Johnson Controls
JCI
#323
Rank
$72.99 B
Marketcap
$119.26
Share price
-0.85%
Change (1 day)
54.14%
Change (1 year)

Johnson Controls - 10-Q quarterly report FY


Text size:
<Page>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

------------------------

FORM 10-Q

<Table>
<C> <S>
/X/ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
</Table>

FOR THE QUARTERLY PERIOD ENDED DECEMBER 31, 2001.

OR

<Table>
<C> <S>
/ / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
</Table>

001-13836
(COMMISSION FILE NUMBER)

------------------------

TYCO INTERNATIONAL LTD.

(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

<Table>
<S> <C>
BERMUDA NOT APPLICABLE
(JURISDICTION OF INCORPORATION) (I.R.S. EMPLOYER IDENTIFICATION NUMBER)
</Table>

THE ZURICH CENTRE, SECOND FLOOR, 90 PITTS BAY ROAD, PEMBROKE, HM 08, BERMUDA
(ADDRESS OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICE)

441-292-8674
(REGISTRANT'S TELEPHONE NUMBER)

------------------------

Indicate by check mark whether the Registrant (1) has filed all reports to
be filed by Section 13 or 15 (d) of the Securities Exchange Act during the
preceding 12 months (or for such shorter period that the registrant was required
to file such reports), and (2) has been subject to such filing requirements for
the past 90 days. Yes /X/ No / /

The number of common shares outstanding as of February 13, 2002 was
1,996,358,786.

------------------------

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<Page>
TYCO INTERNATIONAL LTD.
INDEX TO FORM 10-Q

<Table>
<Caption>
PAGE
--------
<S> <C>
PART I--FINANCIAL INFORMATION:

Item 1--Financial Statements

Consolidated Balance Sheets as of December 31, 2001
(Unaudited) and
September 30, 2001.................................... 1

Consolidated Statements of Operations (Unaudited) for
the quarters ended
December 31, 2001 and 2000............................ 3

Consolidated Statements of Cash Flows (Unaudited) for
the quarters ended
December 31, 2001 and 2000............................ 4

Notes to Consolidated Financial Statements
(Unaudited)............................................ 5

Item 2--Management's Discussion and Analysis of Financial
Condition and Results of Operations....................... 26

Item 3--Quantitative and Qualitative Disclosures About
Market Risk............................................... 41

PART II--OTHER INFORMATION:

Item 1--Legal Proceedings................................... 42

Item 6--Exhibits and Reports on Form 8-K.................... 42
</Table>
<Page>
PART I--FINANCIAL INFORMATION

ITEM 1--FINANCIAL STATEMENTS

CONSOLIDATED BALANCE SHEETS
(IN MILLIONS, EXCEPT SHARE DATA)

<Table>
<Caption>

<S> <C>
ASSETS
Cash and cash equivalents...................................
Receivables, less allowance for doubtful accounts ($575.7 at
December 31, 2001 and $550.4 at September 30, 2001
consolidated).............................................
Inventories (Note 11).......................................
Finance receivables, net....................................
Construction in progress--TyCom Global Network..............
TyCom Global Network placed in service, net.................
Property, plant and equipment (including equipment leased to
others), net (Note 11)....................................
Investment in Tyco Capital..................................
Goodwill, net...............................................
Intangible assets, net......................................
Other assets (Note 11)......................................
Deferred income taxes (Note 11).............................

TOTAL ASSETS............................................

LIABILITIES AND SHAREHOLDERS' EQUITY
Loans payable and current maturities of long-term debt......
Accounts payable............................................
Accrued expenses and other current liabilities (Note 11)....
Long-term debt..............................................
Other long-term liabilities.................................
Income taxes................................................
Deferred income taxes (Note 11).............................
TOTAL LIABILITIES.......................................

Mandatorily redeemable preferred securities.................
Minority interest...........................................
Shareholders' Equity:
Preference shares (Note 5)................................
Common shares.............................................
Capital in excess:
Share premium...........................................
Contributed surplus.....................................
Accumulated earnings......................................
Accumulated other comprehensive loss......................
TOTAL SHAREHOLDERS' EQUITY..............................

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY..............
</Table>

See Notes to Consolidated Financial Statements (Unaudited)
and, in particular, see Note 1 for definitions of Tyco Industrial and Tyco
Capital.

1
<Page>

<Table>
<Caption>
TYCO INTERNATIONAL LTD.
AND CONSOLIDATED SUBSIDIARIES TYCO INDUSTRIAL TYCO CAPITAL
----------------------------- ---------------------------- ----------------------------
DECEMBER 31, SEPTEMBER 30, DECEMBER 31, SEPTEMBER 30, DECEMBER 31, SEPTEMBER 30,
2001 2001 2001 2001 2001 2001
------------- ------------- ------------ ------------- ------------ -------------
(UNAUDITED) (UNAUDITED) (UNAUDITED)
<S> <C> <C> <C> <C> <C> <C>
$ 3,167.2 $ 2,587.2 $ 1,865.6 $ 1,779.2 $ 1,301.6 $ 808.0

6,878.5 7,372.5 6,372.7 6,453.2 652.4 1,146.7
5,530.8 5,101.3 5,530.8 5,101.3 -- --
29,771.3 31,386.5 -- -- 29,771.3 31,386.5
2,027.2 1,643.8 2,027.2 1,643.8 -- --
666.4 698.6 666.4 698.6 -- --
16,869.8 16,473.9 10,307.5 9,970.3 6,562.3 6,503.6
-- -- 11,144.8 10,598.0 -- --
33,209.3 29,811.5 26,373.1 23,264.0 6,836.2 6,547.5
5,858.8 5,498.9 5,837.9 5,476.9 20.9 22.0
8,592.0 8,190.4 4,587.4 3,616.7 5,001.4 4,573.7
2,749.4 2,522.7 2,572.4 2,420.6 177.0 102.1
---------- ---------- --------- --------- --------- ---------
$115,320.7 $111,287.3 $77,285.8 $71,022.6 $50,323.1 $51,090.1
========== ========== ========= ========= ========= =========

$ 16,218.5 $ 18,873.6 $ 1,326.4 $ 2,023.0 $14,892.1 $17,050.6
4,107.4 4,145.9 3,677.5 3,692.6 552.8 460.9
9,756.5 10,599.5 6,369.0 7,019.0 3,411.2 3,600.3
42,543.6 38,243.1 23,433.6 19,596.0 19,635.0 18,647.1
3,667.9 3,477.4 3,320.0 3,081.9 347.9 395.5
1,990.7 1,922.7 1,910.4 1,845.0 80.3 77.7
1,564.2 1,726.3 1,564.2 1,726.3 -- --
---------- ---------- --------- --------- --------- ---------
79,848.8 78,988.5 41,601.1 38,983.8 38,919.3 40,232.1
---------- ---------- --------- --------- --------- ---------
259.0 260.0 -- -- 259.0 260.0
57.3 301.4 388.3 301.4 -- --
-- -- -- -- -- --

398.5 387.1 399.0 387.1 -- --
8,096.5 7,962.8 8,096.5 7,962.8 -- --
14,647.7 12,561.3 14,788.0 12,561.3 10,683.2 10,422.4
13,731.8 12,305.7 13,731.8 12,305.7 533.2 252.4
(1,718.9) (1,479.5) (1,718.9) (1,479.5) (71.6) (76.8)
---------- ---------- --------- --------- --------- ---------
35,155.6 31,737.4 35,296.4 31,737.4 11,144.8 10,598.0
---------- ---------- --------- --------- --------- ---------
$115,320.7 $111,287.3 $77,285.8 $71,022.6 $50,323.1 $51,090.1
========== ========== ========= ========= ========= =========
</Table>

2
<Page>
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(IN MILLIONS, EXCEPT PER SHARE DATA)

<Table>
<Caption>
TYCO INTERNATIONAL LTD.
AND CONSOLIDATED
SUBSIDIARIES TYCO INDUSTRIAL TYCO CAPITAL
----------------------- ------------------- ------------------
FOR THE QUARTERS FOR THE QUARTERS FOR THE QUARTER
ENDED DECEMBER 31, ENDED DECEMBER 31, ENDED DECEMBER 31,
----------------------- ------------------- ------------------
2001 2000 2001 2000 2001
---------- ---------- -------- -------- ------------------
<S> <C> <C> <C> <C> <C>
REVENUES:
Net revenue......................................... $ 8,629.6 $8,029.0 $8,629.6 $8,029.0 $ --
Finance income...................................... 1,198.0 -- -- -- 1,198.0
Other income........................................ 240.5 -- -- -- 245.1
Earnings of Tyco Capital............................ -- -- 255.4 -- --
Net gain on sale of businesses...................... -- 410.4 -- 410.4 --
--------- -------- -------- -------- --------
Total revenues.................................... 10,068.1 8,439.4 8,885.0 8,439.4 1,443.1
COSTS AND EXPENSES:
Cost of revenue..................................... 5,245.6 4,974.4 5,245.6 4,974.4 --
Selling, general, administrative and other costs and
expenses.......................................... 2,283.5 1,548.8 1,711.0 1,548.8 577.1
Interest and other financial charges, net........... 561.1 168.1 188.1 168.1 373.0
Provision for credit losses......................... 112.9 -- -- -- 112.9
Restructuring and other non-recurring charges....... 19.9 18.1 19.9 18.1 --
Write-off of purchased in-process research and
development....................................... -- 184.3 -- 184.3 --
Charge for the impairment of long-lived assets...... -- 7.4 -- 7.4 --
--------- -------- -------- -------- --------
Total costs and expenses.......................... 8,223.0 6,901.1 7,164.6 6,901.1 1,063.0
INCOME BEFORE INCOME TAXES, MINORITY INTEREST,
EXTRAORDINARY ITEMS AND CUMULATIVE EFFECT OF
ACCOUNTING CHANGES................................ 1,845.1 1,538.3 1,720.4 1,538.3 380.1
Income taxes........................................ (390.5) (525.0) (268.1) (525.0) (122.4)
Minority interest................................... (0.8) (12.5) 1.5 (12.5) (2.3)
--------- -------- -------- -------- --------
Income before extraordinary items and cumulative
effect of accounting changes...................... 1,453.8 1,000.8 1,453.8 1,000.8 255.4
Extraordinary items, net of tax..................... (2.8) -- (2.8) -- --
Cumulative effect of accounting changes, net of
tax............................................... -- (683.4) -- (683.4) --
--------- -------- -------- -------- --------
NET INCOME.......................................... $ 1,451.0 $ 317.4 $1,451.0 $ 317.4 $ 255.4
========= ======== ======== ======== ========
BASIC EARNINGS PER COMMON SHARE:
Income before extraordinary items and cumulative
effect of accounting changes.................... $ 0.74 $ 0.58
Extraordinary items, net of tax................... -- --
Cumulative effect of accounting changes, net of
tax............................................. -- (0.39)
Net income........................................ 0.73 0.18
DILUTED EARNINGS PER COMMON SHARE:
Income before extraordinary items and cumulative
effect of accounting changes.................... $ 0.73 $ 0.57
Extraordinary items, net of tax................... -- --
Cumulative effect of accounting changes, net of
tax............................................. -- (0.39)
Net income........................................ 0.73 0.18

WEIGHTED-AVERAGE NUMBER OF COMMON SHARES
OUTSTANDING:
Basic............................................. 1,974.6 1,735.2
Diluted........................................... 1,999.7 1,762.2
PRO FORMA RESULTS, EXCLUDING GOODWILL AMORTIZATION:
Income before extraordinary items and cumulative
effect of accounting changes.................... $1,115.7
Basic earnings per common share................... 0.64
Diluted earnings per common share................. 0.63
Net income........................................ $ 432.3
Basic net income per common share................. 0.25
Diluted net income per common share............... 0.25
</Table>

See Notes to Consolidated Financial Statements (Unaudited)
and, in particular, see Note 1 for definitions of Tyco Industrial and Tyco
Capital.

3
<Page>
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(IN MILLIONS)

<Table>
<Caption>
TYCO INTERNATIONAL LTD.
AND CONSOLIDATED
SUBSIDIARIES TYCO INDUSTRIAL TYCO CAPITAL
----------------------- --------------------- ------------------
FOR THE QUARTERS FOR THE QUARTERS FOR THE QUARTER
ENDED DECEMBER 31, ENDED DECEMBER 31, ENDED DECEMBER 31,
----------------------- --------------------- ------------------
2001 2000 2001 2000 2001
---------- ---------- --------- --------- ------------------
<S> <C> <C> <C> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income............................................. $ 1,451.0 $ 317.4 $ 1,451.0 $ 317.4 $ 255.4
Adjustments to reconcile net income to net cash
provided by operating activities:
Earnings retained by Tyco Capital.................... -- -- (255.4) -- --
Non-cash restructuring and other non-recurring
charges............................................ 5.8 0.7 5.8 0.7 --
Write-off of purchased in-process research and
development........................................ -- 184.3 -- 184.3 --
Charge for the impairment of long-lived assets....... -- 7.4 -- 7.4 --
Cumulative effect of accounting changes, net of
tax................................................ -- 683.4 -- 683.4 --
Minority interest in net income (loss) of
consolidated subsidiaries.......................... 0.8 12.5 (1.5) 12.5 2.3
Net gain on sale of businesses....................... -- (410.4) -- (410.4) --
Gain on sale of financing assets..................... (59.5) -- -- -- (59.5)
Depreciation......................................... 701.2 296.5 359.6 296.5 341.6
Goodwill and intangible assets amortization.......... 121.1 190.3 121.1 190.3 --
Provision for credit losses.......................... 112.9 -- -- -- 112.9
Deferred income taxes................................ (134.8) 192.8 (59.9) 192.8 (74.9)
Debt and refinancing cost amortization............... 39.2 11.9 39.2 11.9 --
Other non-cash items................................. 5.9 44.6 5.9 44.6 --
Changes in assets and liabilities, net of the effects
of acquisitions and divestitures:
Accounts receivable................................ 409.9 185.5 463.4 185.5 --
Inventories........................................ (235.9) (397.9) (235.9) (397.9) --
Other assets....................................... (539.1) (39.8) (318.0) (39.8) (221.1)
Accounts payable, accrued expenses and other
liabilities...................................... (784.5) (590.9) (716.6) (590.9) (67.9)
Net payable to Parent.............................. -- -- -- -- 8.7
Income taxes....................................... 29.2 220.8 29.2 220.8 --
Other.............................................. 80.3 5.2 81.3 5.2 (1.0)
--------- --------- --------- --------- ---------
Net cash provided by operating activities........ 1,203.5 914.3 969.2 914.3 296.5
--------- --------- --------- --------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Net decrease in Tyco Capital financing and leasing
assets (Note 12)..................................... 1,528.7 -- -- -- 1,466.5
Purchase of property, plant and equipment, net......... (574.0) (397.3) (569.4) (397.3) (4.6)
Construction in progress--TyCom Global Network......... (590.7) (268.7) (590.7) (268.7) --
Acquisition of businesses, net of cash acquired........ (1,271.0) (3,225.9) (1,271.0) (3,225.9) --
Disposal of businesses, net of cash sold............... -- 872.3 -- 872.3 --
Net increase in investments............................ (29.1) (119.2) (29.1) (119.2) --
Other.................................................. (230.2) (74.9) (230.2) (74.9) --
--------- --------- --------- --------- ---------
Net cash (used in) provided by investing
activities..................................... (1,166.3) (3,213.7) (2,690.4) (3,213.7) 1,461.9
--------- --------- --------- --------- ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from (repayments of) debt................. 1,032.7 2,984.1 2,728.3 2,984.1 (1,695.6)
Proceeds from exercise of options...................... 134.7 104.5 134.7 104.5 --
Dividends paid......................................... (24.4) (21.5) (24.4) (21.5) --
Repurchase of common shares by subsidiary.............. (599.0) (546.6) (599.0) (546.6) --
Net capital contribution to Tyco Capital............... -- -- (257.5) -- 257.5
Notes (receivable) payable to affiliate................ -- -- (525.0) -- 525.0
Proceeds from (payment to) affiliate for minority
interest in subsidiary............................... -- -- 331.0 -- (331.0)
Short-term advances from Tyco Capital.................. -- -- 20.7 -- (20.7)
Other.................................................. (1.2) (5.2) (1.2) (5.2) --
--------- --------- --------- --------- ---------
Net cash provided by (used in) financing
activities..................................... 542.8 2,515.3 1,807.6 2,515.3 (1,264.8)
--------- --------- --------- --------- ---------
NET INCREASE IN CASH AND CASH EQUIVALENTS.............. 580.0 215.9 86.4 215.9 493.6
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD....... 2,587.2 1,264.8 1,779.2 1,264.8 808.0
--------- --------- --------- --------- ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD............. $ 3,167.2 $ 1,480.7 $ 1,865.6 $ 1,480.7 $ 1,301.6
========= ========= ========= ========= =========
</Table>

See Notes to Consolidated Financial Statements (Unaudited)
and, in particular, see Note 1 for definitions of Tyco Industrial and Tyco
Capital.

