JOHNSON CONTROLS, INC.

CONSOLIDATED STATEMENT OF CASH FLOWS
(in millions; unaudited)

		Three Months
		Ended December 31,
		2005				2004
Operating Activities
Net income		$	165.4			$	168.4
Loss (income) from discontinued operations			1.9				(12.2	)
Income from continuing operations			167.3				156.2
Adjustments to reconcile income from continuing operations to cash provided by operating activities
Depreciation			157.1				151.8
Amortization of intangibles			8.3				5.9
Equity in earnings of partially-owned affiliates, net of dividends received			7.6				(20.9	)
Minority interests in net earnings of subsidiaries			13.5				14.8
Deferred income taxes			3.5				(0.4	)
Other			2.6				(0.5	)
Changes in working capital, excluding acquisition of businesses
Receivables			(51.5	)			194.1
Inventories			9.0				(6.9	)
Other current assets			(4.2	)			(58.5	)
Restructuring reserves			(27.0	)			—
Accounts payable and accrued liabilities			(373.5	)			(245.9	)
Accrued income taxes			105.9				9.7
Cash provided by operating activities of continuing operations			18.6				199.4
Investing Activities
Capital expenditures			(68.8	)			(140.1	)
Sale of property, plant and equipment			5.2				4.2
Acquisition of businesses, net of cash acquired			(2,564.2	)			(33.1	)
Recoverable customer engineering expenditures			—				(3.3	)
Settlement of cross-currency interest rate swaps			66.4				(60.4	)
Changes in long-term investments			19.2				(7.7	)
Cash used by investing activities			(2,542.2	)			(240.4	)
Financing Activities
Increase in short-term debt — net			15.5				88.5
Increase in long-term debt			2,526.2				3.4
Repayment of long-term debt			(75.1	)			(16.3	)
Payment of cash dividends			(3.8	)			(3.6	)
Other			61.6				12.1
Cash provided by financing activities			2,524.4				84.1
Cash used by discontinued operations			(4.5	)			(34.4	)
(Decrease) increase in cash and cash equivalents		$	(3.7	)		$	8.7

The accompanying notes are an integral part of the financial statements.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

1.		Financial Statements
		In the opinion of the Company, the accompanying unaudited condensed consolidated financial statements contain all adjustments (consisting of only normal recurring accruals) necessary to present fairly the financial position, results of operations and cash flows for the periods presented. These condensed financial statements should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s Annual Report on Form 10-K for the year ended September 30, 2005. The September 30, 2005 Consolidated Statement of Financial Position is derived from the audited financial statements. The results of operations for the three-month period ended December 31, 2005 are not necessarily indicative of the results which may be expected for the Company’s 2006 fiscal year because of seasonal and other factors. Certain prior period amounts have been reclassified to conform to the current year’s presentation.
2.		New Accounting Pronouncements
		In March 2005, the Financial Accounting Standards Board (FASB) issued FASB Interpretation No. 47, “Accounting for Conditional Asset Retirement Obligations” (FIN 47). FIN 47 clarifies that a company is required to recognize a liability for a conditional asset retirement obligation when incurred if the fair value of the obligation can be reasonably estimated. This interpretation further clarified conditional asset retirement obligations, as used in Statement of Financial Accounting Standards (SFAS) No. 143, “Accounting for Asset Retirement Obligations,” as a legal obligation to perform an asset retirement activity in which the timing and/or method of settlement are conditional on a future event that may or may not be within the control of the entity. FIN 47 is effective for companies no later than the end of their first fiscal year ending after December 15, 2005. The Company is currently evaluating the impact this new interpretation will have upon adoption.
3.		Acquisition of Business
		On December 9, 2005, the Company completed its acquisition of York International Corporation (York). The Company paid $56.50 for each outstanding share of York common stock. The total cost of the acquisition, excluding cash acquired, was approximately $3.1 billion, including the assumption of approximately $563 million of debt, change in control payments and direct costs of the transaction. The Company initially financed the acquisition by issuing unsecured commercial paper. The commercial paper was refinanced with long-term debt on January 17, 2006, which is recorded as long-term debt in the December 31, 2005 Consolidated Statement of Financial Position (see Note 19).
		Management believes the acquisition of York enables the Company to become a single source supplier of integrated products and services for building owners to optimize comfort and energy efficiency. The acquisition enhances the Company’s

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

		HVAC&R, controls, fire and security capabilities and positions the Company in a strategic leadership position in the global building environment industry which offers significant growth potential.
		The following table summarizes the preliminary fair values of the York assets acquired and liabilities assumed at the date of acquisition.

		(In millions)
Current assets, net of cash acquired		$	1,786.3
Property, plant and equipment			569.6
Goodwill			1,957.9
Other intangible assets			494.4
Other noncurrent assets			592.0
Total assets			5,400.2
Current liabilities			1,569.3
Long-term liabilities			1,297.9
Total liabilities			2,867.2
Net assets acquired		$	2,533.0

		Goodwill of approximately $2.0 billion, none of which is tax deductible, has been assigned to the York segment. Approximately $234 million of intangible assets were recorded that are subject to amortization with useful lives between 1.5 and 30 years, of which approximately $180 million was assigned to customer relationships with useful lives between 20 and 30 years. Approximately $260 million of trademarks were recorded that are not subject to amortization. The purchase price allocation may be subsequently adjusted to reflect final appraisals and other valuation studies.
		In connection with the acquisition of York, the Company has undertaken certain restructurings of the acquired business. The restructuring activities include reductions in staffing levels, elimination of duplicate facilities and other costs associated with exiting certain activities of the acquired business. The estimated cost of these restructuring activities were recorded as costs of the acquisition and were provided for in accordance with Emerging Issues Task Force Issue No. 95-3, “Recognition of Liabilities in Connection with a Purchase Business Combination.” The Company will finalize restructuring plans for York in fiscal year 2006 and expects the amount to be approximately $200 million to $250 million. Activity during the quarter was not significant. Unresolved matters at December 31, 2005 primarily include the completion of planned closing of facilities and severance contracts.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

