Free Trial

Johnson Controls International (JCI) Financials

Johnson Controls International logo
$139.18 -3.37 (-2.36%)
Closing price 11/13/2026 03:59 PM Eastern
Extended Trading
$138.35 -0.83 (-0.60%)
As of 11/13/2026 07:57 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Johnson Controls International

Annual Income Statements for Johnson Controls International

This table shows Johnson Controls International's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024 9/30/2025 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-868 1,611 2,162 5,674 631 1,637 1,532 1,849 1,705 3,291 2,853
Consolidated Net Income / (Loss)
-652 1,819 2,383 5,887 795 1,870 1,723 2,033 1,900 3,513 2,863
Net Income / (Loss) Continuing Operations
864 829 1,349 1,289 795 1,746 1,294 1,581 1,411 1,724 2,890
Total Pre-Tax Income
1,061 1,151 1,546 1,056 903 2,614 1,112 1,113 1,522 1,969 3,426
Total Operating Income
1,176 1,460 1,770 1,214 963 2,559 1,311 1,368 1,906 2,282 3,694
Total Gross Profit
5,654 7,530 7,667 7,693 7,411 8,059 7,090 7,804 8,077 8,592 9,515
Total Revenue
20,837 22,835 23,400 23,968 22,317 23,668 20,637 22,331 22,952 23,596 25,666
Operating Revenue
20,837 22,835 23,400 23,968 22,317 23,668 20,637 22,331 22,952 23,596 25,666
Total Cost of Revenue
15,183 15,305 15,733 16,275 14,906 15,609 13,547 14,527 14,875 15,004 16,151
Total Operating Expenses
4,478 6,070 5,897 6,479 6,448 5,500 5,779 6,436 6,171 6,310 5,821
Selling, General & Admin Expense
4,190 5,723 5,642 6,244 5,665 5,258 5,078 5,387 5,661 5,764 5,510
Restructuring Charge
288 347 255 235 783 242 701 1,049 510 546 311
Total Other Income / (Expense), net
-115 -309 -224 -158 -60 55 -205 -258 -384 -319 -279
Interest Expense
289 466 401 350 231 206 205 258 342 319 279
Income Tax Expense
197 322 197 -233 108 868 -182 -468 111 245 536
Other Gains / (Losses), net
- - - - - - 6.00 3.00 - 6.00 11
Net Income / (Loss) Discontinued Operations
-1,516 990 1,034 4,598 0.00 124 429 452 489 1,789 -27
Net Income / (Loss) Attributable to Noncontrolling Interest
216 208 221 213 164 233 191 184 195 222 10
Basic Earnings per Share
($1.30) $1.72 $2.34 $6.52 $0.84 $2.28 $2.20 $2.70 $2.53 $5.04 $4.69
Weighted Average Basic Shares Outstanding
667.40M 935.30M 923.90M 870.20M 723.91M 704.33M 686.70M 680.67M 662.19M 611.14M 600.20M
Diluted Earnings per Share
($1.29) $1.71 $2.32 $6.49 $0.84 $2.27 $2.19 $2.69 $2.52 $5.03 $4.68
Weighted Average Diluted Shares Outstanding
667.40M 935.30M 923.90M 870.20M 723.91M 704.33M 686.70M 680.67M 662.19M 611.14M 600.20M
Weighted Average Basic & Diluted Shares Outstanding
667.40M 935.30M 923.90M 870.20M 723.91M 704.33M 686.70M 680.67M 662.19M 611.14M 600.20M