4
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLDIATED FINANCIAL STATEMENTS (UNAUDITED)

1. BASIS OF PRESENTATION

BASIS OF PRESENTATION--The unaudited Consolidated Financial Statements
include the consolidated accounts of Tyco International Ltd., a company
incorporated in Bermuda ("Tyco"), and its subsidiaries (Tyco and all its
subsidiaries, hereinafter "we" or the "Company").

The discussion and financial data presented herein are furnished separately
for each of the following:

- Tyco Industrial--This represents Tyco and all its subsidiaries other than
Tyco Capital, and includes the results of operations of Tyco Capital from
June 2, 2001 on the equity method of accounting.

- Tyco Capital--This represents CIT Group Inc (formerly Tyco Capital
Corporation) and all its subsidiaries and reflects their results of
operations from June 2, 2001. In addition, Tyco Capital includes certain
international subsidiaries that were sold by Tyco Capital Corporation to a
non-U.S. subsidiary of Tyco on September 30, 2001 and certain holding
companies.

- Consolidated--This represents Tyco Industrial and Tyco Capital on a
consolidated basis.

Information presented in the Notes to Consolidated Financial Statements
(Unaudited) refers to Tyco and all its consolidated subsidiaries unless
otherwise indicated.

The financial statements have been prepared in accordance with the
instructions to Form 10-Q and do not include all the information and note
disclosures required by generally accepted accounting principles in the United
States. These statements should be read in conjunction with the Company's Annual
Report on Form 10-K for the fiscal year ended September 30, 2001.

The Consolidated Financial Statements have not been examined by independent
accountants in accordance with generally accepted auditing standards, but in the
opinion of management, such financial statements include all adjustments,
consisting only of normal recurring adjustments, necessary to summarize fairly
the Company's financial position and results of operations. Certain prior period
amounts have been reclassified to conform with the current period presentation.
All references in this Form 10-Q to "$" are to U.S. dollars.

2. ACQUISITIONS AND DIVESTITURES

During the first quarter of fiscal 2002, the Company purchased businesses
for an aggregate cost of $3,036.2 million, consisting of $1,052.3 million in
cash, net of $51.0 million of cash acquired, and the issuance of approximately
46.0 million common shares valued at $1,941.9 million, plus the fair value of
stock options assumed of $42.0 million. Tyco also issued approximately
17.7 million common shares valued at $819.9 million in connection with its
amalgamation with TyCom. Debt of acquired companies aggregated $607.6 million.
During the quarter, the Company paid $218.7 million of cash for purchase
accounting liabilities related to current and prior years' acquisitions, which
includes approximately $41.8 million relating to earn-out liabilities and
purchase price adjustments on certain prior period acquisitions. The Company
also issued shares valued at $2.3 million relating to earn-out liabilities.
Certain acquisitions have provisions which would require Tyco to make additional
"earn-out" payments to the sellers, if the acquired company achieves certain
milestones subsequent to its acquisition by Tyco. The cash portions of
acquisition costs were funded utilizing net proceeds from the issuance of
long-term debt. The results of operations of the acquired companies have been
included in Tyco's

5
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLDIATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

2. ACQUISITIONS AND DIVESTITURES (CONTINUED)
consolidated results from their respective acquisition dates. In connection with
first quarter fiscal 2002 acquisitions, the Company recorded purchase accounting
liabilities of $80.7 million for transaction costs and the costs of integrating
the acquired companies within Tyco's business segments.

At the time each acquisition is made, the Company records each asset
acquired and each liability assumed at its estimated fair value, which amount is
subject to future adjustment when appraisals or other valuation data are
obtained. The excess of (i) the total consideration paid for the acquired
company over (ii) the fair value of assets acquired less liabilities assumed and
purchase accounting liabilities established is recorded as goodwill. As a result
of acquisitions completed in the first quarter of fiscal 2002, and adjustments
to the fair values of assets and liabilities and purchase accounting liabilities
recorded for acquisitions completed prior to fiscal 2002, Tyco recorded
approximately $3,520.6 million in goodwill and $476.4 million in other
intangible assets. These amounts include $572.0 million and $10.2 million for
adjustments to goodwill and other intangible assets, respectively, related to
the fair value of net assets (primarily Tyco Capital and Scott Technologies) and
a net increase in purchase accounting liabilities (primarily Lucent
Technologies' Power Systems business), both associated with fiscal 2001
acquisitions. Acquisitions were an important part of Tyco's growth during the
first quarter of fiscal 2002. Tyco makes acquisitions that complement existing
products and services, enhance the Company's product lines and/or expand its
customer base.

The following table shows the fair values of assets and liabilities and
purchase accounting liabilities recorded for all acquisitions completed in the
first quarter of fiscal 2002 and the TyCom amalgamation, adjusted to reflect
changes in fair values of assets and liabilities and purchase accounting
liabilities and earn-out liabilities recorded for acquisitions completed prior
to fiscal 2002 ($ in millions):

<Table>
<Caption>

<S> <C>
Receivables................................................. $ 22.2
Inventories................................................. 265.0
Property, plant and equipment, net.......................... 243.6
Goodwill.................................................... 3,520.6
Intangible assets........................................... 476.4
Other assets................................................ 617.9
--------
5,145.7
--------
Accounts payable............................................ 92.3
Accrued expenses and other current liabilities.............. 729.6
Other long-term liabilities................................. 109.0
Minority interest........................................... (248.9)
682.0
--------
$4,463.7
========
Cash consideration paid (net of $51.0 million of cash
acquired)................................................. $1,052.3
Share consideration paid and fair value of stock options
assumed................................................... 2,803.8
Debt assumed................................................ 607.6
--------
$4,463.7
========
</Table>

First quarter fiscal 2002 acquisitions include, among others, SBC/Smith
Alarm Systems ("Smith Alarm") and Century Tube Corporation ("Century") in
October 2001; Sensormatic Electronics

6
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLDIATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

2. ACQUISITIONS AND DIVESTITURES (CONTINUED)
Corporation ("Sensormatic"), Transpower Technologies, DSC Group and Water &
Power Technology ("Water & Power") in November 2001; and Linq Industrial
Fabrics, Inc. ("Linq") and the purchase of the remaining minority public
interest of TyCom in December 2001.

Smith Alarm, a security monitoring company for both residential and
commercial customers, was purchased for $80.6 million in cash and has been
integrated within the Fire and Security Services segment. Century, a
manufacturer of steel tubing, was purchased for $125.5 million in cash and has
been integrated within the Electronics segment. Sensormatic, a leading supplier
of electronic security solutions to the retail, commercial and industrial market
places, was purchased for approximately 46.0 million Tyco common shares valued
at $1,941.9 million, plus the fair value of assumed stock options of
$42.0 million, and has been integrated within the Fire and Security Services
segment. Transpower Technologies, a designer and manufacturer of inductors and
isolation transformers, was purchased for $62.6 million in cash and has been
integrated within the Electronics segment. The DSC Group, a manufacturer of
security alarms, fire alarms and panels, was purchased for $90.2 million in cash
and has been integrated within the Fire and Security Services segment. Water &
Power, a provider of water treatment products and services, was purchased for
$39.1 million in cash and has been integrated within the Fire and Security
Services segment. Linq, a manufacturer of flexible intermediate bulk containers,
was purchased for $34.2 million in cash and has been integrated within the
Healthcare and Specialty Products segment. TyCom is a leading provider of
undersea fiber optic networks and services. In December 2001, the Company
completed its amalgamation with TyCom, and TyCom shares not already owned by
Tyco were converted into approximately 17.7 million Tyco common shares valued at
$819.9 million. In addition to the acquisitions listed above, Tyco acquired
approximately 50 other smaller companies and business lines for an aggregate
cost of $671.1 million in cash. All acquisitions were integrated within the
Electronics, Fire and Security Services, or Healthcare and Specialty Products
segments.

The following table summarizes activity with respect to purchase accounting
liabilities in the first quarter of fiscal 2002 ($ in millions):

<Table>
<Caption>
SEVERANCE FACILITIES OTHER
-------------------- --------------------- --------
NUMBER OF NUMBER OF
EMPLOYEES RESERVE FACILITIES RESERVE RESERVE TOTAL
--------- -------- ---------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C>
Balance at September 30, 2001.................. 3,579 $193.8 229 $385.9 $152.4 $ 732.1
First quarter fiscal 2002 acquisition
reserves..................................... 1,473 17.4 47 30.3 33.0 80.7
Additions to fiscal 2001 acquisition
reserves..................................... 4,482 113.5 322 73.3 29.4 216.2
Reductions in estimates of acquisition
reserves..................................... (688) (1.4) (183) (9.1) (5.3) (15.8)
First quarter fiscal 2002 utilization.......... (3,429) (77.9) (119) (39.3) (60.0) (177.2)
------ ------ ---- ------ ------ -------
Balance at December 31, 2001................... 5,417 $245.4 296 $441.1 $149.5 $ 836.0
====== ====== ==== ====== ====== =======
</Table>

In connection with fiscal 2002 purchase acquisitions, Tyco began to
formulate plans at the date of each acquisition for workforce reductions and the
closure and consolidation of an aggregate of 47 facilities. The costs of
employee terminations relate to the elimination of 960 positions in the United
States, 451 positions in Europe, 58 positions in the Asia-Pacific region and 4
positions in Latin America, consisting primarily of administrative, sales and
marketing, manufacturing and distribution, and technical personnel. Facilities
designated for closure include 32 facilities in Europe, 10 facilities in

7
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLDIATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

2. ACQUISITIONS AND DIVESTITURES (CONTINUED)
the United States, 4 facilities in the Asia-Pacific region and 1 facility in
Canada, consisting primarily of manufacturing plants, sales offices and
administrative offices. At December 31, 2001, 593 employees had been terminated
and 9 facilities had been closed or consolidated related to fiscal 2002
acquisitions.

During the first quarter of fiscal 2002, we recorded additions to purchase
accounting reserves as we continue to formulate the integration plans of fiscal
2001 acquisitions, such as Lucent Technologies' Power Systems business, Tyco
Capital and the electronic security systems businesses of Cambridge Protection
Industries, L.L.C. These changes in estimates resulted in additional purchase
accounting liabilities of $216.2 million and a corresponding increase to
goodwill and deferred tax assets. These additions reflect the elimination of an
additional 3,131 positions in the United States, 863 positions in Europe, 202
positions in Latin America, 146 positions in Canada and 140 positions in the
Asia-Pacific region, consisting primarily of manufacturing plants and
administrative offices in the United States, Europe and the Asia-Pacific region.
Additional facilities designated for closure include 141 facilities in Europe,
130 facilities in the United States, 42 facilities in the Asia-Pacific region
and 9 facilities in Canada and Latin America, consisting primarily of sales
offices, manufacturing plants and administrative offices.

Also, during the first quarter of fiscal 2002, Tyco reduced its estimate of
purchase accounting liabilities recorded in prior periods by $15.8 million,
primarily because costs for the shutdown of facilities were less than
anticipated. Goodwill and related deferred tax assets were reduced by an
equivalent amount.

Tyco has not yet finalized its business integration plans for recent
acquisitions and, accordingly, purchase accounting liabilities are subject to
revision in future quarters. In addition, Tyco is still in the process of
obtaining information to finalize estimates for the fair values of assets
acquired and liabilities assumed.

At December 31, 2001, a total of $836.0 million of purchase accounting
reserves remained on the Consolidated Balance Sheet, of which $650.8 million are
included in accrued expenses and other current liabilities and $185.2 million
are included in other long-term liabilities. Tyco expects that the termination
of employees and consolidation of facilities related to all acquisitions will be
substantially complete within two years of the related dates of acquisition,
except for certain long-term contractual obligations.

The following unaudited pro forma data summarize the results of operations
for the periods indicated as if fiscal 2002 acquisitions and the amalgamation
with TyCom had been completed as of the beginning of the periods presented. The
pro forma data give effect to actual operating results prior to the acquisitions
and adjustments to interest expense and income taxes. No effect has been given
to cost reductions or operating synergies in this presentation. These pro forma
amounts do not purport to be

8
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLDIATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

2. ACQUISITIONS AND DIVESTITURES (CONTINUED)
indicative of the results that would have actually been achieved if the
acquisitions had occurred as of the beginning of the periods presented or that
may be achieved in the future.

<Table>
<Caption>
FOR THE QUARTERS ENDED
DECEMBER 31,
----------------------
(IN MILLIONS, EXCEPT PER SHARE DATA) 2001(1) 2000(2)
- ------------------------------------ ---------- ---------
<S> <C> <C>
Total revenues.......................................... $10,299.6 $8,940.7
Income before extraordinary items and cumulative effect
of accounting changes................................. 1,429.3 1,009.5
Net income.............................................. 1,426.5 326.1

Basic earnings per common share:
Income before extraordinary items and cumulative
effect of accounting changes........................ $ 0.71 $ 0.56
Net income............................................ 0.71 0.18

Diluted earnings per common share:
Income before extraordinary items and cumulative
effect of accounting changes........................ 0.70 0.55
Net income............................................ 0.70 0.18
</Table>

- --------------------------

(1) Income includes restructuring and other non-recurring charges of
$25.7 million and extraordinary items of $2.8 million.

(2) Includes a net gain on sale of businesses of $410.4 million. Income also
includes the write-off of purchased in process research and development,
an impairment charge and restructuring and other non-recurring charges
totaling $234.8 million and cumulative effect of accounting changes of
$683.4 million.

On December 20, 2001, a subsidiary of Tyco entered into an agreement to
acquire McGrath RentCorp ("McGrath"), a leading rental provider of modular
offices and classrooms and electronic test equipment, for cash and Tyco common
shares. The transaction is valued at approximately $482 million and is
contingent upon customary regulatory review.