If the York acquisition was completed on October 1, 2004, the Company’s unaudited pro forma financial information would have been as follows:

		Three Months
		Ended December 31,
(In millions)		2005				2004
Net sales		$	8,276.0			$	7,733.9
Income from continuing operations			154.6				119.3
Net income			152.6				125.6
Earnings per share from continuing operations
Basic		$	0.80			$	0.63
Diluted		$	0.79			$	0.62
Earnings per share
Basic		$	0.79			$	0.66
Diluted		$	0.78			$	0.65

The pro forma information for the three month period ended December 31, 2004 includes expense of approximately $52 million for the amortization of the inventory write-up. The pro forma information for the three month period ended December 31, 2005 includes the reversal of approximately $31 million related to the amortization of the inventory write-up for the month of December that was included in the Company’s consolidated operating results. The pro forma information does not purport to be indicative of the results that actually would have been achieved if the operations were combined during the periods presented and is not intended to be a projection of future results or trends.

4.		Discontinued Operations
		In February 2005, the Company completed the sale of its engine electronics business, included in the interior experience — Europe segment, to Valeo for approximately € 316 million, or about $419 million. This non-core business was acquired in fiscal 2002 from Sagem SA. The sale of the engine electronics business resulted in a gain of approximately $81 million ($51 million after tax), net of related costs.
		In March 2005, the Company completed the sale of its Johnson Controls World Services, Inc. subsidiary (World Services), included in the building efficiency segment, to IAP Worldwide Services, Inc. for approximately $260 million. This non-strategic business was acquired in fiscal 1989 from Pan Am Corporation. The sale of World Services resulted in a gain of approximately $139 million ($85 million after tax), net of related costs.
		In December 2005, the Company acquired Bristol Compressors as part of its acquisition of York (see Note 3) and has engaged a firm to actively market the business.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

The following summarizes the revenues and expenses of the discontinued operations:

																		Johnson Controls
		Bristol Compressors								Engine Electronics								World Services, Inc.
		Three Months								Three Months								Three Months
		Ended December 31,								Ended December 31,								Ended December 31,
(In millions)		2005				2004				2005				2004				2005				2004
Net sales		$	18.8			$	—			$	—			$	118.8			$	—			$	155.1
Cost of sales			21.1				—				—				99.8				—				143.5
Gross (loss) profit			(2.3	)			—				—				19.0				—				11.6
Selling, general and administrative expenses			0.9				—				—				6.8				—				4.4
Operating (loss) income			(3.2	)			—				—				12.2				—				7.2
Miscellaneous — net			0.2				—				—				—				—				0.2
(Loss) income before income taxes and minority interests			(3.0	)			—				—				12.2				—				7.4
(Benefit) provision for income taxes			(1.1	)			—				—				4.3				—				2.8
Minority interests			—				—				—				—				—				0.3
Net (loss) income		$	(1.9	)		$	—			$	—			$	7.9			$	—			$	4.3
(Loss) earnings per share from discontinued operations
Basic		$	(0.01	)		$	—			$	—			$	0.04			$	—			$	0.02
Diluted		$	(0.01	)		$	—			$	—			$	0.04			$	—			$	0.02

		The Consolidated Statement of Financial Position at December 31, 2005 and 2004 includes assets of discontinued operations of $139 million and $598 million, respectively, consisting of goodwill ($0 and $188 million, respectively), accounts receivable ($40 million and $224 million, respectively), property, plant and equipment – net ($61 million and $71 million, respectively), other intangible assets – net ($0 and $60 million, respectively) and other miscellaneous assets ($38 million and $55 million, respectively). Liabilities of discontinued operations at December 31, 2005 and 2004 totaled $38 million and $176 million, respectively, consisting of accounts payable ($24 million and $122 million, respectively), accrued compensation ($6 and $39 million, respectively) and other miscellaneous liabilities ($8 million and $15 million, respectively).
		In addition, Bristol Compressors includes an unconsolidated joint venture for which the Company has guaranteed certain financial liabilities. The maximum amount of future payments which the Company could be required to make under these guarantees was approximately $19 million as of December 31, 2005.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

5.		Percentage-of-Completion Contracts
		The building efficiency business records certain long term contracts under the percentage-of-completion method of accounting. Under this method, sales and gross profit are recognized as work is performed based on the relationship between actual costs incurred and total estimated costs at completion. The Company records costs and earnings in excess of billings on uncompleted contracts within Accounts receivable — net and billings in excess of costs and earnings on uncompleted contracts within Other current liabilities in the Consolidated Statement of Financial Position. Amounts included within Accounts receivable — net related to these contracts were $355 million, $315 million and $308 million as of December 31, 2005, September 30, 2005, and December 31, 2004, respectively. Amounts included within Other current liabilities were $265 million, $226 million and $219 million as of December 31, 2005, September 30, 2005, and December 31, 2004, respectively.
6.		Inventories
		Inventories are valued at the lower of cost or market. Cost is determined using the last-in, first-out (LIFO) method for most inventories at domestic locations. The cost of other inventories is determined on the first-in, first-out (FIFO) method. Finished goods and work-in-process inventories include material, labor and manufacturing overhead costs. Inventories were comprised of the following:

		December 31,				September 30,				December 31,
(In millions)		2005				2005				2004
Raw materials and supplies		$	651.0			$	497.2			$	469.9
Work-in-process			259.9				157.8				139.5
Finished goods			716.1				377.8				338.4
FIFO inventories			1,627.0				1,032.8				947.8
LIFO reserve			(48.0	)			(49.7	)			(34.3	)
Inventories		$	1,579.0			$	983.1			$	913.5

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

7.		Goodwill and Other Intangible Assets
		The changes in the carrying amount of goodwill for the nine month period ended September 30, 2005 and the three-month period ended December 31, 2005 were as follows:

						Interior
						Experience -				Interior				Interior
		Building				North				Experience -				Experience -				Power
(In millions)		Efficiency				America				Europe				Asia				Solutions				York				Total
Balance as of December 31, 2004		$	458.0			$	1,177.0			$	1,116.7			$	198.1			$	763.6			$	—			$	3,713.4
Goodwill from business acquisitions			76.9				8.0				—				—				72.3				—				157.2
Currency translation			(17.7	)			1.1				(102.1	)			(7.2	)			(21.5	)			—				(147.4	)
Other			(1.8	)			(0.2	)			(1.2	)			1.5				11.1				—				9.4
Balance as of September 30, 2005			515.4				1,185.9				1,013.4				192.4				825.5				—				3,732.6
Goodwill from business acquisitions			2.3				—				—				—				6.6				1,957.9				1,966.8
Currency translation			(5.9	)			—				(26.1	)			(5.4	)			(7.0	)			—				(44.4	)
Other			2.5				(10.8	)			—				—				(5.8	)			—				(14.1	)
Balance as of December 31, 2005		$	514.3			$	1,175.1			$	987.3			$	187.0			$	819.3			$	1,957.9			$	5,640.9

		See Note 3 for the discussion of York goodwill.
		The Company’s other intangible assets, primarily from business acquisitions, are valued based on independent appraisals and consisted of:

		December 31, 2005												September 30, 2005												December 31, 2004
		Gross												Gross												Gross
		Carrying				Accumulated								Carrying				Accumulated								Carrying				Accumulated
(In millions)		Amount				Amortization				Net				Amount				Amortization				Net				Amount				Amortization				Net
Amortized intangible assets
Patented technology		$	261.7			$	(106.2	)		$	155.5			$	230.9			$	(102.8	)		$	128.1			$	230.9			$	(89.6	)		$	141.3
Unpatented technology			31.7				(7.2	)			24.5				31.5				(6.8	)			24.7				33.1				(5.6	)			27.5
Customer relationships			274.3				(9.7	)			264.6				95.5				(7.6	)			87.9				90.8				(7.5	)			83.3
Miscellaneous			30.8				(8.9	)			21.9				9.9				(8.3	)			1.6				9.9				(7.8	)			2.1
Total amortized
intangible assets			598.5				(132.0	)			466.5				367.8				(125.5	)			242.3				364.7				(110.5	)			254.2
Unamortized intangible assets
Trademarks			298.6				—				298.6				39.6				—				39.6				38.8				—				38.8
Pension asset			7.1				—				7.1				7.1				—				7.1				6.0				—				6.0
Total unamortized
intangible assets			305.7				—				305.7				46.7				—				46.7				44.8				—				44.8
Total intangible assets		$	904.2			$	(132.0	)		$	772.2			$	414.5			$	(125.5	)		$	289.0			$	409.5			$	(110.5	)		$	299.0

Amortization of other intangible assets for the three month periods ended December 31, 2005 and 2004 was $8 million and $6 million, respectively. Excluding the impact of any future acquisitions, the Company anticipates amortization of other intangible assets will average approximately $33 million per year over the next five years.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

8.		Product Warranties
		The Company offers warranties to its customers depending upon the specific product and terms of the customer purchase agreement. Most of the Company’s product warranties are customer specific. A typical warranty program requires replacement of defective products within a specified time period from the date of sale. The Company records an estimate for future warranty-related costs based on actual historical return rates and specifically identifiable claims and include estimated costs for labor and parts. Certain of the Company’s warranties include standard warranties and extended warranty contracts sold to customers to increase the warranty period beyond the standard period. Extended warranty contracts sold are reflected as accruals for warranties issued and amortized revenue is reflected as settlements made in the table below. Based on an analysis of return rates and other factors, the warranty provisions are adjusted as necessary. While warranty costs have historically been within calculated estimates, it is possible that future warranty costs could exceed those estimates. The Company’s product warranty liability is included in Other current liabilities in the Consolidated Statement of Financial Position.
		The changes in the carrying amount of total product warranty liability for the three-month period ended December 31, 2005 were as follows:

		(In millions)
Balance as of September 30, 2005		$	61.3
Accruals for warranties issued during the period			28.2
Accruals from business acquisition			81.1
Accruals related to pre-existing warranties (including changes in estimates)			(0.7	)
Settlements made (in cash or in kind) during the period			(16.8	)
Currency translation			0.7
Balance as of December 31, 2005		$	153.8

9.		Guarantees
		The Company has guaranteed the residual value related to the Company aircraft accounted for as synthetic leases. The guarantees extend through the maturity of each respective underlying lease through September 2006. In the event the Company exercised its option not to purchase the aircraft for the remaining obligations at the scheduled maturity of the leases, the Company has guaranteed the majority of the residual values, not to exceed $44 million in aggregate at December 31, 2005. The Company has recorded a liability of approximately $6 million within Other noncurrent liabilities relating to the Company’s obligation under the guarantees at December 31, 2005.
10.		Stock-Based Compensation
		Effective October 1, 2002, the Company voluntarily adopted the fair value recognition provisions of Statement of Financial Accounting Standards (SFAS) No.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