Quarterly Income Statements for Johnson Controls International

This table shows Johnson Controls International's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-277 975 633 419 478 701 1,693 524 613 749 967
Consolidated Net Income / (Loss)
-234 1,052 678 451 526 778 1,758 525 616 752 970
Net Income / (Loss) Continuing Operations
-318 851 189 361 475 618 270 556 612 752 970
Total Pre-Tax Income
-471 1,025 201 408 501 705 355 708 738 917 1,063
Total Operating Income
-381 1,111 498 494 580 778 430 766 804 987 1,137
Total Gross Profit
1,922 2,109 1,416 1,926 2,069 2,246 2,351 2,074 2,262 2,474 2,705
Total Revenue
5,597 5,898 2,928 5,426 5,676 6,052 6,442 5,797 6,142 6,614 7,113
Operating Revenue
5,597 5,898 2,928 5,426 5,676 6,052 6,442 5,797 6,142 6,614 7,113
Total Cost of Revenue
3,675 3,789 1,512 3,500 3,607 3,806 4,091 3,723 3,880 4,140 4,408
Total Operating Expenses
2,303 998 918 1,432 1,489 1,468 1,921 1,308 1,458 1,487 1,568
Selling, General & Admin Expense
2,064 895 807 1,399 1,427 1,417 1,521 1,221 1,401 1,407 1,481
Restructuring Charge
239 103 111 33 62 51 400 87 57 80 87
Total Other Income / (Expense), net
-89 -86 -297 -86 -80 -77 -76 -59 -67 -71 -82
Interest Expense
89 70 79 86 80 77 76 59 67 71 82
Income Tax Expense
-153 174 12 47 26 87 85 152 126 165 93
Other Gains / (Losses), net
-1.00 - - 0.00 1.00 4.00 1.00 1.00 1.00 1.00 8.00
Net Income / (Loss) Attributable to Noncontrolling Interest
43 77 45 32 48 77 65 1.00 3.00 3.00 3.00
Basic Earnings per Share
($0.41) $1.45 $0.94 $0.63 $0.73 $1.07 $2.61 $0.86 $1.01 $1.23 $1.59
Weighted Average Basic Shares Outstanding
673.68M 668.01M 662.19M 660.59M 658.05M 654.39M 611.14M 612.00M 610.12M 605.74M 600.20M
Diluted Earnings per Share
($0.41) $1.45 $0.93 $0.63 $0.72 $1.07 $2.61 $0.85 $1.00 $1.23 $1.60
Weighted Average Diluted Shares Outstanding
673.68M 668.01M 662.19M 660.59M 658.05M 654.39M 611.14M 612.00M 610.12M 605.74M 600.20M
Weighted Average Basic & Diluted Shares Outstanding
673.68M 668.01M 662.19M 660.59M 658.05M 654.39M 611.14M 612.00M 610.12M 605.74M 600.20M