9
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

3. DEBT

<Table>
<Caption>
DECEMBER 31, SEPTEMBER 30,
2001 2001
------------ -------------
<S> <C> <C>
Short-term debt is as follows ($ in millions):
TYCO INDUSTRIAL
Fixed-rate senior notes..................................... $ 1,051.0 $ 1,347.2
Note payable to Tyco Capital................................ -- 200.0
Other....................................................... 275.4 475.8
--------- ---------
1,326.4 2,023.0
TYCO CAPITAL(1)
Commercial paper
U.S....................................................... 7,656.5 8,515.1
Non-U.S................................................... 359.6 354.1
Variable-rate senior notes.................................. 4,825.0 5,725.0
Fixed-rate senior notes..................................... 2,051.0 2,356.4
Fixed-rate subordinated notes............................... -- 100.0
--------- ---------
14,892.1 17,050.6
Eliminations................................................ -- (200.0)
--------- ---------
CONSOLIDATED LOANS PAYABLE AND CURRENT MATURITIES OF
LONG-TERM DEBT............................................ $16,218.5 $18,873.6
========= =========
</Table>

<Table>
<S> <C> <C>
Long-term debt is as follows ($ in millions):
TYCO INDUSTRIAL
Commercial paper
U.S....................................................... $ 4,559.4 $ 3,909.5
Non-U.S................................................... 39.3 80.7
Variable-rate senior notes.................................. 498.6 498.4
Fixed-rate senior notes..................................... 11,998.5 8,902.4
Zero coupon convertible senior debentures................... 5,783.4 5,771.8
Zero coupon convertible subordinated debentures............. 30.3 30.8
Other....................................................... 524.1 402.4
--------- ---------
23,433.6 19,596.0
TYCO CAPITAL(1)
Variable-rate senior notes.................................. 4,412.2 3,889.6
Fixed-rate senior notes..................................... 14,697.8 14,757.5
Notes payable to Tyco Industrial............................ 525.0 --
--------- ---------
19,635.0 18,647.1
Eliminations................................................ (525.0) --
--------- ---------
CONSOLIDATED LONG-TERM DEBT................................. $42,543.6 $38,243.1
========= =========
</Table>

- --------------------------

(1) Tyco Capital's senior notes and commercial paper have priority position
over its other debt obligations. Tyco Capital's debt is not an obligation
of Tyco Industrial, and Tyco International Ltd. has not guaranteed this
debt.

10
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

3. DEBT (CONTINUED)

TYCO INDUSTRIAL

In October 2001, Tyco International Group S.A. ("TIG"), a wholly-owned
subsidiary of Tyco, sold $1,500.0 million 6.375% notes due 2011 under its
$6.0 billion shelf registration statement in a public offering. The notes are
fully and unconditionally guaranteed by Tyco. The net proceeds of approximately
$1,487.8 million were used to repay borrowings under TIG's commercial paper
program.

In November 2001, TIG sold E500.0 million 4.375% notes due 2005,
E685.0 million 5.5% notes due 2009, L200.0 million 6.5% notes due 2012 and
L285.0 million 6.5% notes due 2032, utilizing capacity available under TIG's
European Medium Term Note Programme established in September 2001. The notes are
fully and unconditionally guaranteed by Tyco. The net proceeds of all four
tranches were the equivalent of $1,726.6 million and were used to repay
borrowings under TIG's commercial paper program.

In January 2002, TIG entered into a $1.5 billion bridge loan, which is
guaranteed by Tyco, with a variable LIBO-based rate, which is 2.64% as of
February 13, 2002. Pursuant to the agreement, TIG is obligated to repay
$645.0 million in April 2002, with the remaining balance due in June 2002.

In February 2002, TIG borrowed the available $2.0 billion of capacity under
its 5-year unsecured revolving credit facility, which had been maintained as
liquidity support for its commercial paper program. The facility, which is
guaranteed by Tyco, has a variable LIBO-based rate, which is 3.525% as of
February 13, 2002.

In addition, on February 4, 2002, TIG borrowed $3.855 billion under its
364-day unsecured revolving credit facility, with a maturity date of
February 6, 2002, which had been maintained as liquidity support for its
commercial paper program. On February 6, 2002, TIG exercised its option to
convert this facility into a term loan expiring on February 6, 2003. The loan,
which is guaranteed by Tyco, has a variable LIBO-based rate, which is 3.52% as
of February 13, 2002.

Proceeds from the bridge loan and credit facilities are being used to pay
off maturing commercial paper at the scheduled maturities and to provide
additional available capital for Tyco Industrial.

As interest rates have fallen, Tyco has repurchased some high interest rate
debt of acquired companies prior to their scheduled maturities. In the quarter
ended December 31, 2001, the Company recorded extraordinary items totaling
$2.8 million, net of tax, which represents the excess of payments made to
debtholders over the recorded book value of the debt repurchased.

TYCO CAPITAL

In February 2002, Tyco Capital drew down its $8.5 billion unsecured bank
credit facilities and is using the proceeds to satisfy its outstanding
commercial paper obligations at the scheduled maturities.

11
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

4. EARNINGS PER COMMON SHARE

The reconciliations of basic and diluted earnings per common share are as
follows (in millions, except per share data):

<Table>
<Caption>
FOR THE QUARTER ENDED FOR THE QUARTER ENDED
DECEMBER 31, 2001 DECEMBER 31, 2000
------------------------------- -------------------------------
PER SHARE PER SHARE
INCOME SHARES AMOUNT INCOME SHARES AMOUNT
-------- -------- --------- -------- -------- ---------
<S> <C> <C> <C> <C> <C> <C>
BASIC EARNINGS PER COMMON SHARE:
Income before extraordinary items and
cumulative effect of accounting
changes.................................. $1,453.8 1,974.6 $0.74 $1,000.8 1,735.2 $0.58
Stock options.............................. -- 22.0 -- 23.4
Exchange of convertible debt due 2010...... 0.3 3.1 0.1 3.6
-------- ------- -------- -------
DILUTED EARNINGS PER COMMON SHARE:
Income before extraordinary items and
cumulative effect of accounting changes,
giving effect to dilutive adjustments.... $1,454.1 1,999.7 $0.73 $1,000.9 1,762.2 $0.57
======== ======= ======== =======
</Table>

The computation of diluted earnings per common share in the quarters ended
December 31, 2001 and 2000 excludes the effect of the assumed exercise of
options to purchase approximately 21.0 million and 7.7 million common shares
that were outstanding as of December 31, 2001 and 2000, respectively, because
the effect would be anti-dilutive. Diluted earnings per common share also
excludes 48.0 million and 26.4 million shares related to the Company's zero
coupon convertible debentures due 2020 and 2021, respectively, because
conversion conditions have not been met.

5. SHAREHOLDERS' EQUITY

Tyco has authorized 2,500,000,000 common shares, par value of $.20 per
share, 1,992,286,670 and 1,935,464,840 of which were outstanding, net of
27,813,777 and 17,026,256 shares owned by subsidiaries, at December 31, 2001 and
September 30, 2001, respectively. Included within Tyco's outstanding common
shares at December 31, 2001 and September 31, 2001 are 3,826,825 and 4,243,108
common shares, respectively, representing the assumed exchange of 5,540,502 and
6,143,199 exchangeable shares (at 0.6907 of a Tyco common for each exchangeable
share) of CIT Exchangeco Inc., a wholly-owned subsidiary of Tyco Capital
Corporation. Tyco also has authorized 125,000,000 preference shares, par value
of $1 per share, at December 31, 2001 and September 30, 2001, of which one such
share has been issued and designated a special voting preference share. This
preference share provides a mechanism by which the outstanding exchangeable
shares exercise their voting, dividend and liquidation rights, which are
equivalent to those of Tyco common shareholders, except that each exchangeable
share is equivalent to 0.6907 of a Tyco common share.

Contributed surplus includes $136.6 million and $85.3 million in deferred
compensation at December 31, 2001 and September 30, 2001, respectively.

Tyco paid a quarterly cash dividend of $0.0125 per common share in the first
quarters of fiscal 2002 and fiscal 2001.

12
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

6. RESTRUCTURING AND OTHER NON-RECURRING CHARGES

The following table summarizes activity with respect to restructuring and
other non-recurring charges in the first quarter of fiscal 2002 ($ in millions):

<Table>
<Caption>
SEVERANCE FACILITIES OTHER
-------------------- --------------------- --------
NUMBER OF NUMBER OF
EMPLOYEES RESERVE FACILITIES RESERVE RESERVE TOTAL
--------- -------- ---------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C>
Balance at September 30, 2001................... 6,045 $143.8 161 $98.3 $98.1 $340.2
First quarter fiscal 2002 charges............... 416 17.2 3 1.3 7.2 25.7
First quarter fiscal 2002 utilization........... (2,685) (71.7) (42) (17.0) (10.2) (98.9)
------ ------ --- ----- ----- ------
Balance at December 31, 2001.................... 3,776 $ 89.3 122 $82.6 $95.1 $267.0
====== ====== === ===== ===== ======
</Table>

During the first quarter of fiscal 2002, Tyco recorded restructuring and
other non-recurring charges of $25.7 million, of which $5.8 million has been
included in cost of revenue, related primarily to severance associated with the
closure of administrative buildings and a sales office associated with
acquisitions within the Fire and Security Services segment that became redundant
due to acquisitions.

During the first quarter of fiscal 2001, Tyco recorded restructuring and
other non-recurring charges of $18.1 million primarily related to an
environmental remediation project and the closure of a manufacturing plant.

At December 31, 2001, there remained a total of $267.0 million in reserves
for restructuring and other non-recurring charges on the Consolidated Balance
Sheet, of which $238.4 million is included in accrued expenses and other current
liabilities and $28.6 million is included in other long-term liabilities. The
Company currently anticipates that the restructuring activities to which all of
the above charges relate will be substantially completed within fiscal 2002,
except for certain long-term contractual obligations.

7. WRITE-OFF OF PURCHASED IN-PROCESS RESEARCH AND DEVELOPMENT

In connection with Tyco's acquisition of Mallinckrodt Inc. during the
quarter ended December 31, 2000, the Company obtained an appraisal from an
independent appraiser of the fair value of Mallinckrodt's intangible assets.
This appraisal valued purchased in-process research and development ("IPR&D") of
various projects for the development of new products and technologies at
$184.3 million utilizing the discounted cash flow method. This amount was
written off during the quarter ended December 31, 2000 because the IPR&D was
considered not technologically feasible as of the acquisition date.

8. LONG-LIVED ASSETS

During the quarter ended December 31, 2000, the Healthcare and Specialty
Products segment recorded a charge of $7.4 million related primarily to the
impairment of property, plant and equipment associated with the closure of a
manufacturing plant.

Management periodically evaluates the net realizable value of long-lived
assets, including property, plant and equipment and capacity available for sale
on the TyCom Global Network, relying on a number of factors including operating
results, business plans, economic projections and anticipated future cash flows.

The fiberoptic capacity market has experienced sharply declining prices and
decreases in overall demand. The Company has assessed the carrying value of its
fiberoptic network using an analysis that employs significant estimates as to
current and future market pricing and demand and network

13
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

8. LONG-LIVED ASSETS (CONTINUED)
completion costs and is highly sensitive to changes in those estimates. Based
upon management's estimates as of December 31, 2001, the Company has concluded
that the value of its fiberoptic network, which is carried at cost, is not
impaired.

Management continues to monitor developments in the fiberoptic capacity
markets, hence it is possible that the assumptions underlying the impairment
analysis will change in such a manner that an impairment in value may occur in
the foreseeable future.

9. COMPREHENSIVE INCOME (LOSS)

Total comprehensive income (loss) and its components are as follows ($ in
millions):

<Table>
<Caption>
FOR THE QUARTERS
ENDED DECEMBER 31,
-----------------------
2001 2000
-------- --------
<S> <C> <C>
Net income.............................................. $1,451.0 $317.4
Unrealized gain (loss) on securities, net of tax...... 14.8 (471.0)(1)
Changes in fair values of derivatives qualifying as
cash flow hedges.................................... 11.5 0.4
Foreign currency translation adjustment............... (265.7) 56.9
-------- ------
Total comprehensive income (loss)....................... $1,211.6 $(96.3)
======== ======
</Table>

- ------------------------------

(1) Primarily related to Tyco's investment in 360networks Inc.

10. CONSOLIDATED SEGMENT DATA

During the first quarter of fiscal 2002, the Company changed its internal
reporting structure (due to the repurchase of the remaining shares of TyCom not
already owned by Tyco) such that the operations of the former Telecommunications
segment are now reported as part of the Electronics segment. The Company has
conformed its segment reporting accordingly and has reclassified comparative
prior period information to reflect this change. Selected information for the
Company's three industrial segments and the Tyco Capital segment is presented in
the following table. The segment profit measure for Tyco Industrial's businesses
is operating profit (earnings before interest, corporate expenses, goodwill
amortization and income taxes). The segment profit measure for Tyco Capital is
earnings before income taxes.

14
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

10. CONSOLIDATED SEGMENT DATA (CONTINUED)

<Table>
<Caption>
FOR THE QUARTERS
ENDED DECEMBER 31,
------------------------
($ IN MILLIONS) 2001 2000
- --------------- --------- --------
<S> <C> <C>
REVENUES:
Tyco Industrial
Electronics...................................... $ 3,131.6 $3,865.9
Healthcare and Specialty Products................ 2,209.4 1,995.7
Fire and Security Services....................... 3,288.6 2,167.4
Tyco Capital segment............................... 1,443.1 --
Corporate items.................................... -- 410.4(1)
Eliminations....................................... (4.6) --
--------- --------
CONSOLIDATED REVENUES................................ $10,068.1 $8,439.4
========= ========
SEGMENT PROFIT:
Tyco Industrial segments
Electronics...................................... $ 621.3 $ 941.8
Healthcare and Specialty Products................ 557.5 201.2(3)
Fire and Security Services....................... 540.4(2) 343.7(4)
--------- --------
Total Tyco Industrial operating profit......... 1,719.2 1,486.7
Tyco Capital segment earnings before income
taxes............................................ 380.1 --
--------- --------
Total segment profits.......................... 2,099.3 1,486.7
Corporate items.................................... (66.1) 339.8(5)
Goodwill amortization.............................. -- (120.1)
Tyco Industrial interest expense, net.............. (188.1) (168.1)
Consolidated provision for income taxes............ (390.5) (525.0)
Consolidated minority interest..................... (0.8) (12.5)
--------- --------
CONSOLIDATED INCOME BEFORE EXTRAORDINARY ITEMS AND
CUMULATIVE EFFECT OF ACCOUNTING CHANGES............ $ 1,453.8 $1,000.8
========= ========
</Table>

- ------------------------------

(1) Includes a net gain on the sale of businesses of $410.4 million.

(2) Includes restructuring and other non-recurring charges of $25.7 million
primarily related to severance associated with the closure of existing
facilities that had become redundant due to acquisitions.

(3) Includes the write-off of purchased in-process research and development of
$184.3 million, a non-recurring charge of $25.0 million related to the
write-up of inventory under purchase accounting, and restructuring and other
non-recurring charges of $2.8 million related to the closure of a
manufacturing plant. Also includes a charge of $7.4 million primarily
related to the impairment of property, plant and equipment associated with
the closure of this same manufacturing plant.

(4) Includes a non-recurring charge of $11.9 million related to an
environmental remediation project.

(5) Includes a net gain on the sale of businesses of $410.4 million and a
non-recurring charge of $3.4 million related to severance.