		123, “Accounting for Stock-Based Compensation” (SFAS 123) and adopted the disclosure requirements of SFAS No. 148, “Accounting for Stock-Based Compensation — Transition and Disclosure — an amendment of SFAS 123.”
		Effective October 1, 2005, the Company adopted SFAS No. 123(R), “Share-Based Payment,” (SFAS 123(R)) using the modified prospective method. The modified prospective method requires compensation cost to be recognized beginning on the effective date (a) based on the requirements of SFAS 123(R) for all share-based payments granted after the effective date and (b) based on the requirements of SFAS 123 for all awards granted to employees prior to the effective date of SFAS 123(R) that remain unvested on the effective date. As such, prior periods will not reflect restated amounts. The cumulative impact of adopting this standard was not significant to the Company’s operating results.
		On December 31, 2005, the Company has two share-based compensation plans, which are described below. The compensation cost that has been charged against income for those plans was approximately $22 million and $13 million for the three months ended December 31, 2005 and 2004, respectively. The total income tax benefit recognized in the income statement for share-based compensation arrangements was approximately $9 million and $5 million for the three months ended December 31, 2005 and 2004, respectively.
		Prior to the adoption of SFAS 123(R) the Company applied a nominal vesting approach for employee stock-based compensation awards with retirement eligible provisions. Under the nominal vesting approach, the Company recognized compensation cost over the vesting period and, if the employee retired before the end of the vesting period, the Company recognized any remaining unrecognized compensation cost at the date of retirement. For stock-based payments issued after the adoption of SFAS 123(R), the Company will apply a non-substantive vesting period approach whereby expense is accelerated for those employees that receive awards and are eligible to retire prior to the award vesting. Had the Company applied the non-substantive vesting period approach prior to the adoption of SFAS 123(R), an approximate $5 million reduction of pre-tax compensation cost and $1 million additional pre-tax compensation cost would have been recognized for the three month periods ended December 31, 2005 and 2004, respectively.
		Stock Option Plan
		Stock Options
		The Company’s 2000 Stock Option Plan, as amended (the Plan), which is shareholder-approved, permits the grant of stock options to its employees for up to 12.8 million shares of common stock (4.5 million shares of common stock remain available to be granted as of December 31, 2005). Option awards are granted with an exercise price equal to the market price of the Company’s stock at the date of

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

		grant; those option awards vest between two and three years and have 10-year contractual terms.
		The fair value of each option award is estimated on the date of grant using a Black-Scholes option valuation model that uses the assumptions noted in the following table. Expected volatilities are based on the historical volatility of the Company’s stock and other factors. The Company uses historical data to estimate option exercises and employee terminations within the valuation model. The expected term of options represents the period of time that options granted are expected to be outstanding. The risk-free rate for periods during the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant.

		Three Months
		Ended December 31,
		2005				2004
Expected life of option (years)			5				5
Risk-free interest rate			4.46	%			3.48	%
Expected volatility of the Company’s stock			20.00	%			20.00	%
Expected dividend yield on the Company’s stock			1.70	%			1.76	%
Expected forfeiture rate			10.00	%			8.00	%

The following table illustrates the pro forma effect on net income and earnings per share as if the fair value based method had been applied to all outstanding and unvested awards in each period:

		Three Months
		Ended December 31,
(In millions)		2005				2004
Net income, as reported		$	165.4			$	168.4
Add: Stock-based employee compensation expense included in reported net income, net of related tax effects of $3.2 million and $2.2 million, respectively			4.9				3.4
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects of $3.2 million and $3.1 million, respectively			(4.9	)			(4.7	)
Pro forma net income		$	165.4			$	167.1
Earnings per share
Basic — as reported		$	0.86			$	0.88
Basic — pro forma		$	0.86			$	0.88
Diluted — as reported		$	0.85			$	0.87
Diluted — pro forma		$	0.85			$	0.86

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

A summary of stock option activity as of December 31, 2005, and changes for the three month period then ended is presented below:

										Weighted
										Average
		Weighted				Shares				Remaining				Aggregate
		Average				Subject to				Contractual				Intrinsic
		Option Price				Option				Life (years)				Value
Outstanding,
September 30, 2005		$	45.62				10,524,494
Granted			67.69				2,840,641
Exercised			33.82				(1,339,183	)
Forfeited or expired			52.35				(18,117	)
Outstanding,
December 31, 2005		$	52.14				12,007,835				7.7			$	249,396,259
Exerciseable,
December 31, 2005		$	40.36				5,704,005				6.0			$	185,665,363

		The weighted-average grant-date fair value of options granted during the three month periods ended December 31, 2005 and 2004 was $14.77 and $11.79, respectively. The total intrinsic value of options exercised during the three month periods ended December 31, 2005 and 2004 was approximately $48 million and $25 million, respectively.
		In conjunction with the exercise of stock options granted, the Company received cash payments for the three months ended December 31, 2005 and 2004 of approximately $43 million and $27 million, respectively. The tax benefit from the exercise of stock options, which is recorded in additional paid-in-capital, approximated $18 million and $27 million, respectively, for the three month periods ended December 31, 2005 and 2004. The Company does not settle equity instruments granted under share-based payment arrangements for cash.
		Stock Appreciation Rights (SARs)
		The Plan also permits stock appreciation rights to be separately granted to certain employees. SARs vest under the same terms and conditions as option awards; however, are settled in cash for the difference between the market price on the date of exercise and the exercise price. As a result, SARs are recorded in the Company’s Consolidated Statement of Financial Position as a liability until the date of exercise.
		The fair value of each SAR award is estimated using a similar method described for option awards. In accordance with SFAS 123(R), the fair value of each SAR award is recalculated at the end of each reporting period and the liability and expense adjusted based on the new fair value. Prior to the effective date of SFAS 123(R), the SAR liability and expense was determined based on the intrinsic value of each award at the end of each reporting period. The difference between the fair value and intrinsic value of SAR awards on the date of adoption of SFAS 123(R) (October 1, 2005) was not material to the Company’s operating results.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