Annual Cash Flow Statements for Johnson Controls International

This table details how cash moves in and out of Johnson Controls International's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024 9/30/2025 9/30/2026
Net Change in Cash & Equivalents
510 -2,445 -146 2,606 -976 -734 725 -1,147 -150 -369 232
Net Cash From Operating Activities
3,473 371 1,520 1,743 2,479 2,487 1,237 1,856 1,568 2,299 3,872
Net Cash From Continuing Operating Activities
3,473 371 1,520 1,743 2,479 2,551 1,237 1,856 1,568 2,554 3,872
Net Income / (Loss) Continuing Operations
132 829 1,349 1,289 795 1,746 1,294 1,581 1,411 1,724 2,890
Consolidated Net Income / (Loss)
- 829 1,349 1,289 795 1,746 1,279 1,562 1,407 1,724 2,880
Net Income / (Loss) Discontinued Operations
-132 - - - - - -15 -19 -4.00 - -10
Depreciation Expense
953 919 824 825 822 845 717 745 816 865 654
Non-Cash Adjustments To Reconcile Net Income
-49 -774 -361 787 587 -647 306 824 401 498 117
Changes in Operating Assets and Liabilities, net
2,437 -603 -292 -1,158 275 607 -1,080 -1,294 -1,060 -788 211
Net Cash From Investing Activities
-887 -648 1,568 -533 -258 -1,090 -588 -1,093 -184 -412 -468
Net Cash From Continuing Investing Activities
-880 -648 1,568 -533 -258 -1,090 -588 -1,093 -184 -412 -468
Purchase of Property, Plant & Equipment
-1,249 -760 -645 -586 -443 -552 -487 -446 -494 -434 -465
Acquisitions
353 -6.00 -21 -25 -77 -725 -269 -726 -3.00 -10 -291
Divestitures
32 168 2,202 12 135 - 0.00 28 345 5.00 331
Other Investing Activities, net
- 0.00 0.00 0.00 0.00 63 41 21 -32 27 -43
Net Cash From Financing Activities
-946 -649 -3,749 -10,519 -2,824 -2,131 -395 -2,059 -1,948 -6,784 -3,048
Net Cash From Continuing Financing Activities
-2,088 -649 -3,749 -10,523 -2,824 -2,131 -395 -2,059 -1,948 -6,784 -3,048
Repayment of Debt
-1,346 -1,293 -3,708 -2,332 -1,386 -744 -188 -1,552 -1,031 -1,582 -942
Repurchase of Common Equity
-501 -651 -300 -5,983 -2,204 -1,307 -1,441 -625 -1,246 -5,991 -1,505
Payment of Dividends
-306 -759 -997 -1,052 -904 -904 -916 -980 -1,000 -976 -976
Issuance of Debt
- 2,006 1,232 -1,296 1,761 679 2,150 1,098 1,329 1,765 375
Net Cash From Discontinued Financing Activities
- - -3.00 - - - - - - - 0.00
Effect of Exchange Rate Changes
12 54 -106 -120 - - -53 -5.00 59 -259 129
Other Net Changes in Cash
- -1,573 621 12,035 -373 - 527 159 361 4,787 -253

Quarterly Cash Flow Statements for Johnson Controls International

This table details how cash moves in and out of Johnson Controls International's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
-932 -67 -119 491 -440 151 -571 175 140 -55 -28
Net Cash From Operating Activities
-203 1,021 996 249 550 787 710 611 672 1,289 1,300
Net Cash From Continuing Operating Activities
-203 1,021 996 249 550 787 968 611 672 1,289 1,300
Net Income / (Loss) Continuing Operations
-234 1,052 189 361 475 618 267 556 612 752 970
Consolidated Net Income / (Loss)
-234 1,052 185 363 473 618 - 555 609 749 967
Net Income / (Loss) Discontinued Operations
- - - 2.00 -2.00 - - -1.00 -3.00 -3.00 -3.00
Depreciation Expense
236 220 129 193 202 190 280 164 169 162 159
Non-Cash Adjustments To Reconcile Net Income
191 107 158 28 59 32 379 13 81 38 -15
Changes in Operating Assets and Liabilities, net
-396 -358 520 -333 -186 -53 -216 -122 -190 337 186
Net Cash From Investing Activities
-137 -99 126 -105 -112 -85 -110 90 -49 -276 -233
Net Cash From Continuing Investing Activities
-137 -99 126 -105 -112 -85 -110 90 -49 -276 -233
Purchase of Property, Plant & Equipment
-133 -99 -170 -116 -94 -94 -130 -80 -68 -95 -222
Other Investing Activities, net
-7.00 - -46 11 -18 9.00 -12 -37 17 -12 -11
Net Cash From Financing Activities
-551 -999 -1,626 201 -675 -637 -5,673 -464 -566 -916 -1,102
Net Cash From Continuing Financing Activities
-551 -999 -1,626 201 -675 -637 -5,673 -464 -566 -916 -1,102
Repayment of Debt
-184 -295 -525 -576 -549 29 -1,080 -100 -547 -4.00 -291
Repurchase of Common Equity
-474 -402 -370 -330 -330 -310 -5,021 0.00 -215 -635 -655
Payment of Dividends
-303 -319 -126 -245 -245 -243 -243 -245 -244 -245 -242
Issuance of Debt
411 19 -631 1,381 346 -115 747 -70 451 -30 24
Other Net Changes in Cash
- - - -12 -33 74 4,758 -67 92 -156 -122