15
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

11. SUPPLEMENTARY BALANCE SHEET INFORMATION

Tyco Industrial's inventories, other assets, deferred income tax asset,
accrued expenses and other current liabilities, and deferred income tax
liability are as follows ($ in millions):

<Table>
<Caption>
DECEMBER 31, SEPTEMBER 30,
2001 2001
------------ -------------
<S> <C> <C>
Purchased materials and manufactured parts.......... $1,625.5 $1,552.0
Work in process..................................... 1,112.1 1,110.2
Finished goods...................................... 2,793.2 2,439.1
-------- --------
Inventories................................... $5,530.8 $5,101.3
======== ========

Contracts in process................................ 436.7 580.1
Prepaid expenses and other current assets........... 1,122.4 952.2
Long-term investments............................... 645.7 597.9
Other non-current assets............................ 1,857.6 1,486.5
Notes receivable from Tyco Capital.................. 525.0 --
-------- --------
Other assets.................................. $4,587.4 $3,616.7
======== ========

Current portion of deferred income taxes............ 862.5 980.2
Non-current portion of deferred income taxes........ 1,709.9 1,440.4
-------- --------
Deferred income tax asset..................... $2,572.4 $2,420.6
======== ========

Contracts in process--billings in excess of costs... 653.6 935.0
Accrued expenses.................................... 4,988.4 5,110.5
Deferred revenue--current portion................... 727.0 973.5
-------- --------
Accrued expenses and other current
liabilities................................. $6,369.0 $7,019.0
======== ========

Current portion of deferred income taxes............ 84.1 71.3
Non-current portion of deferred income taxes........ 1,480.1 1,655.0
-------- --------
Deferred income tax liability................. $1,564.2 $1,726.3
======== ========
</Table>

16
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

11. SUPPLEMENTARY BALANCE SHEET INFORMATION (CONTINUED)
Net property, plant and equipment (including equipment leased to others) is
as follows ($ in millions):

<Table>
<S> <C> <C>
TYCO INDUSTRIAL
Land................................................ $ 527.2 $ 534.1
Buildings........................................... 2,595.1 2,557.7
Subscriber systems.................................. 4,156.4 3,998.5
Machinery and equipment............................. 8,376.2 8,226.6
Leasehold improvements.............................. 344.9 325.0
Construction in progress............................ 1,006.8 920.4
Accumulated depreciation............................ (6,699.1) (6,592.0)
--------- ---------
10,307.5 9,970.3
--------- ---------
TYCO CAPITAL
Buildings and equipment, net........................ 96.7 100.8
Equipment leased to others, net
Commercial aircraft............................... 2,288.0 2,017.2
Railcars and locomotives.......................... 1,287.1 1,242.5
Communications.................................... 744.2 799.5
Information technology............................ 528.5 702.1
Business aircraft................................. 361.0 359.6
Manufacturing..................................... 310.0 315.7
Other............................................. 946.8 966.2
--------- ---------
6,562.3 6,503.6
--------- ---------
CONSOLIDATED........................................ $16,869.8 $16,473.9
========= =========
</Table>

12. SUPPLEMENTARY CASH FLOW INFORMATION

Tyco Capital's net decrease in financing and leasing assets consists of the
following for the quarter ended December 31, 2001 ($ in millions):

<Table>
<S> <C>
Loans extended.............................................. $(12,883.9)
Collections on loans........................................ 11,694.3
Proceeds from asset and receivable sales.................... 3,030.5
Purchases of assets to be leased............................ (548.1)
Net increase in short-term factoring receivables............ 568.0
Purchase of finance receivable portfolios................... (346.7)
Net repayment of non-recourse leveraged lease debt.......... (47.6)
----------
$ 1,466.5
==========
</Table>

13. CUMULATIVE EFFECT OF ACCOUNTING CHANGES

In December 1999, the Securities and Exchange Commission ("SEC") issued
Staff Accounting Bulletin No. 101 ("SAB 101"), in which the SEC Staff expressed
its views regarding the appropriate recognition of revenue with respect to a
variety of circumstances, some of which are relevant to the Company. As required
under SAB 101, the Company modified its revenue recognition policies with
respect to the installation of electronic security systems. In addition, in
response to SAB 101, the Company undertook a review of its revenue recognition
practices and identified certain provisions

17
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

13. CUMULATIVE EFFECT OF ACCOUNTING CHANGES (CONTINUED)
included in a limited number of sales arrangements that delayed the recognition
of revenue under SAB 101. During the fourth quarter of fiscal 2001, the Company
changed its method of accounting for these items retroactive to the beginning of
the fiscal year to conform to the requirements of SAB 101. This was reported as
a $653.7 million after-tax ($1,005.6 million pre-tax) charge for the cumulative
effect of change in accounting principle in the Consolidated Statement of
Operations for the first quarter of fiscal 2001.

In addition, during the first quarter of fiscal 2001, the Company recorded a
cumulative effect adjustment, a $29.7 million loss, net of tax, in accordance
with the transition provisions of Statement of Financial Accounting Standards
No. 133, "Accounting for Derivative Instruments and Hedging Activities."

14. GOODWILL AND OTHER INTANGIBLE ASSETS

The Company periodically reviews and evaluates its goodwill and other
intangible assets for potential impairment. Effective October 1, 2001, the
beginning of Tyco's fiscal year 2002, the Company adopted SFAS No. 142,
"Goodwill and Other Intangible Assets," under which goodwill is no longer
amortized but instead will be assessed for impairment at least annually. The
Company is in the process of determining the estimated fair value of each
reporting unit with a view to determining whether the goodwill value has been
impaired under these new rules. In accordance with the transition provisions of
SFAS No. 142, this evaluation will be completed by March 31, 2002.

Following is a reconciliation of previously reported financial information
to pro forma amounts excluding goodwill amortization for the quarter ended
December 31, 2000 ($ in millions, except per share data):

<Table>
<Caption>
EARNINGS PER SHARE
-------------------
EARNINGS BASIC DILUTED
-------- -------- --------
<S> <C> <C> <C>
Income before extraordinary items and cumulative
effect of accounting changes.................. $1,000.8 $0.58 $0.57
Goodwill amortization expense, net of tax....... 114.9 0.07 0.06
--------
PRO FORMA INCOME BEFORE EXTRAORDINARY ITEMS AND
CUMULATIVE EFFECT OF ACCOUNTING CHANGES....... $1,115.7 0.64 0.63
========
Net income...................................... $ 317.4 $0.18 $0.18
Goodwill amortization expense, net of tax....... 114.9 0.07 0.06
--------
PRO FORMA NET INCOME............................ $ 432.3 0.25 0.25
========
</Table>

18
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

14. GOODWILL AND OTHER INTANGIBLE ASSETS (CONTINUED)
The changes in the carrying amount of goodwill for the quarter ended
December 31, 2001 are as follows ($ in millions):

<Table>
<Caption>
HEALTHCARE
AND FIRE AND
SPECIALTY SECURITY TYCO
ELECTRONICS PRODUCTS SERVICES CAPITAL TOTAL
----------- ---------- --------- -------- ---------
<S> <C> <C> <C> <C> <C>
Balance as of September 30, 2001 as
previously reported..................... $8,635.9 $6,414.2 $ 8,171.2 $6,569.5 $29,790.8
Reclassification from intangible assets
to goodwill............................. -- 42.7 -- (22.0) 20.7
-------- -------- --------- -------- ---------
Balance as of September 30, 2001 after
reclassification........................ 8,635.9 6,456.9 8,171.2 6,547.5 29,811.5
Goodwill related to acquisitions, net.... 939.4 113.8 2,179.8 287.6 3,520.6

Currency translation adjustments and
other................................... (24.3) (8.1) (91.5) 1.1 (122.8)
-------- -------- --------- -------- ---------
Balance as of December 31, 2001.......... $9,551.0 $6,562.6 $10,259.5 $6,836.2 $33,209.3
======== ======== ========= ======== =========
</Table>

All of the Company's intangible assets (other than goodwill) are subject to
amortization. The following table sets forth the gross carrying amount and
accumulated amortization of the Company's intangible assets ($ in millions):

<Table>
<Caption>
AT DECEMBER 31, 2001 AT SEPTEMBER 30, 2001
----------------------- -----------------------
GROSS GROSS
CARRYING ACCUMULATED CARRYING ACCUMULATED
AMOUNT AMORTIZATION AMOUNT AMORTIZATION
-------- ------------ -------- ------------
<S> <C> <C> <C> <C>
Contracts and related customer
relationships................... $3,382.8 $590.8 $2,978.8 $514.6
Intellectual property............. 3,057.0 333.1 2,991.6 297.9
Other............................. 403.0 60.1 393.1 52.1
-------- ------ -------- ------
Total......................... $6,842.8 $984.0 $6,363.5 $864.6
======== ====== ======== ======
</Table>

The contracts and related customer relationships are being amortized on a
straight-line basis over 5 to 40 years years. Intellectual property consists
primarily of patents and unpatented technology, which are being amortized on a
straight-line basis over a range of less than one year to 40 years.

Intangible assets amortization expense is expected to be approximately
$500 million for each of the next five fiscal years.

19
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

15. TYCO INTERNATIONAL GROUP S.A.

TIG has issued public and private debt securities, which are fully and
unconditionally guaranteed by Tyco. In accordance with Securities and Exchange
Commission rules, the following presents condensed consolidating financial
information for TIG and its subsidiaries. Condensed financial information for
Tyco and TIG on a stand-alone basis are presented using the equity method of
accounting for subsidiaries in which they own or control twenty percent or more
of the voting shares. See Note 3 for a discussion of debt activity subsequent to
December 31, 2001.

CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2001

<Table>
<Caption>
TYCO TYCO
INTERNATIONAL INTERNATIONAL OTHER CONSOLIDATING
LTD. GROUP S.A. SUBSIDIARIES ADJUSTMENTS TOTAL
($ IN MILLIONS) ------------- ------------- ------------ ------------- ----------
<S> <C> <C> <C> <C> <C>
ASSETS
Cash and cash equivalents........................... $ 39.2 $ 1.9 $ 3,126.1 $ -- $ 3,167.2
Receivables, net.................................... 2.8 -- 6,875.7 -- 6,878.5
Inventories......................................... -- -- 5,530.8 -- 5,530.8
Finance receivables, net............................ -- -- 29,771.3 -- 29,771.3
Intercompany receivables............................ 337.9 22.7 4,494.5 (4,855.1) --
Construction in progress--TyCom Global Network...... -- -- 2,027.2 -- 2,027.2
TyCom Global Network placed in service, net......... -- -- 666.4 -- 666.4
Property, plant and equipment (including equipment
leased to others), net............................ 6.3 0.7 16,862.8 -- 16,869.8
Goodwill and other intangible assets, net........... -- 0.7 39,067.4 -- 39,068.1
Investment in subsidiaries.......................... 57,865.2 19,688.5 -- (77,553.7) --
Intercompany loans receivable....................... 218.3 20,330.3 9,315.0 (29,863.6) --
Other assets........................................ 90.0 94.7 12,501.2 (1,344.5) 11,341.4
--------- --------- ---------- ----------- ----------
TOTAL ASSETS.................................... $58,559.7 $40,139.5 $130,238.4 $(113,616.9) $115,320.7
========= ========= ========== =========== ==========
LIABILITIES AND SHAREHOLDERS' EQUITY:
Loans payable and current maturities of long-term
debt.............................................. $ -- $ 1,051.0 $ 15,167.5 $ -- $ 16,218.5
Accounts payable.................................... -- 0.7 4,106.7 -- 4,107.4
Accrued expenses and other current liabilities...... 32.1 141.7 9,582.7 -- 9,756.5
Intercompany payables............................... 4,022.1 472.4 360.6 (4,855.1) --
Long-term debt...................................... 3,502.5 18,738.4 20,302.7 -- 42,543.6
Intercompany loans payable.......................... 9,315.0 -- 20,548.6 (29,863.6) --
Other liabilities................................... -- 18.5 6,508.8 695.5 7,222.8
--------- --------- ---------- ----------- ----------
TOTAL LIABILITIES............................... 16,871.7 20,422.7 76,577.6 (34,023.2) 79,848.8
--------- --------- ---------- ----------- ----------
Mandatorily redeemable preferred securities......... -- -- 259.0 -- 259.0
Minority interest................................... -- -- 57.3 -- 57.3
Shareholders' Equity:
Subsidiary preference shares...................... -- -- 4,680.0 (4,680.0) --
Common shares..................................... 403.8 -- 27.8 (33.1) 398.5
Capital in excess:
Share premium................................... 16,239.0 -- -- (8,142.5) 8,096.5
Contributed surplus............................. 21,596.6 12,665.0 30,272.2 (49,886.1) 14,647.7
Accumulated earnings.............................. 3,448.6 7,051.8 20,083.4 (16,852.0) 13,731.8
Accumulated other comprehensive loss.............. -- -- (1,718.9) -- (1,718.9)
--------- --------- ---------- ----------- ----------
TOTAL SHAREHOLDERS' EQUITY...................... 41,688.0 19,716.8 53,344.5 (79,593.7) 35,155.6
--------- --------- ---------- ----------- ----------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY...... $58,559.7 $40,139.5 $130,238.4 $(113,616.9) $115,320.7
========= ========= ========== =========== ==========
</Table>

20
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

15. TYCO INTERNATIONAL GROUP S.A. (CONTINUED)
CONSOLIDATING BALANCE SHEET
SEPTEMBER 30, 2001

<Table>
<Caption>
TYCO TYCO
INTERNATIONAL INTERNATIONAL OTHER CONSOLIDATING
LTD. GROUP S.A. SUBSIDIARIES ADJUSTMENTS TOTAL
($ IN MILLIONS) ------------- ------------- ------------ ------------- ----------
<S> <C> <C> <C> <C> <C>
ASSETS
Cash and cash equivalents........................... $ 1.4 $ 37.0 $ 2,548.8 $ -- $ 2,587.2
Receivables, net.................................... 4.2 -- 7,368.3 -- 7,372.5
Inventories......................................... -- -- 5,101.3 -- 5,101.3
Finance receivables, net............................ -- -- 31,386.5 -- 31,386.5
Intercompany receivables............................ 520.5 8.3 5,035.3 (5,564.1) --
Construction in progress--TyCom Global Network...... -- -- 1,643.8 -- 1,643.8
TyCom Global Network placed in service, net......... -- -- 698.6 -- 698.6
Property, plant and equipment (including equipment
leased to others), net............................ 6.4 0.7 16,466.8 -- 16,473.9
Goodwill and other intangible assets, net........... -- 0.7 35,309.7 -- 35,310.4
Investment in subsidiaries.......................... 55,841.9 18,792.4 -- (74,634.3) --
Intercompany loans receivable....................... 218.3 16,672.3 9,610.1 (26,500.7) --
Other assets........................................ 97.6 80.8 11,300.5 (765.8) 10,713.1
--------- --------- ---------- ----------- ----------
TOTAL ASSETS.................................... $56,690.3 $35,592.2 $126,469.7 $(107,464.9) $111,287.3
========= ========= ========== =========== ==========
LIABILITIES AND SHAREHOLDERS' EQUITY:
Loans payable and current maturities of long-term
debt.............................................. $ -- $ 1,106.5 $ 17,767.1 $ -- $ 18,873.6
Accounts payable.................................... -- 0.2 4,145.7 -- 4,145.9
Accrued expenses and other current liabilities...... 30.1 127.3 10,442.1 -- 10,599.5
Intercompany payables............................... 4,296.2 739.1 528.8 (5,564.1) --
Long-term debt...................................... 3,499.4 14,843.3 19,900.4 -- 38,243.1
Intercompany loans payable.......................... 9,610.1 -- 16,890.6 (26,500.7) --
Other liabilities................................... -- 5.4 6,461.2 659.8 7,126.4
--------- --------- ---------- ----------- ----------
TOTAL LIABILITIES............................... 17,435.8 16,821.8 76,135.9 (31,405.0) 78,988.5
--------- --------- ---------- ----------- ----------
Mandatorily redeemable preferred securities......... -- -- 260.0 -- 260.0
Minority interest................................... -- -- 301.4 -- 301.4
Shareholders' Equity:
Subsidiary preference shares...................... -- -- 1,710.0 (1,710.0) --
Common shares..................................... 390.3 -- 27.2 (30.4) 387.1
Capital in excess:
Share premium................................... 15,691.4 -- -- (7,728.6) 7,962.8
Contributed surplus............................. 18,779.0 12,665.0 30,015.3 (48,898.0) 12,561.3
Accumulated earnings.............................. 4,393.8 6,105.4 19,499.4 (17,692.9) 12,305.7
Accumulated other comprehensive loss.............. -- -- (1,479.5) -- (1,479.5)
--------- --------- ---------- ----------- ----------
TOTAL SHAREHOLDERS' EQUITY...................... 39,254.5 18,770.4 49,772.4 (76,059.9) 31,737.4
--------- --------- ---------- ----------- ----------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY...... $56,690.3 $35,592.2 $126,469.7 $(107,464.9) $111,287.3
========= ========= ========== =========== ==========
</Table>