The assumptions used to determine the fair value of the SAR awards at December 31, 2005 were as follows:

		December 31,
		2005
Expected life of SAR (years)		0.5 - 4.5
Risk-free interest rate		3.93 - 4.41%
Expected volatility of the Company’s stock		20.00%
Expected dividend yield on the Company’s stock		1.70%
Expected forfeiture rate		0-10%

A summary of SAR activity as of December 31, 2005, and changes for the three months then ended is presented below:

										Weighted
										Average
		Weighted				Shares				Remaining				Aggregate
		Average				Subject to				Contractual				Intrinsic
		SAR Price				SAR				Life (years)				Value
Outstanding,
September 30, 2005		$	39.05				999,165
Granted			67.69				287,643
Exercised			36.55				(105,653	)
Forfeited or expired			—				—
Outstanding,
December 31, 2005		$	52.29				1,181,155				7.6			$	24,355,416
Exerciseable,
December 31, 2005		$	39.12				525,388				5.8			$	17,752,861

In conjunction with the exercise of SARs granted, the Company made payments of approximately $4 million and $3 million during the three month periods ended December 31, 2005 and 2004, respectively.

Restricted (Nonvested) Stock

In fiscal 2002, the Company adopted a restricted stock plan that provides for the award of restricted shares of common stock or restricted share units to certain key employees. Awards under the restricted stock plan vest 50% after two years and 50% after four years. There were 254,000 restricted shares or restricted share units awarded in fiscal 2004 with an average fair market value of $57.80 per share. In fiscal 2002, there were 316,000 restricted shares or restricted share units awarded with an average fair market value of $40.50 per share. There were no shares issued in fiscal 2003, fiscal 2005 or to date in fiscal 2006.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

A summary of the status of the Company’s nonvested shares as of December 31, 2005, and changes during the three month period then ended, is presented below:

		Weighted				Shares
		Average				Subject to
		Price				Restriction
Nonvested at
September 30, 2005		$	50.06				237,000
Granted			—				—
Vested			—				—
Forfeited or expired			—				—
Nonvested at
December 31, 2005		$	50.06				237,000

As of December 31, 2005, there was approximately $11 million of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted under the restricted stock plan. That cost is expected to be recognized over a weighted-average period of 1.5 years.

11.

Restructuring Costs

In the second quarter of fiscal year 2005, the Company executed a restructuring plan (2005 Plan) involving cost reduction actions and recorded a $210 million restructuring charge included in Restructuring costs in the Consolidated Statement of Income. These restructuring charges include workforce reductions of approximately 3,100 employees within interior experience and power solutions and 800 employees in the building efficiency business. The charges associated with employee severance and termination benefits are paid over the severance period granted to each employee and on a lump sum basis when required in accordance with individual severance agreements. As of December 31, 2005, approximately 1,240 employees within interior experience and the power solutions businesses and 650 employees in the building efficiency business have been separated from the Company. In addition, the 2005 Plan includes eight plant closures within interior experience and power solutions and four plant closures within building efficiency. The write downs of the long-lived assets associated with the plant closures were determined using a discounted cash flow analysis. The interior experience and power solutions actions are primarily concentrated in Europe, while the building efficiency restructuring actions involve activities in both North America and Europe. The Company expects to incur other related and ancillary costs associated with some of these restructuring initiatives. These costs are not expected to be material and will be expensed as incurred. The majority of the restructuring activities under the 2005 Plan are now expected to be completed by the end of fiscal year 2006.

The Company recorded the restructuring charge as a result of management’s ongoing review of the Company’s cost structure, the sharp increase in commodity costs, and the economic difficulties facing some of our most significant customers.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

Company management is continually analyzing our businesses for opportunities to consolidate current operations and to locate our facilities in low cost countries in close proximity to our customers. This ongoing analysis includes the review of our manufacturing, engineering and purchasing operations as well as our overall Company footprint. As a result of the 2005 Plan, the Company anticipates annual savings of approximately $135 million beginning in fiscal year 2006.

The following table summarizes the Company’s 2005 Plan reserve, included within Other current liabilities in the Consolidated Statement of Financial Position:

		Balance at												Balance at
		Sept. 30,				Utilized								Dec. 31,
(In millions)		2005				Cash				Noncash				2005
Employee severance and termination benefits		$	87.7			$	(18.8	)		$	—			$	68.9
Other			14.2				(5.0	)			—				9.2
Currency translation			(9.1	)			—				(1.0	)			(10.1	)
		$	92.8			$	(23.8	)		$	(1.0	)		$	68.0

Included within Other are exit costs related to terminating supply contracts associated with changes in the Company’s manufacturing footprint and strategies, lease termination costs and other direct costs of the restructuring plan.

In the second quarter of fiscal year 2004, the Company executed a restructuring plan (2004 Plan) involving cost structure improvement actions and recorded an $82.4 million restructuring charge included in Restructuring costs in the Consolidated Statement of Income. These charges primarily related to workforce reductions of approximately 1,500 employees within interior experience and power solutions and 470 employees in building efficiency. In addition, the 2004 Plan called for four plants within interior experience to be consolidated. Through December 31, 2005, substantially all employees have been separated from the Company. A significant portion of the interior experience and power solutions actions were concentrated in Europe. The building efficiency restructuring actions involved activities in both North America and Europe. The remaining restructuring activities under the 2004 Plan are now expected to be completed in the third quarter of fiscal year 2006.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

The following table summarizes the Company’s 2004 Plan reserve, included within Other current liabilities in the Consolidated Statement of Financial Position:

		Balance at												Balance at
		Sept. 30,				Utilized								Dec. 31,
(In millions)		2005				Cash				Noncash				2005
Employee severance and termination benefits		$	11.4			$	(3.2	)		$	—			$	8.2
Currency translation			(0.5	)			—				0.4				(0.1	)
		$	10.9			$	(3.2	)		$	0.4			$	8.1

12.

