$	(16	)	$	(284	)	$	(2	)	$	1,552		$	3.24

Diluted Shares Outstanding	479
Diluted Shares Outstanding - Before Special Items	479

(1)         Previously reported financial information is based on Tyco’s former segment structure which consisted of Tyco Security Solutions, Tyco Flow Control and Tyco Fire Protection.

Tyco International Ltd.

Organic Growth Reconciliation - Revenue

(in millions)

			Quarter Ended December 30, 2011
	Net Revenue for							Adjusted															Net Revenue for
	the Quarter Ended		Base Year Adjustments					2011 Base		Foreign													the Quarter Ended
	December 24, 2010		(Divestitures)					Revenue		Currency					Acquisitions				Organic Revenue (1)				December 30, 2011
ADT North America Residential	$	764	$	—		0.0	%	$	764	$	—		0.0	%	$	—	0.0	%	$	29	3.8	%	$	793	3.8	%
Flow Control	826		(4		)	-0.5	%	822		(1		)	-0.1	%	21		2.5	%	81		9.9	%	923		11.7	%
Commercial Fire and Security	2,442		(20		)	-0.8	%	2,422		(21		)	-0.9	%	47		1.9	%	44		1.8	%	2,492		2.0	%
Total before Corporate and Other	$	4,032	$	(24	)	-0.6	%	$	4,008	$	(22	)	-0.5	%	$	68	1.7	%	$	154	3.8	%	$	4,208	4.4	%
Corporate and Other	347		(347		)	-100.0	%	—		—			0.0	%	—		0.0	%	—		0.0	%	—		-100.0	%
Total Net Revenue	$	4,379	$	(371	)	-8.5	%	$	4,008	$	(22	)	-0.5	%	$	68	1.6	%	$	154	3.8	%	$	4,208	-3.9	%

(1)Amounts represent the impact of the deconsolidation of a joint venture in the Commercial Fire and Security segment

Tyco International Ltd.

Organic Growth Reconciliation - Revenue

(in millions)

			Quarter Ended December 24, 2010
	Net Revenue for the Quarter Ended		Base Year Adjustments									Adjusted 2010 Base		Foreign																		Net Revenue for the Quarter Ended
	December 25, 2009		Acquisitions				(Divestitures)					Revenue		Currency				Acquisitions				Other (2)					Organic Revenue (1)					December 24, 2010
ADT North America Residential	$	587	$	138	23.5	%	$	—		0.0	%	$	725	$	2	0.3	%	$	—	0.0	%	$	—		0.0	%	$	37		5.1	%	$	764	30.2	%
Flow Control	832		—		0.0	%	(6		)	-0.7	%	826		7		0.8	%	4		0.5	%	—			0.0	%	(11		)	-1.3	%	826		-0.7	%
Commercial Fire and Security	2,439		—		0.0	%	(73		)	-3.0	%	2,366		2		0.1	%	—		0.0	%	(18		)	-0.7	%	92			3.9	%	2,442		0.1	%
Total before Corporate and Other	$	3,858	$	138	3.6	%	$	(79	)	-2.0	%	$	3,917	$	11	0.3	%	$	4	0.1	%	$	(18	)	-0.5	%	$	118		3.0	%	$	4,032	4.5	%
Corporate and Other	297		—		0.0	%	—			0.0	%	297		2		0.7	%	4		1.3	%	—			0.0	%	44			14.8	%	347		16.8	%
Total Net Revenue	$	4,155	$	138	3.3	%	$	(79	)	-1.9	%	$	4,214	$	13	0.3	%	$	8	0.2	%	$	(18	)	-0.4	%	$	162		3.8	%	$	4,379	5.4	%
(1)	Organic revenue growth percentage based on adjusted 2010 base revenue.
(2)	Amounts represent the impact of the deconsolidation of a joint venture in the Commercial Fire and Security segment

Tyco International Ltd.

Organic Growth Reconciliation - Revenue

(in millions)

			Quarter Ended March 25, 2011
	Net Revenue for the Quarter Ended		Base Year Adjustments									Adjusted 2010 Base		Foreign																		Net Revenue for the Quarter Ended
	March 26, 2010		Acquisitions				(Divestitures)					Revenue		Currency				Acquisitions				Other (2)					Organic Revenue (1)					March 25, 2011
ADT North America Residential	$	593	$	139	23.4	%	$	—		0.0	%	$	732	$	3	0.5	%	$	—	0.0	%	$	—		0.0	%	$	33		4.5	%	$	768	29.5	%
Flow Control	824		—		0.0	%	(2		)	-0.2	%	822		24		2.9	%	1		0.1	%	—			0.0	%	(43		)	-5.2	%	804		-2.4	%
Commercial Fire and Security	2,341		—		0.0	%	(60		)	-2.6	%	2,281		43		1.8	%	—		0.0	%	(19		)	-0.8	%	115			5.0	%	2,420		3.4	%
Total before Corporate and Other	$	3,758	$	139	3.7	%	$	(62	)	-1.6	%	$	3,835	$	70	1.9	%	$	1	0.0	%	$	(19	)	-0.5	%	$	105		2.7	%	$	3,992	6.2	%
Corporate and Other	336		—		0.0	%	(336		)	-100.0	%	—		—		0.0	%	—		0.0	%	—			0.0	%	—			0.0	%	—		-100.0	%
Total Net Revenue	$	4,094	$	139	3.4	%	$	(398	)	-9.7	%	$	3,835	$	70	1.7	%	$	1	0.0	%	$	(19	)	-0.5	%	$	105		2.7	%	$	3,992	-2.5	%

(1)  Organic revenue growth percentage based on adjusted 2010 base revenue.

(2)  Amounts represent the impact of the deconsolidation of a joint venture in the Commercial Fire and Security segment

Tyco International Ltd.