21
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

15. TYCO INTERNATIONAL GROUP S.A. (CONTINUED)
CONSOLIDATING STATEMENTS OF OPERATIONS
QUARTER ENDED DECEMBER 31, 2001

<Table>
<Caption>
TYCO TYCO
INTERNATIONAL INTERNATIONAL OTHER CONSOLIDATING
LTD. GROUP S.A. SUBSIDIARIES ADJUSTMENTS TOTAL
($ IN MILLIONS) ------------- ------------- ------------ ------------- ---------
<S> <C> <C> <C> <C> <C>
REVENUES:
Net revenue............................................ $ -- $ -- $ 8,629.6 $ -- $ 8,629.6
Equity in net income of unconsolidated subsidiaries.... 1,656.6 946.5 -- (2,603.1) --
Finance income......................................... -- -- 1,198.0 -- 1,198.0
Other income........................................... -- -- 245.1 (4.6) 240.5
-------- ------- --------- --------- ---------
Total revenues....................................... 1,656.6 946.5 10,072.7 (2,607.7) 10,068.1
COSTS AND EXPENSES:
Cost of revenue........................................ -- -- 5,245.6 -- 5,245.6
Selling, general, administrative and other costs and
expenses............................................. 6.0 0.2 2,281.9 (4.6) 2,283.5
Interest and other financial charges, net.............. 19.6 186.5 355.0 -- 561.1
Provision for credit losses............................ -- -- 112.9 -- 112.9
Restructuring and other non-recurring charges.......... -- -- 19.9 -- 19.9
Decrease in intercompany investment.................... 2,406.6 -- -- (2,406.6) --
Intercompany interest and fees......................... 144.3 (186.8) 42.5 -- --
-------- ------- --------- --------- ---------
Total costs and expenses............................. 2,576.5 (0.1) 8,057.8 (2,411.2) 8,223.0
(LOSS) INCOME BEFORE INCOME TAXES, MINORITY INTEREST
AND EXTRAORDINARY ITEMS.............................. (919.9) 946.6 2,014.9 (196.5) 1,845.1
Income taxes........................................... -- (0.2) (354.6) (35.7) (390.5)
Minority interest...................................... -- -- (0.8) -- (0.8)
-------- ------- --------- --------- ---------
(Loss) income before extraordinary items............... (919.9) 946.4 1,659.5 (232.2) 1,453.8
Extraordinary items, net of tax........................ -- -- (2.8) -- (2.8)
-------- ------- --------- --------- ---------
NET (LOSS) INCOME...................................... $ (919.9) $ 946.4 $ 1,656.7 $ (232.2) $ 1,451.0
======== ======= ========= ========= =========
</Table>

QUARTER ENDED DECEMBER 31, 2000

<Table>
<Caption>
TYCO TYCO
INTERNATIONAL INTERNATIONAL OTHER CONSOLIDATING
LTD. GROUP S.A. SUBSIDIARIES ADJUSTMENTS TOTAL
($ IN MILLIONS) ------------- ------------- ------------ ------------- ---------
<S> <C> <C> <C> <C> <C>
REVENUES:
Net revenue............................................ $ -- $ -- $ 8,029.0 $ -- $ 8,029.0
Equity in net income of unconsolidated subsidiaries.... 342.8 255.5 -- (598.3) --
Net gain on sale of businesses......................... -- -- 410.4 -- 410.4
--------- --------- --------- --------- ---------
Total revenues....................................... 342.8 255.5 8,439.4 (598.3) 8,439.4
COSTS AND EXPENSES:
Cost of revenue........................................ -- -- 4,974.4 -- 4,974.4
Selling, general, administrative and other costs and
expenses............................................. 1.9 3.1 1,543.8 -- 1,548.8
Interest and other financial charges, net.............. 1.2 169.4 (2.5) -- 168.1
Restructuring and other non-recurring charges.......... -- -- 18.1 -- 18.1
Write-off of purchased in-process research and
development.......................................... -- -- 184.3 -- 184.3
Charge for the impairment of long-lived assets......... -- -- 7.4 -- 7.4
Intercompany dividends, interest and fees.............. (15.5) (196.3) 211.8 -- --
--------- --------- --------- --------- ---------
Total costs and expenses............................. (12.4) (23.8) 6,937.3 -- 6,901.1
INCOME BEFORE INCOME TAXES, MINORITY INTEREST AND
CUMULATIVE EFFECT OF ACCOUNTING CHANGES.............. 355.2 279.3 1,502.1 (598.3) 1,538.3
Income taxes........................................... -- (0.2) (487.0) (37.8) (525.0)
Minority interest...................................... -- -- (12.5) -- (12.5)
--------- --------- --------- --------- ---------
Income before cumulative effect of accounting
changes.............................................. 355.2 279.1 1,002.6 (636.1) 1,000.8
Cumulative effect of accounting changes, net of tax.... -- (29.7) (653.7) -- (683.4)
--------- --------- --------- --------- ---------
NET INCOME............................................. $ 355.2 $ 249.4 $ 348.9 $ (636.1) $ 317.4
========= ========= ========= ========= =========
</Table>

22
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

15. TYCO INTERNATIONAL GROUP S.A. (CONTINUED)

CONSOLIDATING STATEMENT OF CASH FLOWS
QUARTER ENDED DECEMBER 31, 2001

<Table>
<Caption>
TYCO TYCO
INTERNATIONAL INTERNATIONAL OTHER CONSOLIDATING
LTD. GROUP S.A. SUBSIDIARIES ADJUSTMENTS TOTAL
($ IN MILLIONS) ------------- ------------- ------------ ------------- ---------
<S> <C> <C> <C> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash (used in) provided by operating
activities.............................. $(173.3) $ (251.5) $ 1,628.3 $ -- $ 1,203.5
------- --------- --------- --------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Net decrease in Tyco Capital financing and
leasing assets............................ -- -- 1,528.7 -- 1,528.7
Purchase of property, plant and equipment,
net....................................... -- -- (574.0) -- (574.0)
Construction in progress--TyCom Global
Network................................... -- -- (590.7) -- (590.7)
Acquisition of businesses, net of cash
acquired.................................. -- -- (1,271.0) -- (1,271.0)
Net decrease (increase) in investments...... 0.9 -- (30.0) -- (29.1)
Decrease (increase) in intercompany loans... -- (3,607.6) -- 3,607.6 --
Net increase in investment in
subsidiaries.............................. (10.0) -- -- 10.0 --
Other....................................... -- -- (230.2) -- (230.2)
------- --------- --------- --------- ---------
Net cash used in investing activities..... (9.1) (3,607.6) (1,167.2) 3,617.6 (1,166.3)
------- --------- --------- --------- ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net (repayments of) proceeds from debt...... (10.1) 3,824.0 (2,781.2) -- 1,032.7
Proceeds from sale of common shares for
acquisitions.............................. 501.6 -- (501.6) -- --
Proceeds from exercise of options........... 48.2 -- 86.5 -- 134.7
Dividends paid.............................. (24.4) -- -- -- (24.4)
Repurchase of common shares by subsidiary... -- -- (599.0) -- (599.0)
Financing from parent....................... -- -- 3,607.6 (3,607.6) --
Repayment of intercompany note payable...... (295.1) -- 295.1 -- --
Capital contributions....................... -- -- 10.0 (10.0) --
Other....................................... -- -- (1.2) -- (1.2)
------- --------- --------- --------- ---------
Net cash provided by financing
activities.............................. 220.2 3,824.0 116.2 (3,617.6) 542.8
------- --------- --------- --------- ---------
NET INCREASE (DECREASE) IN CASH AND CASH
EQUIVALENTS............................... 37.8 (35.1) 577.3 -- 580.0
CASH AND CASH EQUIVALENTS AT BEGINNING OF
PERIOD.................................... 1.4 37.0 2,548.8 -- 2,587.2
------- --------- --------- --------- ---------
CASH AND CASH EQUIVALENTS AT END OF
PERIOD.................................... $ 39.2 $ 1.9 $ 3,126.1 $ -- $ 3,167.2
======= ========= ========= ========= =========
</Table>

23
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

15. TYCO INTERNATIONAL GROUP S.A. (CONTINUED)
CONSOLIDATING STATEMENT OF CASH FLOWS
QUARTER ENDED DECEMBER 31, 2000

<Table>
<Caption>
TYCO TYCO
INTERNATIONAL INTERNATIONAL OTHER CONSOLIDATING
LTD. GROUP S.A. SUBSIDIARIES ADJUSTMENTS TOTAL
($ IN MILLIONS) ------------- ------------- ------------ ------------- ---------
<S> <C> <C> <C> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash provided by (used in) operating
activities.............................. $1,797.0 $77.1 $ (959.8) $ -- $ 914.3
-------- ----- -------- ------ ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property, plant and equipment,
net....................................... (0.1) -- (397.2) -- (397.3)
Construction in progress--TyCom Global
Network................................... -- -- (268.7) -- (268.7)
Acquisition of businesses, net of cash
acquired.................................. -- -- (3,225.9) -- (3,225.9)
Disposal of businesses, net of cash sold.... -- -- 872.3 -- 872.3
Net decrease (increase) in investments...... 1.5 -- (120.7) -- (119.2)
Increase in intercompany loans.............. -- (50.0) -- 50.0 --
(Increase) decrease in investment in
subsidiaries.............................. (5,260.3) -- 4,785.0 475.3 --
Other....................................... -- -- (74.9) -- (74.9)
-------- ----- -------- ------ ---------
Net cash (used in) provided by investing
activities.............................. (5,258.9) (50.0) 1,569.9 525.3 (3,213.7)
-------- ----- -------- ------ ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from (repayments of) debt...... 3,375.8 (27.5) (364.2) -- 2,984.1
Proceeds from sale of common shares for
acquisitions.............................. 55.0 -- (55.0) -- --
Proceeds from exercise of options........... 26.1 -- 78.4 -- 104.5
Dividends paid.............................. (21.5) -- -- -- (21.5)
Repurchase of common shares by subsidiary... -- -- (546.6) -- (546.6)
Financing from parent....................... -- -- 50.0 (50.0) --
Capital contributions....................... -- -- 475.3 (475.3) --
Other....................................... -- -- (5.2) -- (5.2)
-------- ----- -------- ------ ---------
Net cash provided by (used in) financing
activities.............................. 3,435.4 (27.5) (367.3) (525.3) 2,515.3
-------- ----- -------- ------ ---------
NET (DECREASE) INCREASE IN CASH AND CASH
EQUIVALENTS............................... (26.5) (0.4) 242.8 -- 215.9
CASH AND CASH EQUIVALENTS AT BEGINNING OF
PERIOD.................................... 34.2 3.6 1,227.0 -- 1,264.8
-------- ----- -------- ------ ---------
CASH AND CASH EQUIVALENTS AT END OF
PERIOD.................................... $ 7.7 $ 3.2 $1,469.8 $ -- $ 1,480.7
======== ===== ======== ====== =========
</Table>

24
<Page>
TYCO INTERNATIONAL LTD.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

16. SUBSEQUENT EVENTS

In January 2002, the Company announced its plan to separate into four
independent, publicly traded companies: Security and Electronics; Healthcare;
Fire Protection and Flow Control; and Financial Services. Under the plan, common
shares of Tyco Capital are expected to be distributed to Tyco shareholders in
the third quarter of fiscal 2002. However, Tyco will consider other options,
including selling Tyco Capital. In addition, the Company plans to sell its Tyco
Plastics and Adhesives business.

See Note 3 for a discussion of debt activity subsequent to December 31,
2001.

On January 17, 2002, a subsidiary of Tyco acquired for cash Paragon Trade
Brands, Inc. ("Paragon"), a global supplier of infant disposable diapers and
other absorbent personal care products. The transaction is valued at
approximately $650 million including the purchase of shares, options and
warrants, and the assumption of net debt. Paragon will be integrated within
Tyco's Healthcare group.

On January 24, 2002, a subsidiary of Tyco acquired for cash CII
Technologies, Inc. ("CII"), a provider of advanced control electronic solutions
in high performance relays, contractors, general purpose relays, transformers,
and EMI/RFI filters to a diversified market place that includes aerospace,
defense, communications, HVAC, and commercial/industrial equipment. The
transaction is valued at approximately $310 million. CII will be integrated
within Tyco's Electronics business.

During fiscal 2001, Tyco entered into an agreement to acquire C.R. Bard,
Inc., a healthcare products manufacturer. On February 6, 2002, Tyco and C.R.
Bard, Inc. mutually terminated their merger agreement. Each party will bear its
own costs, and no break up fee will be paid.

25
<Page>
ITEM 2--MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

The discussion and financial data presented herein are furnished separately
for each of the following:

- Tyco Industrial--This represents Tyco and all its subsidiaries other than
Tyco Capital, and includes the results of operations of Tyco Capital from
June 2, 2001 on the equity method of accounting.

- Tyco Capital--This represents CIT Group Inc. (formerly Tyco Capital
Corporation) and all its subsidiaries and reflects their results of
operations from June 2, 2001. In addition, Tyco Capital includes certain
international subsidiaries that were sold by Tyco Capital Corporation to a
non-U.S. subsidiary of Tyco on September 30, 2001 and certain holding
companies.

- Consolidated--This represents Tyco Industrial and Tyco Capital on a
consolidated basis.

RESULTS OF OPERATIONS

TYCO INDUSTRIAL

OVERVIEW

Information for all periods presented below reflects the grouping of Tyco
Industrial's businesses into three segments, consisting of Electronics, Fire and
Security Services, and Healthcare and Specialty Products.

During the first quarter of fiscal 2002, the Company changed its internal
reporting structure (due to the repurchase of the remaining shares of TyCom not
already owned by Tyco) such that the operations of the former Telecommunications
segment are now reported as part of the Electronics segment. The Company has
conformed its segment reporting accordingly and has reclassified comparative
prior period information to reflect this change.

Tyco Industrial segment revenues increased 7.5% during the quarter ended
December 31, 2001 to $8,629.6 million from $8,029.0 million in the quarter ended
December 31, 2000. Income before extraordinary items and cumulative effect of
accounting changes was $1,453.8 million in the quarter ended December 31, 2001,
as compared to $1,000.8 million in the quarter ended December 31, 2000. Income
before extraordinary items for the quarter ended December 31, 2001 included
restructuring and other non-recurring charges of $25.7 million ($17.7 million
after-tax charges), related primarily to severance associated with the closure
of existing facilities within the Fire and Security Services segment which
became redundant when the operations of certain purchased businesses were
integrated within this segment. Income before cumulative effect of accounting
changes for the quarter ended December 31, 2000 included a net credit of
$175.6 million ($3.9 million after-tax credit) consisting of the following:
(i) a $184.3 million write-off of purchased in-process research and development
related to the acquisition of Mallinckrodt Inc. ("Mallinckrodt");
(ii) restructuring and other non-recurring charges of $43.1 million related
primarily to the write-up of inventory under purchase accounting and to an
environmental remediation project; (iii) an impairment charge of $7.4 million
related to the closure of a manufacturing plant and (iv) a net gain on sale of
businesses of $410.4 million, principally related to the sale of ADT Automotive.
Results before non-recurring items are commonly used as a basis for measuring
operating performance, but they should not be considered an alternative to
operating income determined in accordance with generally accepted accounting
principles.