Research and Development

Expenditures for research activities relating to product development and improvement are charged against income as incurred and included within Selling, general and administrative expenses. Such expenditures amounted to approximately $218 million and $210 million for the three months ended December 31, 2005 and 2004, respectively.

A portion of the costs associated with these activities is reimbursed by customers, and totaled approximately $91 million and $72 million for the three months ended December 31, 2005 and 2004, respectively.

13.

Income Taxes

The Company’s estimated base effective tax rate for continuing operations increased slightly to 24.3% from 24.0% for the prior year period. The prior year period has been adjusted for the discontinued operations of World Services and the engine electronics business. The current quarter rate for continuing operations benefited from an $11.8 million tax benefit due to a change in tax status of a Hungarian and Netherlands subsidiary, while the prior quarter rate for continuing operations benefited from an $11.5 million tax benefit related to a change in tax status of a French subsidiary. The current quarter effective tax rate also benefited from a $3.7 million one time tax benefit related to a $9 million gain resulting from the disposition of its interest in a German joint venture.

The change in tax status in each respective period resulted from a voluntary tax election that produced a deemed liquidation for US federal income tax purposes. The Company received a tax benefit in the US for the loss from the decrease in value from the original tax basis of these investments. This election changed the tax status of the respective subsidiaries from controlled foreign corporations (i.e., taxable entities) to branches (i.e., flow through entities similar to a partnership) for US federal income tax purposes and is thereby reported as a discrete period tax benefit in accordance with the provisions of SFAS No. 109, “Accounting for Income Taxes.”

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

		The Company utilized an effective tax rate for discontinued operations of approximately 38%, 39% and 35% for Bristol Compressors, World Services and the engine electronic business, respectively. These effective tax rates approximate the local statutory rate adjusted for permanent differences.
		The Company reviews the valuation allowance on a quarterly basis, or whenever events or changes in circumstances indicate that a review is required. In determining the need for a valuation allowance, the historical and projected financial performance of the entity recording the net deferred tax asset is considered along with any other pertinent information. Since future financial results may differ from previous estimates, periodic adjustments to the Company’s valuation allowance may be necessary. At December 31, 2005, the Company had a valuation allowance primarily related to net operating and other loss carryforwards, mainly in the US, Germany, Italy, Mexico and Canada for which sustainable taxable income has not been demonstrated or future capital gains are uncertain at this time.
		The Company is subject to income taxes in the US and numerous foreign jurisdictions. Significant judgment is required in determining our worldwide provision for income taxes and recording the related assets and liabilities. In the ordinary course of our business, there are many transactions and calculations where the ultimate tax determination is uncertain. We are regularly under audit by tax authorities. Accruals for tax contingencies are provided for in accordance with the requirements of SFAS No. 5 “Accounting for Contingencies”. The Company’s federal income tax returns and certain foreign income tax returns for fiscal years 1997-2003 are currently under various stages of audit by the Internal Revenue Service and respective foreign tax authorities. Although the outcome of tax audits is always uncertain, management believes that it has appropriate support for the positions taken on its tax returns and that its annual tax provisions included amounts sufficient to pay assessments, if any, which may be proposed by the taxing authorities. At December 31, 2005, the Company has recorded a liability for its best estimate of the probable loss on certain of its tax positions, the majority of which is included in Other noncurrent liabilities. Nonetheless, the amounts ultimately paid, if any, upon resolution of the issues raised by the taxing authorities may differ materially from the amounts accrued for each year.
		On October 22, 2004, the President signed the American Jobs Creation Act of 2004 (Act). The Act creates a temporary incentive for US corporations to repatriate accumulated income earned abroad by providing an 85 percent dividends received deduction for certain dividends from controlled foreign operations. The deduction is subject to a number of limitations. As such, the Company is not yet in a position to decide on whether, and to what extent, the Company might repatriate foreign earnings that have not yet been remitted to the US. The Act allows the Company to repatriate an amount up to $900 million, which represents the cumulative undistributed earnings of foreign subsidiaries subject to the Act including the undistributed earnings of foreign subsidiaries previously owned by York. The respective tax liability if the $900 million was repatriated would be approximately

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

$50 million, for which the Company has provided for $11 million at December 31, 2005. The Company expects to be in a position to finalize its assessment by the end of fiscal 2006.

14. Retirement Plans

The components of the Company’s net periodic benefit costs associated with its defined benefit pension plans and other postretirement health and other benefits are shown in the tables below in accordance with SFAS No. 132 (revised 2003), “Employers’ Disclosures about Pensions and Other Postretirement Benefits — an amendment of FASB Statements No. 87, 88 and 106”:

		Pension
		U.S. Plans								Non-U.S. Plans
		Three Months								Three Months
		Ended December 31,								Ended December 31,
(In millions)		2005				2004				2005				2004
Service cost		$	21.4			$	16.1			$	8.8			$	7.2
Interest cost			26.0				22.3				11.0				9.8
Employee contributions			—				—				(0.7	)			(0.8	)
Expected return on plan assets			(33.7	)			(26.0	)			(8.5	)			(7.5	)
Amortization of transitional obligation			(0.5	)			(0.5	)			—				—
Amortization of net actuarial loss			9.1				4.9				2.4				1.7
Amortization of prior service cost			0.5				0.3				—				(0.1	)
Curtailment loss			1.6				—				—				—
Net periodic benefit cost		$	24.4			$	17.1			$	13.0			$	10.3