Organic Growth Reconciliation - Revenue

(in millions)

			Quarter Ended June 24, 2011
	Net Revenue for											Adjusted																			Net Revenue for the
	the Quarter Ended		Base Year Adjustments									2010 Base		Foreign																	Quarter Ended
	June 25, 2010		Acquisitions				(Divestitures)					Revenue		Currency				Acquisitions				Other (2)					Organic Revenue (1)				June 24, 2011
ADT North America Residential	$	658	$	78	11.9	%	$	—		0.0	%	$	736	$	3	0.5	%	$	—	0.0	%	$	—		0.0	%	$	43	5.8	%	$	782	18.8	%
Flow Control	849		—		0.0	%	(2		)	-0.2	%	847		77		9.1	%	1		0.1	%	—			0.0	%	3		0.4	%	928		9.3	%
Commercial Fire and Security	2,377		—		0.0	%	(27		)	-1.1	%	2,350		139		5.8	%	10		0.4	%	(18		)	-0.8	%	102		4.3	%	2,583		8.7	%
Total before Corporate and Other	$	3,884	$	78	2.0	%	$	(29	)	-0.7	%	$	3,933	$	219	5.6	%	$	11	0.3	%	$	(18	)	-0.5	%	$	148	3.8	%	$	4,293	10.5	%
Corporate and Other	390		—		0.0	%	(390		)	-100.0	%	—		—		0.0	%	—		0.0	%	—			0.0	%	—		0.0	%	—		-100.0	%
Total Net Revenue	$	4,274	$	78	1.8	%	$	(419	)	-9.8	%	$	3,933	$	219	5.1	%	$	11	0.3	%	$	(18	)	-0.4	%	$	148	3.8	%	$	4,293	0.4	%

(1)   Organic revenue growth percentage based on adjusted 2010 base revenue.

(2)   Amounts represent the impact of the deconsolidation of a joint venture in the Commercial Fire and Security segment

Tyco International Ltd.

Organic Growth Reconciliation - Revenue

(in millions)

			Quarter Ended September 30, 2011
	Net Revenue for the Quarter Ended		Base Year Adjustments									Adjusted 2010 Base		Foreign																Net Revenue for the Quarter Ended
	September 24, 2010		Acquisitions				(Divestitures)					Revenue		Currency				Acquisitions				Other (2)				Organic Revenue (1)				September 30, 2011
ADT North America Residential	$	753	$	—	0.0	%	$	—		0.0	%	$	753	$	3	0.4	%	$	—	0.0	%	$	—	0.0	%	$	37	4.9	%	$	793	5.3	%
Flow Control	868		—		0.0	%	(5		)	-0.6	%	863		75		8.6	%	16		1.8	%	45		5.2	%	82		9.5	%	1,081		24.5	%
Commercial Fire and Security	2,496		—		0.0	%	(37		)	-1.5	%	2,459		123		4.9	%	25		1.0	%	81		3.2	%	129		5.2	%	2,817		12.9	%
Total before Corporate and Other	$	4,117	$	—	0.0	%	$	(42	)	-1.0	%	$	4,075	$	201	4.9	%	$	41	1.0	%	$	126	3.1	%	$	248	6.1	%	$	4,691	13.9	%
Corporate and Other	376		—		0.0	%	(376		)	-100.0	%	—		—		0.0	%	—		0.0	%	—		0.0	%	—		0.0	%	—		-100.0	%
Total Net Revenue	$	4,493	$	—	0.0	%	$	(418	)	-9.3	%	$	4,075	$	201	4.5	%	$	41	0.9	%	$	126	2.8	%	$	248	6.1	%	$	4,691	4.4	%

(1)   Organic revenue growth percentage based on adjusted 2010 base revenue.

(2)   Amounts represent the impact of the deconsolidation of a joint venture in the Commercial Fire and Security segment

Tyco International Ltd.

Organic Growth Reconciliation - Revenue

(in millions)

			Twelve Months Ended September 30, 2011
	Net Revenue for the Year Ended		Base Year Adjustments									Adjusted 2010 Base		Foreign																Net Revenue for the Year Ended
	September 24, 2010		Acquisitions				(Divestitures)					Revenue		Currency				Acquisitions				Other (2)				Organic Revenue (1)				September 30, 2011
ADT North America Residential	$	2,591	$	355	13.7	%	$	—		0.0	%	$	2,946	$	11	0.4	%	$	—	0.0	%	$	—	0.0	%	$	150	5.1	%	$	3,107	19.9	%
Flow Control	3,373		—		0.0	%	(15		)	-0.4	%	3,358		183		5.4	%	22		0.7	%	45		1.3	%	31		0.9	%	3,639		7.9	%
Commercial Fire and Security	9,653		—		0.0	%	(197		)	-2.0	%	9,456		307		3.2	%	35		0.4	%	26		0.3	%	438		4.6	%	10,262		6.3	%
Total before Corporate and Other	$	15,617	$	355	2.3	%	$	(212	)	-1.4	%	$	15,760	$	501	3.2	%	$	57	0.4	%	$	71	0.5	%	$	619	3.9	%	$	17,008	8.9	%
Corporate and Other	1,399		—		0.0	%	(1,102		)	-78.8	%	297		2		0.1	%	4		0.3	%	—		0.0	%	44		14.8	%	347		-75.2	%
Total Net Revenue	$	17,016	$	355	2.1	%	$	(1,314	)	-7.7	%	$	16,057	$	503	3.0	%	$	61	0.4	%	$	71	0.4	%	$	663	4.1	%	$	17,355	2.0	%

(1)Organic revenue growth percentage based on adjusted 2010 base revenue.

(2)Amounts represent the impact of the deconsolidation of a joint venture in the Commercial Fire and Security segment