26
<Page>
The following table details Tyco Industrial's net revenue and earnings for
the quarters ended December 31, 2001 and 2000 ($ in millions):

<Table>
<Caption>
FOR THE QUARTERS
ENDED DECEMBER 31,
-------------------
2001 2000
-------- --------
(UNAUDITED)
<S> <C> <C>
TOTAL TYCO INDUSTRIAL SEGMENT REVENUES...................... $8,629.6 $8,029.0
======== ========
Tyco Industrial operating income before certain
charges(1)................................................ $1,678.8 $1,650.9
Restructuring and other non-recurring charges............... (25.7) (43.1)
Write-off of purchased in-process research and
development............................................... -- (184.3)
Charge for the impairment of long-lived assets.............. -- (7.4)
-------- --------
Tyco Industrial operating income after certain charges...... 1,653.1 1,416.1
Amortization of goodwill.................................... -- (120.1)
-------- --------
Total Tyco Industrial operating income...................... 1,653.1 1,296.0
Net gain on sale of businesses.............................. -- 410.4
Tyco Capital net earnings................................... 255.4 --
Interest and other financial charges, net................... (188.1) (168.1)
-------- --------
Income before income taxes, minority interest, extraordinary
items and cumulative effect of accounting changes......... 1,720.4 1,538.3
Income taxes................................................ (268.1) (525.0)
Minority interest........................................... 1.5 (12.5)
-------- --------
INCOME BEFORE EXTRAORDINARY ITEMS AND CUMULATIVE EFFECT OF
ACCOUNTING CHANGES........................................ 1,453.8 1,000.8
Extraordinary items, net of tax............................. (2.8) --
Cumulative effect of accounting changes, net of tax......... -- (683.4)
-------- --------
TYCO INDUSTRIAL NET INCOME.................................. $1,451.0 $ 317.4
======== ========
</Table>

- ------------------------------

(1) This amount is the sum of the operating profit of Tyco Industrial's three
business segments as set forth in the segment discussion below, less
certain corporate expenses in the amount of $66.1 million and $67.2 million
for the quarters ended December 31, 2001 and 2000, respectively, and is
before restructuring and other non-recurring charges, the write-off of
purchased in-process research and development, charge for the impairment of
long-lived assets and goodwill amortization. Restructuring and other
non-recurring charges in the amount of $5.8 million and $25.0 million
related to inventory have been deducted as part of cost of revenue in the
Consolidated Statements of Operations for the quarters ended December 31,
2001 and 2000, respectively; they have not, however, been deducted as part
of cost of revenue for the purpose of calculating operating income before
certain charges in this table. These charges are instead included in
restructuring and other non-recurring charges.

Total Tyco Industrial segment revenues increased $600.6 million, or 7.5%, to
$8,629.6 million in the first quarter of fiscal 2002 as compared to
$8,029.0 million in the first quarter of fiscal 2001. Tyco Industrial's
operating income before certain charges increased $27.9 million, or 1.7%, to
$1,678.8 million in the first quarter of fiscal 2002 as compared to
$1,650.9 million in the first quarter of fiscal 2001. The increases in revenues
and income were due to significant increases in both revenues and income in our
Fire and Security Services segment, and, to a lesser extent, in our Healthcare
and Specialty Products segment, partially offset by significant decreases in our
Electronics segment. The net increases resulted from acquisitions.

Total operating income before certain charges as a percentage of revenue was
19.5% and 20.6% during the quarters ended December 31, 2001 and 2000,
respectively. This decrease was due to a decrease in margins in our Electronics
segment, partially offset by an increase in margins in the Healthcare and
Specialty Products and the Fire and Security Services segments. More detailed
information by segment is provided further below.

27
<Page>
When we make an acquisition, the acquired company is immediately integrated
with our existing operations. Consequently, we do not separately track the
financial results of acquired companies. The discussions following the tables
below include results of operations for the periods indicated as if the
indicated acquisitions had been completed as of the beginning of the periods
presented.

QUARTER ENDED DECEMBER 31, 2001 COMPARED TO QUARTER ENDED DECEMBER 31, 2000

TYCO INDUSTRIAL

REVENUE AND OPERATING INCOME AND MARGINS

ELECTRONICS

The following table sets forth revenue and operating income and margins for
the Electronics segment ($ in millions):

<Table>
<Caption>
FOR THE QUARTERS ENDED
DECEMBER 31,
----------------------
2001 2000
-------- --------
(UNAUDITED)
<S> <C> <C>
Revenue................................................. $3,131.6 $3,865.9
Operating income........................................ $ 621.3 $ 941.8
Operating margins....................................... 19.8% 24.4%
</Table>

The 19.0% decrease in revenue in the quarter ended December 31, 2001
compared with the quarter ended December 31, 2000 for the Electronics segment
resulted primarily from continued softness in demand in the communications,
telecommunications, printed circuit and computer and consumer electronics end
markets. Revenue at Tyco Electronics decreased 19.1% and revenue at Tyco
Electrical and Metal Products declined approximately 12.5% both as a result of
lower volume in certain end markets and lower sales prices (resulting from lower
raw material prices). Revenue at the segment's Telecommunications business
declined 22.5%. Excluding the acquisitions of CIGI Investment Group, Inc. in
October 2000, Lucent Technologies' Power Systems business ("LPS") in December
2000, Century Tube Corporation in October 2001, and Transpower Technologies in
November 2001, revenue decreased an additional 4.0%. We expect our Electronics
segment to continue to experience softness in demand during the current downturn
in these end markets.

The 34.0% decrease in operating income and the decrease in operating margins
in the quarter ended December 31, 2001 compared with the quarter ended
December 31, 2000 was primarily due to the decrease in revenue and lower
manufacturing volume, which increased unit costs.

FIRE AND SECURITY SERVICES

The following table sets forth revenue and operating income and margins for
the Fire and Security Services segment ($ in millions):

<Table>
<Caption>
FOR THE QUARTERS
ENDED DECEMBER 31,
-------------------
2001 2000
-------- --------
(UNAUDITED)
<S> <C> <C>
Revenue.................................................. $3,288.6 $2,167.4
Operating income before certain charges.................. $ 566.1 $ 355.6
Operating margins before certain charges................. 17.2% 16.4%

Operating income after certain charges................... $ 540.4 $ 343.7
Operating margins after certain charges.................. 16.4% 15.9%
</Table>

28
<Page>
The 51.7% increase in revenue in the quarter ended December 31, 2001 over
the quarter ended December 31, 2000 resulted primarily from higher sales volume
and increased service revenue in both the non-U.S. fire protection businesses
and the worldwide electronic security services business and, to a lesser extent,
increased revenue at Tyco Valves and Controls. The increases were due primarily
to acquisitions and, to a lesser extent, a higher volume of recurring service
revenues. Acquisitions included Simplex Time Recorder Co. in January 2001, Scott
Technologies, Inc. in May 2001, the electronic security systems businesses of
Cambridge Protection Industries, L.L.C. ("Security Link") in July 2001,
SBC/Smith Alarm Systems in October 2001, and DSC Group, Water & Power
Technologies and Sensormatic in November 2001. Excluding the impact of the
acquisitions listed above, revenue increased an estimated 21.1%.

The 59.2% increase in operating income before certain charges in the quarter
ended December 31, 2001 over the quarter ended December 31, 2000 was primarily
due to acquisitions and, to a lesser extent, increased service volume in the
non-U.S. fire protection businesses and the worldwide electronic security
services business. The increase in operating margins before certain charges was
primarily due to increased sales volume and service revenue in worldwide fire
protection.

Operating income and margins after certain charges reflect restructuring and
other non-recurring charges of $25.7 million in the quarter ended December 31,
2001 compared to a non-recurring charge of $11.9 million in the quarter ended
December 31, 2000.

HEALTHCARE AND SPECIALTY PRODUCTS

The following table sets forth revenue and operating income and margins for
the Healthcare and Specialty Products segment ($ in millions):

<Table>
<Caption>
FOR THE QUARTERS
ENDED DECEMBER 31,
-------------------
2001 2000
-------- --------
(UNAUDITED)
<S> <C> <C>
Revenue.................................................. $2,209.4 $1,995.7
Operating income before certain charges.................. $ 557.5 $ 420.7
Operating margins before certain charges................. 25.2% 21.1%

Operating income after certain charges................... $ 557.5 $ 201.2
Operating margins after certain charges.................. 25.2% 10.1%
</Table>

The 10.7% increase in revenue in the quarter ended December 31, 2001 over
the quarter ended December 31, 2000 was primarily the result of both increased
revenues in the non-U.S. healthcare businesses and acquisitions. These
acquisitions included Mallinckrodt Inc. in October 2000, InnerDyne, Inc. in
December 2000, and Linq Industrial Fabrics, Inc. in December 2001. Excluding the
impact of the acquisitions listed above, revenue increased an estimated 5.3%.

The increase in operating income and margins before certain charges in the
quarter ended December 31, 2001 compared to the quarter ended December 31, 2000
was due primarily to increased sales of higher margin products and operating
efficiencies realized from cost reductions at Mallinckrodt.

Operating income and margins after certain charges reflect the write-off of
purchased in-process research and development and restructuring and other
non-recurring charges totaling $219.5 million in the quarter ended December 31,
2000.

29
<Page>
FOREIGN CURRENCY

The effect of changes in foreign exchange rates for the quarter ended
December 31, 2001 compared to the quarter ended December 31, 2000 was a decrease
in revenue of approximately $61.1 million and a decrease in operating income of
approximately $18.2 million.

CORPORATE ITEMS

Corporate expenses of $66.1 million in the quarter ended December 31, 2001
were relatively unchanged compared to $67.2 million (excluding a net gain on the
sale of businesses of $410.4 million and a non-recurring charge of
$3.4 million) in the quarter ended December 31, 2000.

INTEREST EXPENSE, NET

Net interest expense increased to $188.1 million in the quarter ended
December 31, 2001, as compared to $168.1 million in the quarter ended
December 31, 2000. The increase was due primarily to increased debt balances
partially offset by lower interest rates. We expect our interest expense to
increase for the remainder of fiscal 2002 given our recent drawdown of our
higher rate bank credit facilities and exit from the commercial paper market.

ACCOUNTING POLICIES

The preparation of consolidated financial statements in conformity with
generally accepted accounting principles requires management to use judgment in
making estimates and assumptions that affect the reported amounts of assets and
liabilities, disclosure of contingent assets and liabilities, and the reported
amounts of revenues and expenses. The following accounting policies for Tyco
Industrial include inherent risks and uncertainties related to judgments and
assumptions made by management. Management's estimates are based on the relevant
information available at the end of each period.

Investments--Investments for which Tyco Industrial does not have the ability
to exercise significant influence and for which there is not a readily
determinable market value are accounted for under the cost method of accounting.
Management uses judgment in determining when an unrealized loss is deemed to be
other than temporary, in which case such loss is charged to earnings.

Long-Lived Assets--Management periodically evaluates the net realizable
value of long-lived assets, including property, plant and equipment and capacity
available for sale on the TyCom Global Network, relying on a number of factors
including operating results, business plans, economic projections and
anticipated future cash flows.

The fiberoptic capacity market has experienced sharply declining prices and
decreases in overall demand. The Company has assessed the carrying value of its
fiberoptic network using an analysis that employs significant estimates as to
current and future market pricing and demand and network completion costs and is
highly sensitive to changes in those estimates. Based upon our estimates as of
December 31, 2001, we have concluded that the value of our fiberoptic network,
which is carried at cost, is not impaired.

Management continues to monitor developments in the fiberoptic capacity
markets, hence it is possible that the assumptions underlying the impairment
analysis will change in such a manner that an impairment in value may occur in
the foreseeable future.

Revenue Recognition--Contract sales for the installation of fire protection
systems, underwater cable systems and other construction related projects are
recorded on the percentage-of-completion method. Profits recognized on contracts
in process are based upon estimated contract revenue and related cost to
completion.

30
<Page>
TYCO CAPITAL

The following table sets forth the operating results for the Company's Tyco
Capital segment ($ in millions):

<Table>
<Caption>
FOR THE QUARTER ENDED
($ IN MILLIONS) DECEMBER 31, 2001
- --------------- ---------------------
<S> <C>
Finance income........................................... $ 1,198.0
Interest expense......................................... (373.0)
---------
Net finance income....................................... 825.0
Depreciation on operating lease equipment(1)............. (338.5)
---------
Net finance margin....................................... 486.5
Provision for credit losses.............................. (112.9)
---------
Net finance margin, after provision for credit losses.... 373.6
Other income............................................. 245.1
---------
Operating margin......................................... 618.7
Selling, general, administrative and other costs and
expenses except for depreciation on operating lease
equipment(1)........................................... (238.6)
---------
Income before income taxes and minority interest......... $ 380.1
=========
Average earning assets ("AEA")(2)........................ $37,471.2
Net finance margin as a percent of AEA (annualized)...... 5.19%
</Table>

- ------------------------------

(1) Depreciation on operating lease equipment has been included within selling,
general, administrative and other costs and expenses in the Consolidated
Statements of Operations.

(2) Average earning assets is the average of finance receivables, operating
lease equipment, finance receivables held for sale and certain investments,
less credit balances of factoring clients.

Tyco Capital's revenues were $1,443.1 million for the quarter ended
December 31, 2001 consisting of finance income of $1,198.0 million and other
income of $245.1 million. As a percentage of AEA, finance income was 12.8%. For
the quarter ended December 31, 2001, Tyco Capital's income before income taxes
and minority interest was $380.1 million.

Interest expense totaled $373.0 million for the quarter ended December 31,
2001. As a percentage of AEA, interest expense was 4.0%. We expect Tyco
Capital's interest expense to increase as a result of its having drawn down on
its bank credit facilities to repurchase outstanding commercial paper. Net
finance margin during the quarter ended December 31, 2001 reflects the favorable
impact of the sale and liquidation of under-performing assets and the effect of
fair value adjustments in purchase accounting.

Other income for Tyco Capital was $245.1 million for the quarter ended
December 31, 2001 as set forth in the following table ($ in millions):

<Table>
<S> <C>
Fees and other income....................................... $173.5
Factoring commissions....................................... 38.3
Gains on securitizations.................................... 28.0
Gains on sales of leasing equipment......................... 2.7
Gains on venture capital investments........................ 2.6
------
Total..................................................... $245.1
======
</Table>

Included in fees and other income are miscellaneous fees, syndication fees
and gains from receivable sales.

The provision for credit losses was $112.9 million, or 1.2% of AEA, for the
quarter ended December 31, 2001. Financing and leasing portfolio assets totaled
$38.6 billion at December 31, 2001 as

31
<Page>
compared to $40.7 billion at September 30, 2001, while managed assets totaled
$49.0 billion at December 31, 2001 as compared to $50.9 billion at
September 30, 2001. Managed assets include finance receivables, operating lease
equipment, finance receivables held for sale, certain investments, and finance
receivables previously securitized and still managed by Tyco Capital. The
reduced asset levels reflect the sale and liquidation of under-performing assets
in industries expected to continue to have low margins coupled with the lower
origination volumes due to the soft economic environment.

ACCOUNTING POLICIES

The preparation of consolidated financial statements in conformity with
generally accepted accounting principles requires management to use judgment in
making estimates and assumptions that affect reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities and the reported
amounts of revenues and expenses. The following accounting policies for Tyco
Capital include inherent risks and uncertainties related to judgments and
assumptions made by management. Management's estimates are based on the relevant
information available at the end of each period.

Charge-off of Finance Receivables--Finance receivables are reviewed
periodically to determine the probability of loss. Charge-offs are taken after
considering such factors as the borrower's financial condition and the value of
underlying collateral and guarantees (including recourse to dealers and
manufacturers).