		Postretirement Health and Other
		Benefits
		Three Months
		Ended December 31,
(In millions)		2005				2004
Service cost		$	1.6			$	1.4
Interest cost			4.0				2.6
Amortization of net actuarial loss			1.0				0.2
Amortization of prior service cost			(1.9	)			(0.6	)
Net periodic benefit cost		$	4.7			$	3.6

The Company expects to contribute approximately $65 million in cash to its defined benefit pension plans in fiscal 2006.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

15. Earnings Per Share

The following table reconciles the denominators used to calculate basic and diluted earnings per share from continuing operations:

		Three Months
		Ended December 31,
(In millions)		2005				2004
Income from continuing operations		$	167.3			$	156.2
Weighted Average Shares Outstanding
Basic weighted average shares outstanding			193.2				190.7
Effect of dilutive securities:
Stock options			2.2				2.9
Diluted weighted average shares outstanding			195.4				193.6
Antidilutive Securities
Options to purchase common shares			0.1				0.4

16. Comprehensive Income

A summary of comprehensive income is shown below:

		Three Months
		Ended December 31,
(In millions)		2005				2004
Net income		$	165.4			$	168.4
Realized and unrealized gains (losses) on derivatives			9.4				(4.7	)
Foreign currency translation adjustments			(99.6	)			199.3
Other comprehensive (loss) income			(90.2	)			194.6
Comprehensive income		$	75.2			$	363.0

The lower foreign currency translation adjustments (CTA) for the three month period ended December 31, 2005 was primarily due to the approximate 3% decrease in the euro compared to an approximate 9% increase in the euro for the prior three month period.

The Company has foreign currency-denominated debt obligations and cross-currency interest rate swaps which are designated as hedges of net investments in foreign subsidiaries. Gains and losses, net of tax, attributable to these hedges are deferred as CTA within the Accumulated other comprehensive income (loss) account. A net gain of approximately $10 million and a net loss of approximately $41 million were recorded for the three-month periods ending December 31, 2005 and 2004, respectively.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

17. Segment Information

The Company operates in three primary businesses: building efficiency, interior experience and power solutions. Building efficiency provides facility systems and services including comfort, energy and security management for the non-residential buildings market. Interior experience designs and manufactures interior systems and products for passenger cars and light trucks, including vans, pick-up trucks and sport/crossover vehicles. Power solutions designs and manufactures automotive batteries for the replacement and original equipment markets.

SFAS No. 131 “Disclosures about Segments of an Enterprise and Related Information,” (SFAS 131) establishes the standards for reporting information about operating segments in financial statements. In applying the criteria set forth in SFAS 131, the Company has determined that it currently operates in seven operating segments, of which two within power solutions are aggregated under the accounting standard to arrive at the Company’s six reportable segments for financial reporting purposes. The Company anticipates analyzing its operating and reportable segments in the second quarter of fiscal 2006 as York’s operations are integrated into the building efficiency business and are no longer reviewed by management on a stand-alone basis. York provides heating, ventilating, air conditioning and refrigeration products and services for the residential and non-residential buildings markets.

Management’s evaluation of the performance of the Company’s reportable segments excludes discontinued operations, significant restructuring costs and other significant non-recurring gains or losses. Financial information relating to the Company’s reportable segments is as follows:

		Three Months
		Ended December 31,
(In millions)		2005				2004
Net sales
Building efficiency		$	1,343.4			$	1,377.3
Interior experience — North America			2,175.1				2,057.5
Interior experience — Europe			2,186.5				2,151.3
Interior experience — Asia			382.4				311.5
Power solutions			975.5				720.2
York			464.7				—
Total		$	7,527.6			$	6,617.8
Operating income
Building efficiency		$	39.8			$	35.4
Interior experience — North America			30.2				58.4
Interior experience — Europe			57.9				25.3
Interior experience — Asia			(2.6	)			7.1
Power solutions			108.6				93.1
York			(2.9	)			—
Total		$	231.0			$	219.3

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

18. Contingencies

The Company is involved in a number of proceedings relating to environmental matters. Although it is difficult to estimate the liability related to these environmental matters, the Company believes that these matters will not have a materially adverse effect upon its capital expenditures, earnings or competitive position. Costs related to such matters were not material to the periods presented.

Additionally, the Company is involved in a number of product liability and various other suits incident to the operation of its businesses. Insurance coverages are maintained and estimated costs are recorded for claims and suits of this nature. It is management’s opinion that none of these will have a materially adverse effect on the Company’s financial position, results of operations or cash flows. Costs related to such matters were not material to the periods presented.

A significant portion of the Company’s sales are to customers in the automotive industry. Future adverse developments in the automotive industry could impact the Company’s liquidity position and/or require additional restructuring of the Company’s operations.

19. Subsequent Event

In January 2006, the Company issued $2.5 billion in floating and fixed rate notes consisting of the following four series: $500 million floating rate notes due in fiscal year 2008, $800 million fixed rate notes due in fiscal year 2011, $800 million fixed rate notes due in fiscal year 2016 and $400 million fixed rate notes due in fiscal year 2036. The net proceeds of the offering were used to repay the unsecured commercial paper obligations that were used to initially finance the acquisition of York. Subsequent to the repayment of the commercial paper, the Company terminated their $2.8 billion revolving credit facility which was set to expire in fiscal year 2007. The Company now operates a $1.6 billion commercial paper program backed by its $1.6 billion five-year revolving credit facility. As of December 31, 2005, the Company recorded $2.5 billion of commercial paper within Long-term debt based on this refinancing.