Investments--Investments for which Tyco Capital does not have the ability to
exercise significant influence and for which there is not a readily determinable
market value are accounted for under the cost method. Management uses judgment
in determining when an unrealized loss is deemed to be other than temporary, in
which case such loss is charged to earnings.

Impaired Loans--Loan impairment is defined as any shortfall between the
estimated value and the recorded investment in the loan, with the estimated
value determined using the fair value of the collateral, if the loan is
collateral dependent, or the present value of expected future cash flows
discounted at the loan's effective interest rate.

Retained Interests in Securitizations--Significant financial assumptions,
including loan pool credit losses, prepayment speeds and discount rates, are
utilized to determine the fair values of retained interests, both at the date of
the securitization and in the subsequent quarterly valuations of retained
interests. Any resulting losses, representing the excess of carrying value over
estimated fair value, are recorded in current earnings. However, unrealized
gains are reflected in shareholder's equity as part of other comprehensive
income, rather than in earnings.

Lease Residual Values--Operating lease equipment is carried at cost less
accumulated depreciation and is depreciated to estimated residual value using
the straight-line method over the lease term or projected economic life of the
asset. Direct financing leases are recorded at the aggregated future minimum
lease payments plus estimated residual values less unearned finance income.
Management performs periodic reviews of the estimated residual values, with
impairment, other than temporary, recognized in the current period.

Reserve for Credit Losses--The reserve for credit losses is periodically
reviewed by management for adequacy considering economic conditions, collateral
values and credit quality indicators, including historical and expected
charge-off experience and levels of past-due loans and non-performing assets.
Management uses judgement in determining the level of the consolidated reserve
for credit losses and in evaluating the adequacy of the reserve.

32
<Page>
CONSOLIDATED ITEMS

CONSOLIDATED INCOME TAX EXPENSE

The effective income tax rate, excluding the impact of purchased in-process
research and development, restructuring and other non-recurring charges, charge
for the impairment of long-lived assets and net gain on the sale of businesses,
was 21.3% during the quarter ended December 31, 2001, as compared to 25.9% in
the quarter ended December 31, 2000. The decrease in the effective income tax
rate was primarily due to goodwill (which was not deductible for tax purposes)
no longer being amortized and due to higher earnings in tax jurisdictions with
lower income tax rates.

EXTRAORDINARY ITEMS

As interest rates have fallen, Tyco has repurchased some high interest rate
debt of companies acquired prior to their scheduled maturities. In the quarter
ended December 31, 2001, the Company recorded extraordinary items totaling
$2.8 million, net of tax, which represents the excess of payments made to
debtholders over the recorded book value of the debt repurchased.

CUMULATIVE EFFECT OF ACCOUNTING CHANGES

In December 1999, the Securities and Exchange Commission ("SEC") issued
Staff Accounting Bulletin No. 101 ("SAB 101"), in which the SEC Staff expressed
its views regarding the appropriate recognition of revenue in a variety of
circumstances, some of which are relevant to us. As required under SAB 101, we
modified our revenue recognition policies with respect to the installation of
electronic security systems. In addition, in response to SAB 101, we undertook a
review of our revenue recognition practices and identified certain provisions
included in a limited number of sales arrangements that delayed the recognition
of revenue under SAB 101. During the fourth quarter of fiscal 2001, we changed
our method of accounting for these items retroactive to the beginning of the
fiscal year to conform to the requirements of SAB 101. This was reported as a
$653.7 million after-tax ($1,005.6 million pre-tax) charge for the cumulative
effect of change in accounting principle in the Consolidated Statement of
Operations for the first quarter of fiscal 2001.

In addition, during the first quarter of fiscal 2001, we recorded a
cumulative effect adjustment, a $29.7 million loss, net of tax, in accordance
with the transition provisions of Statement of Financial Accounting Standards
No. 133, "Accounting for Derivative Instruments and Hedging Activities."

33
<Page>
LIQUIDITY AND CAPITAL RESOURCES

TYCO INDUSTRIAL

The following table shows the sources of our cash flow from operating
activities and the use of a portion of that cash in our operations in the
quarters ended December 31, 2001 and 2000. We refer to the net amount of cash
generated from operating activities, less capital expenditures and dividends, as
"free cash flow."

<Table>
<Caption>
FOR THE QUARTERS
ENDED
DECEMBER 31,
-------------------
($ IN MILLIONS) 2001 2000
- --------------- -------- --------
(UNAUDITED)
<S> <C> <C>
Tyco Industrial operating income before certain
charges(1)................................................ $1,678.8 $1,650.9
Depreciation and amortization(2)............................ 480.7 366.7
Net (decrease) increase in deferred income taxes............ (59.9) 192.8
Less:
Net increase in working capital........................... (687.0) (611.0)
Interest and other financial charges, net................. (188.1) (168.1)
Income tax expense........................................ (268.1) (525.0)
Restructuring expenditures(3)............................. (90.9) (11.3)
Other, net................................................ 103.7 19.3
-------- --------
Cash flow from operating activities......................... 969.2 914.3
Less:
Capital expenditures(4)................................... (569.4) (397.3)
Dividends paid............................................ (24.4) (21.5)
Construction of TyCom Global Network...................... (590.7) (268.7)
-------- --------
Free cash flow.............................................. $ (215.3) $ 226.8
======== ========
</Table>

- ------------------------------

(1) This amount is the sum of the operating profits of Tyco Industrial's three
business segments as set forth above, less certain corporate expenses, and
is before restructuring and other non-recurring charges, a charge for the
write-off of purchased in-process research and development, charge for the
impairment of long-lived assets and goodwill amortization.

(2) This amount is the sum of depreciation of tangible property
($359.6 million and $296.5 million for the quarters ended December 31, 2001
and 2000, respectively) and amortization of intangible assets other than
goodwill ($121.1 million and $70.2 million for the quarters ended
December 31, 2001 and 2000, respectively).

(3) This amount is cash paid out for restructuring and other non-recurring
charges.

(4) This amount includes $28.3 million and $116.4 million received in
sale-leaseback transactions during the quarters ended December 31, 2001 and
2000, respectively.

During the quarter ended December 31, 2001, we paid out $176.9 million in
cash that was charged against purchase accounting reserves established in
connection with acquisitions. This amount is included in "Acquisition of
businesses, net of $51.0 million of cash acquired" in the Consolidated Statement
of Cash Flows.

During the quarter ended December 31, 2001, we recorded restructuring and
other non-recurring charges of $25.7 million, of which charges of $5.8 million
are included in cost of revenue, related primarily to severance associated with
the closure of facilities associated with acquisitions within the Fire and
Security Services segment which became redundant when the operations of certain
purchased businesses were integrated within this segment. At September 30, 2001,
there existed reserves for restructuring and other non-recurring charges of
$340.2 million. During the quarter ended December 31, 2001, we paid out
$90.9 million in cash and incurred $8.0 million in non-cash charges that were
charged against these reserves. At December 31, 2001, there remained
$267.0 million of reserves for merger, restructuring and other non-recurring
charges on Tyco Industrial's Consolidated

34
<Page>
Balance Sheet, of which $238.4 million is included in accrued expenses and other
current liabilities and $28.6 million is included in other long-term
liabilities.

During the quarter ended December 31, 2001, Tyco Industrial purchased
businesses at an aggregate cost of $3,036.2 million. This amount consists of:
$1,052.3 million paid in cash, net of $51.0 million of cash acquired;
$1,941.9 million paid in the form of Tyco common shares; and assumed stock
options with a fair value of $42.0 million. Also during the quarter, we
completed our amalgamation with TyCom, and TyCom shares not already owned by
Tyco were converted into approximately 17.7 million Tyco common shares valued at
$819.9 million. Debt of acquired companies aggregated $607.6 million.

At the beginning of fiscal 2002, purchase accounting reserves were
$732.1 million as a result of purchase accounting transactions in prior years.
In connection with first quarter fiscal 2002 acquisitions, we established
purchase accounting reserves of $80.7 million for transaction and integration
costs. In addition, purchase accounting liabilities of $216.2 million and a
corresponding increase to goodwill and deferred tax assets were recorded during
the quarter ended December 31, 2001 relating to fiscal 2001 acquisitions. These
reserves related primarily to revisions associated with finalizing the exit
plans of LPS, Tyco Capital and SecurityLink, all acquired during fiscal 2001.
During the quarter ended December 31, 2001, we paid out $176.9 million in cash
for purchase accounting liabilities, plus $41.8 million relating to earn-out
liabilities, and incurred $2.6 million in non-cash charges (including
$2.3 million relating to earn-out liabilities) against the reserves established
during and prior to this quarter. Certain acquisitions have provisions which
require Tyco to make additional "earn-out" payments to the sellers, if the
acquired company achieves certain milestones subsequent to its acquisition by
Tyco. Also, in the quarter ended December 31, 2001, we determined that
$15.8 million of purchase accounting reserves related primarily to acquisitions
prior to fiscal 2002 were not needed and reversed that amount against goodwill.
At December 31, 2001, there remained $836.0 million in purchase accounting
reserves on Tyco Industrial's Consolidated Balance Sheet, of which
$650.8 million is included in accrued expenses and other current liabilities and
$185.2 million is included in other long-term liabilities.

The net change in working capital, net of the effects of acquisitions and
divestitures, was an increase of $687.0 million in the quarter ended
December 31, 2001. The components of this change are set forth in detail in Tyco
Industrial's Consolidated Statement of Cash Flows. The increase in working
capital accounts is attributable to the higher level of business activity.
Historically, the Company generates the lowest level of cash flow in its first
fiscal quarter as compared to the other quarters in the fiscal year, because it
pays out cash bonuses in the first fiscal quarter on account of performance in
the prior fiscal year. We focus on maximizing the cash flow from our operating
businesses and attempt to keep the working capital employed in the businesses to
the minimum level required for efficient operations.

During the quarter ended December 31, 2001, we decreased our participation
in our sale of accounts receivable program by approximately $63 million, and
simultaneously increased our participation in our sale of accounts receivable to
third parties program with Tyco Capital by approximately the same amount. These
two transactions effectively switched our financing source from third parties to
Tyco Capital with a minimal impact in our changes in working capital.

Acquisitions were an important part of Tyco's growth during the first
quarter of fiscal 2002. Tyco makes acquisitions that complement existing
products and services, enhance the Company's product lines and/or expand its
customer base. Goodwill and other intangible assets were $32,211.0 million at
December 31, 2001, compared to $28,740.9 million at September 30, 2001.

35
<Page>
The source of the cash used for acquisitions in fiscal 2002 was primarily
proceeds from the issuance of debt. At December 31, 2001, Tyco Industrial's
total debt was $24,760.0 million, as compared to $21,619.0 million at
September 30, 2001.

In October 2001, Tyco International Group S.A. ("TIG"), a wholly-owned
subsidiary of Tyco, sold $1,500.0 million 6.375% notes due 2011 under its
$6.0 billion shelf registration statement in a public offering. The notes are
fully and unconditionally guaranteed by Tyco. The net proceeds of approximately
$1,487.8 million were used to repay borrowings under TIG's commercial paper
program.

In November 2001, TIG sold E500.0 million 4.375% notes due 2005,
E685.0 million 5.5% notes due 2009, L200.0 million 6.5% notes due 2012 and
L285.0 million 6.5% notes due 2032, utilizing capacity available under TIG's
European Medium Term Note Programme established in September 2001. The notes are
fully and unconditionally guaranteed by Tyco. The net proceeds of all four
tranches were the equivalent of $1,726.6 million and were used to repay
borrowings under TIG's commercial paper program.

During the quarter ended December 31, 2001, we received proceeds of
$134.7 million from the exercise of common share options and used
$599.0 million of cash to repurchase our own common shares.

Shareholders' equity was $35,296.4 million, or $17.72 per share, at
December 31, 2001, compared to $31,737.4 million, or $16.40 per share, at
September 30, 2001. The increase in shareholders' equity was due primarily to:
(i) the issuance of approximately 64.2 million common shares valued at
$2,764.1 million for the acquisition of Sensormatic, the amalgamation with TyCom
and the shares issued related to an earn-out payment, (ii) net income of
$1,451.0 million and (iii) $42.0 million for the fair value of options assumed.
This increase was partially offset by the repurchase of our common shares
discussed above. Total debt as a percent of total capitalization (total debt and
shareholders' equity) was 41% at December 31, 2001 and September 30, 2001. Net
debt (total debt less cash and cash equivalents) as a percent of total
capitalization was 38% at December 31, 2001 and 37% at September 30, 2001.

The following summarizes Tyco Industrial's change in net debt for the
quarter ended December 31, 2001:

<Table>
<S> <C> <C>
NET DEBT BALANCE AT SEPTEMBER 30, 2001...................... $19,839.8
Operating cash flow....................................... (969.2)
Purchase of property, plant and equipment................. 569.4
Dividends................................................. 24.4
Construction in progress--TGN............................. 590.7
-------
Negative free cash flow................................. 215.3
Acquisition of businesses................................. 1,271.0
Proceeds from exercise of options......................... (134.7)
Repurchase of common shares............................... 599.0
Debt of acquired companies................................ 607.6
Net cash payments to Tyco Capital......................... 430.8
Other items............................................... 65.6
---------
NET DEBT BALANCE AT DECEMBER 31, 2001....................... $22,894.4
=========
</Table>

If rating agencies downgrade Tyco Industrial's debt to below investment
grade status, Tyco Industrial may be required to repurchase its Y30 billion
(U.S.$225 million) 3.5% notes due 2030 and receivables previously sold under our
third party sale of accounts receivables program. Amounts outstanding under
these receivables programs aggregated $566 million as of December 31, 2001. The

36
<Page>
value of the Y30 billion 3.5% notes due 2030 and amounts sold under our sale of
accounts receivables program has not changed significantly through February 13,
2002.

On January 17, 2002, a subsidiary of Tyco acquired for cash Paragon Trade
Brands, Inc. ("Paragon"), a global supplier of infant disposable diapers and
other absorbent personal care products. The transaction is valued at
approximately $650 million including the purchase of shares, options and
warrants, and the assumption of net debt. Paragon will be integrated within
Tyco's Healthcare group.

On January 24, 2002 a subsidiary of Tyco acquired for cash CII
Technologies, Inc. ("CII"), a provider of advanced control electronic solutions
in high performance relays, contractors, general purpose relays, transformers,
and EMI/RFI filters to a diversified market place that includes aerospace,
defense, communications, HVAC, and commercial/industrial equipment. The
transaction is valued at approximately $310 million. CII will be integrated
within Tyco's Electronics business.

During fiscal 2001, Tyco entered into an agreement to acquire C.R. Bard,
Inc., a healthcare products manufacturer. On February 6, 2002, Tyco and C.R.
Bard, Inc. mutually terminated their merger agreement. Each party will bear its
own costs, and no break up fee will be paid.

In January 2002, TIG entered into a $1.5 billion bridge loan, which is
guaranteed by Tyco, with a variable LIBO-based rate, which is 2.64% as of
February 13, 2002. Pursuant to the agreement, TIG is obligated to repay
$645.0 million in April 2002, with the remaining balance due in June 2002.

In February 2002, TIG borrowed the available $2.0 billion of capacity under
its 5-year unsecured revolving credit facility, which had been maintained as
liquidity support for its commercial paper program. The facility, which is
guaranteed by Tyco, has a variable LIBO-based rate, which is 3.525% as of
February 13, 2002.

In addition, on February 4, 2002 TIG borrowed $3.855 billion under its
unsecured 364-day revolving credit facility with a maturity date of February 6,
2002, which had been maintained as liquidity support for its commercial paper
program. On February 6, 2002, TIG exercised its option to convert this facility
into a term loan expiring on February 6, 2003. The loan, which is guaranteed by
Tyco, has a variable LIBO-based rate, which is 3.52% as of February 13, 2002.

Proceeds from the bridge loan and credit facilities are being used to pay
off maturing commercial paper at the scheduled maturities and to provide
additional available capital for Tyco Industrial. Following these borrowings,
Standard & Poor's and Fitch downgraded Tyco's long-term debt and commercial
paper ratings, while Moody's confirmed its ratings, resulting in the ratings
shown in the following table:

<Table>
<Caption>
AT DECEMBER 31, 2001 AT FEBRUARY 13, 2002
---------------------- ----------------------
SHORT TERM LONG TERM SHORT TERM LONG TERM
---------- --------- ---------- ---------
<S> <C> <C> <C> <C>
Moody's.................................... P2 Baa1 P2 Baa1
Standard & Poor's.......................... A1 A A3 BBB
Fitch...................................... F1 A F2 A-
</Table>

THE SECURITY RATINGS STATED ABOVE ARE NOT A RECOMMENDATION TO BUY, SELL OR
HOLD SECURITIES AND MAY BE SUBJECT TO REVISION OR WITHDRAWAL BY THE ASSIGNING
RATING ORGANIZATION. EACH RATING SHOULD BE EVALUATED INDEPENDENTLY OF ANY OTHER
RATING.

At the time we announced our plan to separate into four independent
companies, we indicated that we planned to offer to repurchase various debt
securities, including our convertible debt securities. We are currently
considering various alternatives with respect to our debt securities and, as a
result, do not expect to offer to purchase the debt securities in the near-term,
although we may make open market purchases in appropriate circumstances.

37
<Page>
We believe that our cash flow from Tyco Industrial's operations, together
with proceeds of the borrowings under our existing credit facilities is adequate
to fund Tyco Industrial's operations. However, a decrease in demand for the
Company's products and services, further debt rating downgrades or deterioration
in the Company's financial ratios could negatively impact the Company's
accessibility to financing and cost of funds. We do not anticipate a need to
issue new debt until sometime after December 2002.

TYCO INDUSTRIAL BACKLOG

At December 31, 2001, Tyco Industrial had a backlog of unfilled orders of
approximately $11,094.9 million, compared to a backlog of approximately
$10,999.1 million at September 30, 2001. Backlog by industry segment is as
follows ($ in millions):

<Table>
<Caption>
DECEMBER 31, SEPTEMBER 30,
2001 2001
------------ -------------
(UNAUDITED)
<S> <C> <C>
Electronics................................................. $ 2,765.5 $ 2,809.8
Fire and Security Services.................................. 8,167.0 8,010.9
Healthcare and Specialty Products........................... 162.4 178.4
--------- ---------
$11,094.9 $10,999.1
========= =========
</Table>

The slight decrease in backlog within the Electronics segment reflects the
continued softness in demand in the communications, telecommunications, printed
circuit, and computer and consumer electronics end markets. Within the Fire and
Security Services segment, backlog increased in part due to the acquisition of
Sensormatic, which resulted in an addition of approximately $57.0 million to
backlog. Backlog in the Healthcare and Specialty Products segment represents
unfilled orders, which, in the nature of the business, are normally shipped
shortly after purchase orders are received. We do not view backlog in the
healthcare industry to be a significant indicator of the level of future sales
activity.

TYCO CAPITAL

LIQUIDITY RISK MANAGEMENT

On February 5, 2002, Tyco Capital drew down on its $8.5 billion in unsecured
bank credit facilities, which have historically been maintained as liquidity
support for its commercial paper programs. The proceeds are being used to
satisfy Tyco Capital's outstanding commercial paper obligations at the scheduled
maturities. The facilities are revolving credit and floating-rate term bank
loans. The maturities of the facilities are as follows: $4.0 billion in
March 2002 (with a one year term-out option to convert the maturity to March
2003), $0.8 billion in April 2003 and $3.7 billion in March 2005.
Weighted-average interest on the facilities is approximately LIBOR plus 31 basis
points. Tyco Capital expects to return to the commercial paper market at some
time in the future with a dealer-based program. This draw down followed Tyco's
announcement of plans to separate into four independent public companies, as
well as a similar draw down of bank lines by Tyco.

38
<Page>
Following the downgrade of Tyco, each of Tyco Capital's ratings were
downgraded by Standard & Poor's and Fitch, while Moody's confirmed Tyco
Capital's ratings, resulting in the ratings shown in the following table:

<Table>
<Caption>
AT DECEMBER 31, 2001 AT FEBRUARY 13, 2001
---------------------- ----------------------
SHORT TERM LONG TERM SHORT TERM LONG TERM
---------- --------- ---------- ---------
<S> <C> <C> <C> <C>
Moody's.................................... P-1 A2 P-1 A2
Standard & Poor's.......................... A-1 A+ A-2 A-
Fitch...................................... F1 A+ F2 A-
</Table>

- ------------------------

THE SECURITY RATINGS STATED ABOVE ARE NOT A RECOMMENDATION TO BUY, SELL OR
HOLD SECURITIES AND MAY BE SUBJECT TO REVISION OR WITHDRAWAL BY THE ASSIGNING
RATING ORGANIZATION. EACH RATING SHOULD BE EVALUATED INDEPENDENTLY OF ANY OTHER
RATING.

On February 4, 2002, Tyco Capital announced that it is undertaking several
initiatives to strengthen its financial position. These initiatives include:
plans to establish new securitization facilities that provide access to
approximately $3.0 billion of financing; plans to establish a dealer group for
its commercial paper program; and plans to amend existing public debt indentures
to limit or restrict intercompany transactions with Tyco, including prohibiting
the extension of loans and payment of dividends.

The contractual maturities of Tyco Capital's commercial paper and term debt
from February 4, 2002 to September 30, 2002 is shown in the following table ($
in millions):

<Table>
<Caption>
JULY-
FEBRUARY MARCH APRIL MAY JUNE SEPTEMBER TOTAL
----------- -------- -------- -------- -------- ---------- ---------
<S> <C> <C> <C> <C> <C> <C> <C>
Commercial paper maturities(1)............... $5,169.0 $2,777.0 $ 471.0 $ 154.0 $ -- $ 32.0 $ 8,603.0
Term debt maturities......................... 375.0 301.0 1,446.0 1,104.0 823.0 2,033.0 6,082.0
-------- -------- -------- -------- ------ -------- ---------
Totals..................................... $5,544.0 $3,078.0 $1,917.0 $1,258.0 $823.0 $2,065.0 $14,685.0
======== ======== ======== ======== ====== ======== =========
</Table>

- ------------------------------

(1) Represents commercial paper, net of overnight deposits.

Tyco Capital's short-term liquidity plan focuses on the funds required to
meet scheduled maturities of commercial paper and term debt. While Tyco Capital
expects to access the public debt markets, the plan assumes that commercial
paper maturities will be substantially paid with the $8.5 billion in proceeds
from the bank lines and that funds required to meet term debt maturities will be
paid via securitizations, including existing commercial equipment vehicles and
the additional $3.0 billion in facilities described above. Proceeds from
paydowns on Tyco Capital's existing receivables are expected to be used to fund
new portfolio volume. Tyco Capital expects over time to have its ratings
reviewed by the rating agencies to regain cost-effective access to the public
debt markets.

From time to time, Tyco Capital files registration statements for debt
securities which it may sell in the future. At February 10, 2002, Tyco Capital
had $14.7 billion of registered, but unissued, debt securities under a shelf
registration statement and $9.6 billion of registered, but unissued, securities
under shelf registration statements relating to its asset-backed securitization
program.

SECURITIZATION AND JOINT VENTURE ACTIVITIES

Tyco Capital utilizes joint ventures and special purpose entities (SPE's) in
the normal course of business to execute securitization transactions and conduct
business in key vendor relationships.

Securitization Transactions--SPE's are used to achieve "true sale" and
bankruptcy remote requirements for these transactions in accordance with
SFAS No. 140, "Accounting for Transfers and

39
<Page>
Servicing of Financial Assets and Extinguishment of Liabilities." Pools of
assets are originated and sold to independent trusts (the SPE's), which in turn
issue securities to investors solely backed by asset pools. Accordingly, Tyco
Capital has no legal obligations to repay the investment certificates in the
event of a default by the Trust. Tyco Capital retains the servicing rights and
participates in certain cash flows of the pools. The present value of expected
net cash flows that exceeds the estimated cost of servicing is recorded in other
assets as a "retained interest." Assets securitized are shown in Tyco Capital's
managed assets and Tyco Capital's capitalization ratios on managed assets.

Joint Ventures--Tyco Capital utilizes joint ventures to conduct financing
activities with certain strategic vendor partners. Receivables are originated by
the joint venture entity and purchased by CIT. These distinct legal entities are
jointly owned by the vendor partner and Tyco Capital, and there is no
third-party debt involved. These arrangements are accounted for on the equity
method, with profits and losses distributed according to the joint venture
agreement.

Commitments and Contingencies--In the normal course of business, Tyco
Capital grants commitments to extend additional financing and leasing asset
credit and Tyco Capital has commitments to purchase commercial aircraft for
lease to third parties. Tyco Capital also enters into various credit-related
commitments, including letters of credit, acceptances and guarantees. These
financial arrangements generate fees and involve, to varying degrees, elements
of credit risk in excess of the amounts recognized on the Consolidated Balance
Sheet. To minimize potential credit risk, Tyco Capital generally requires
collateral and other credit-related terms from the customer.

CONSOLIDATED ITEMS

On December 20, 2001, a subsidiary of Tyco entered into an agreement to
acquire McGrath RentCorp ("McGrath"), a leading rental provider of modular
offices and classrooms and electronic test equipment, for cash and Tyco common
shares. The transaction is valued at approximately $482 million and is
contingent upon customary regulatory review.

In January 2002, the Company announced its plan to separate into four
independent, publicly traded companies: Security and Electronics; Healthcare;
Fire Protection and Flow Control; and Financial Services. Under the plan, common
shares of Tyco Capital are expected to be distributed to Tyco shareholders in
the third quarter of fiscal 2002. However, Tyco will consider other options,
including selling Tyco Capital. In addition, the Company plans to sell its
Plastics and Adhesives business.

Except as disclosed elsewhere in this document, our contractual obligations,
contingencies and commitments for minimum lease payment obligations under
non-cancelable operating leases has not changed materially from September 30,
2001.

ACCOUNTING PRONOUNCEMENTS

In June 2001, the FASB issued SFAS No. 143, "Accounting for Asset Retirement
Obligations." SFAS No. 143 addresses accounting and reporting for obligations
associated with the retirement of tangible long-lived assets and the associated
asset retirement costs. This statement is effective for fiscal years beginning
after June 15, 2002. We are currently assessing the impact of this new standard.

In July 2001, the FASB issued SFAS No. 144, "Impairment or Disposal of
Long-Lived Assets," which is effective for fiscal years beginning after
December 15, 2001. The provisions of this statement provide a single accounting
model for impairment of long-lived assets. We are currently assessing the impact
of this new standard.

40
<Page>
FORWARD-LOOKING INFORMATION

Certain statements in this report are "forward-looking statements" within
the meaning of the U.S. Private Securities Litigation Reform Act of 1995. All
forward-looking statements involve risks and uncertainties. All statements
contained herein that are not clearly historical in nature are forward-looking,
and the words "anticipate," "believe," "expect," "estimate" and similar
expressions are generally intended to identify forward-looking statements. Any
forward-looking statement contained herein, in press releases, written
statements or other documents filed with the Securities and Exchange Commission,
or in Tyco's communications and discussions with investors and analysts in the
normal course of business through meetings, webcasts, phone calls and conference
calls, regarding the consummation and benefits of future acquisitions, as well
as expectations with respect to future sales, earnings, cash flows, operating
efficiencies, product expansion, backlog, financings and share repurchases, are
subject to known and unknown risks, uncertainties and contingencies, many of
which are beyond our control, which may cause actual results, performance or
achievements to differ materially from anticipated results, performances or
achievements. Factors that might affect such forward-looking statements include,
among other things, overall economic and business conditions; the demand for
Tyco's goods and services; competitive factors in the industries in which Tyco
competes; changes in government regulations; changes in tax requirements
(including tax rate changes, new tax laws and revised tax law interpretations);
results of litigation; interest rate fluctuations and other changes in borrowing
costs; other capital market conditions, including foreign currency rate
fluctuations; economic and political conditions in international markets,
including governmental changes and restrictions on the ability to transfer
capital across borders; Tyco Capital's ability to access funding sources on a
cost-effective basis, its credit loss experience and the adequacy of its credit
loss reserve; the timing of construction and the successful operation of the
Tyco Global Network; the ability to achieve anticipated synergies and other cost
savings in connection with acquisitions; the timing, impact and other
uncertainties of future acquisitions; and the effects, risks and uncertainties
of the implementation of Tyco's plan to separate into four independent public
companies.

ITEM 3--QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company's exposure to market risk from changes in interest rates,
foreign currency exchange rates and commodity prices has not changed materially
from our exposure during the year ended September 30, 2001, except for possible
additional interest rate exposure discussed in liquidity above.

41
<Page>
PART II--OTHER INFORMATION

ITEM 1--LEGAL PROCEEDINGS

On February 4, 2002, Allan Carlin filed an action in the United States
District Court for the Southern District of New York naming the Company, its
chief executive officer and its chief financial officer as defendants. Plaintiff
brings suit on behalf of himself and a purported class consisting of all persons
who purchased shares of the Company between February 1, 2000 and February 1,
2002. Plaintiff alleges, among other things, that defendants have violated
Sections 10(b) and 20(a) of the Securities Exchange Act of 1934 by failing to
timely disclose that the Company would achieve its earnings targets only through
undisclosed acquisitions; that the two individual defendants sold over
$100 million of their personal holdings of Company stock; that the Company's
management procedures were to make large payments to insiders, including a
payment of $20 million to a director and a charity designated by the director;
and that the Company's financial results were negatively impacted by a change in
accounting rules promulgated by the Staff of the Securities and Exchange
Commission. Plaintiff seeks damages in an undisclosed amount.

On February 6, 2002, Milton D. Arowitz filed an action in the United States
District Court for the Southern District of New York in which the complaint is
in all material respects the same as the complaint in the Carlin action
described above. On February 8, 2002, Donald Goldstein filed an action in the
United States District Court for the Southern District of New York in which the
complaint is in all material respects the same as the complaint in the Carlin
action described above.

On February 8, 2002, Lawrence Fagan, Sr., filed an action in the United
States District Court for the Southern District of Florida, naming the Company
and several of its officers and directors as defendants. Plaintiff brings suit
on behalf of himself and a purported class of persons who purchased stock of the
Company between December 13, 1999 and February 1, 2002. Plaintiff alleges, among
other things, that defendants have violated Sections 10(b) and 20(a) of the
Securities Exchange Act of 1934 by failing to timely disclose numerous
acquisitions; by developing an atmosphere of self-dealing that encouraged
executives to manipulate earnings from acquisitions in order to reap substantial
performance bonuses; and by engaging in improper and/or suspect practices that
affected the accuracy of the Company's public disclosure. Plaintiff seeks
damages in an undisclosed amount.

On February 8, 2002, D. Scott Kelley filed an action in the United States
District Court for the Southern District of Florida in which the complaint is in
all material respects the same as the complaint in the Fagan action described
above.

ITEM 6--EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

10.1 Retention Agreement for Richard J. Meelia dated February 14, 2002
(filed herewith).

(b) Reports on Form 8-K

None.

42
<Page>
SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

<Table>
<S> <C> <C>
TYCO INTERNATIONAL LTD.

By: /s/ MARK H. SWARTZ
-----------------------------------------
Mark H. Swartz
EXECUTIVE VICE PRESIDENT AND CHIEF
FINANCIAL OFFICER (PRINCIPAL ACCOUNTING
AND
FINANCIAL OFFICER)
</Table>

Date: February 14, 2001

43