Report of Independent Registered Public Accounting Firm

To the Board of Directors and Shareholders
of Johnson Controls, Inc.

We have reviewed the accompanying condensed consolidated statements of financial position of Johnson Controls, Inc. and its subsidiaries as of December 31, 2005 and 2004, and the related consolidated statements of income and cash flows for each of the three-month periods ended December 31, 2005 and 2004. These interim financial statements are the responsibility of the Company’s management.

We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the accompanying consolidated interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated statement of financial position as of September 30, 2005, and the related consolidated statements of income, shareholders’ equity, and cash flows for the year then ended, management’s assessment of the effectiveness of the Company’s internal control over financial reporting as of September 30, 2005 and the effectiveness of the Company’s internal control over financial reporting as of September 30, 2005; and in our report dated December 2, 2005, we expressed (i) an unqualified opinion on those consolidated financial statements, (ii) an unqualified opinion on management’s assessment of the effectiveness of the Company’s internal control over financial reporting, and (iii) an adverse opinion on the effectiveness of the Company’s internal control over financial reporting. The consolidated financial statements and management’s assessment of the effectiveness of internal control over financial reporting referred to above are not presented herein. In our opinion, the information set forth in the accompanying condensed consolidated statement of financial position as of September 30, 2005, is fairly stated in all material respects in relation to the consolidated statement of position from which it has been derived.

/s/ PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP
Milwaukee, Wisconsin
February 8, 2006

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

Comparison of Operating Results for the Three-Month Periods ended December 31, 2005 and 2004

On December 9, 2005, the Company acquired York International Corporation (York). The results of York’s operations are included in the consolidated results of the Company from the date of acquisition, but are disclosed separately for the purpose of management’s discussion and analysis of financial condition and results of operations (MD&A) in accordance with SFAS No. 131 “Disclosures about Segments of an Enterprise and Related Information.” The Company anticipates analyzing its operating and reportable segments in the second quarter of fiscal 2006 as York’s operations are integrated into the building efficiency business and are no longer reviewed by management on a stand-alone basis.

The following MD&A should be read in conjunction with the September 30, 2005 consolidated financial statements and notes thereto, along with the MD&A included in the Company’s 2005 Annual Report on Form 10-K.

Net Sales

The Company’s net sales for the three-month periods ended December 31, 2005 and 2004 were as follows:

										%
(In millions)		2005				2004				change
Building efficiency		$	1,343.4			$	1,377.3				-2	%
Interior experience — North America			2,175.1				2,057.5				6	%
Interior experience — Europe			2,186.5				2,151.3				2	%
Interior experience — Asia			382.4				311.5				23	%
Power solutions			975.5				720.2				35	%
York			464.7				—				*
Total		$	7,527.6			$	6,617.8				14	%
* Metric not meaningful.

Consolidated net sales in the first quarter of fiscal 2006 were $7.5 billion, rising 14% above the prior year period sales of $6.6 billion. Excluding the acquisition of York and the unfavorable effects of foreign currency, sales increased 10% over the prior period.

Building efficiency
Building efficiency sales in the current period were $1.3 billion, 2% lower than the $1.4 billion in the prior year period. Excluding the impact of currency translation, segment sales were flat compared to the prior year.

North American sales were 1% above the prior year. Sales of installed systems contracts grew 10%, with strong growth in the existing buildings markets. Service sales were down 6%, primarily attributable to lower facility management sales.

Excluding the unfavorable effects of currency translation, segment sales in Europe decreased 1% compared to the prior year. Sales decreased in the systems renovation business, while remaining relatively flat in the facility management and new construction businesses.

Sales in Asia, which represent less than 10% of segment revenue, were slightly below the prior year, primarily attributable to the unfavorable impact of currency translation in Japan.

Interior experience — North America
Interior experience — North America sales rose 6% in the current quarter, favorable to the estimated 3% increase in domestic industry vehicle production. The increase also reflected the benefits from new launches and higher volumes with DaimlerChrysler AG as well as Toyota Motor Corporation, Honda Motor Co. and Volkswagen AG.

Interior experience — Europe
Segment sales in Europe for the current year increased 2% above the prior year period. Excluding the unfavorable impact of foreign currency translation, European sales were up 10%. The growth was primarily attributable to the favorable mix of vehicle platforms to the estimated 1% decline in the European industry production. Growth in Europe was also impacted by incremental new business.

Interior experience — Asia
Sales in Asia increased 23% to $382 million in comparison to the prior period, due to higher volumes across all major regions, especially China. Excluding the unfavorable impact of foreign exchange translation, sales increased 26% compared to the prior period.

Power solutions
Automotive battery sales increased 35% to $976 million compared to the first quarter of the prior year primarily due to strong organic sales growth in both North America and Europe and the acquisition of Delphi Corporation’s global battery business in July 2005. Sales increases in both North America and Europe were due to substantially higher unit shipments, partially offset by the unfavorable impact of currency translation in the period. North America experienced strong aftermarket demand aided by the unusually cold weather in December, while Europe sales growth was strong in original equipment and original equipment service sales and the aftermarket.

York
Since the date of acquisition, York contributed $465 million to the Company’s consolidated net sales.

Operating Income

The Company’s operating income for the three-month periods ended December 31, 2005 and 2004 was as follows:

										%
(In millions)		2005				2004				change
Building efficiency		$	39.8			$	35.4				12	%
Interior experience — North America			30.2				58.4				-48	%
Interior experience — Europe			57.9				25.3				129	%
Interior experience — Asia			(2.6	)			7.1				*
Power solutions			108.6				93.1				17	%
York			(2.9	)			—				*
Total		$	231.0			$	219.3				5	%
* Metric not meaningful.