Annual Balance Sheets for Johnson Controls International

This table presents Johnson Controls International's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024 9/30/2025 9/30/2026
Total Assets
63,179 51,884 48,797 42,287 40,815 41,890 42,158 42,242 42,695 37,939 40,147
Total Current Assets
17,109 12,292 11,823 12,393 10,053 9,998 11,685 10,737 11,179 10,162 11,678
Cash & Equivalents
579 321 185 2,805 1,951 1,336 2,031 828 606 379 618
Accounts Receivable
6,394 6,666 5,622 5,770 5,294 5,613 5,727 5,494 6,051 6,269 7,316
Inventories, net
2,888 3,209 1,819 1,814 1,773 2,057 2,665 1,872 1,774 1,820 1,999
Other Current Assets
1,436 1,907 1,182 1,906 1,035 992 1,262 991 1,153 1,680 1,741
Other Current Nonoperating Assets
5,812 189 3,015 98 0.00 0.00 - 1,552 1,595 14 4.00
Plant, Property, & Equipment, net
5,632 6,121 3,300 3,348 3,059 3,228 3,131 2,374 2,403 2,193 2,106
Total Noncurrent Assets
40,438 33,471 33,674 26,546 27,703 28,664 27,342 29,131 29,113 25,584 26,363
Goodwill
21,024 19,688 18,381 18,178 17,932 18,335 17,350 16,772 16,725 16,633 16,640
Intangible Assets
7,540 6,741 6,187 5,632 5,356 5,549 5,155 4,772 4,130 3,613 3,482
Other Noncurrent Operating Assets
3,510 3,931 3,070 1,823 3,354 3,558 3,874 4,482 5,048 5,198 6,010
Other Noncurrent Nonoperating Assets
7,374 1,920 5,188 60 147 156 - 3,105 3,210 140 231
Total Liabilities & Shareholders' Equity
63,179 51,884 48,797 42,287 40,815 41,890 42,158 42,242 42,695 37,939 40,147
Total Liabilities
37,855 30,306 26,339 21,458 22,282 23,137 24,756 24,548 25,334 24,985 26,501
Total Current Liabilities
16,331 11,854 11,250 9,070 8,248 9,098 11,239 11,084 11,955 10,941 12,919
Short-Term Debt
1,706 1,608 1,307 511 293 234 1,534 1,006 1,489 1,289 1,744
Accounts Payable
4,000 4,271 3,407 3,582 3,120 3,746 4,368 3,498 3,389 3,614 4,381
Current Deferred Revenue
1,228 1,279 1,326 1,407 1,435 1,637 1,804 1,923 2,160 2,470 3,370
Current Employee Benefit Liabilities
1,333 1,071 1,021 953 838 1,008 1,003 847 1,048 1,268 1,198
Other Current Liabilities
3,788 3,553 2,398 2,573 2,562 2,473 2,530 2,435 2,438 2,288 2,220
Other Current Nonoperating Liabilities
4,276 72 1,791 44 0.00 0.00 - 1,375 1,431 12 6.00
Total Noncurrent Liabilities
21,524 18,452 15,089 12,388 14,034 14,039 13,517 13,464 13,379 14,044 13,582
Long-Term Debt
11,053 11,964 9,623 6,708 7,526 7,506 7,426 7,818 8,004 8,591 7,533
Noncurrent Employee Benefit Liabilities
1,550 947 616 1,044 1,140 628 358 252 217 211 204
Other Noncurrent Operating Liabilities
5,033 5,368 4,643 4,636 5,368 5,905 5,733 4,987 4,753 5,233 5,811
Other Noncurrent Nonoperating Liabilities
3,888 173 207 0.00 0.00 0.00 - 407 405 9.00 34
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
25,090 21,367 22,458 20,829 18,533 18,753 17,402 17,694 17,361 12,954 13,646
Total Preferred & Common Equity
24,118 20,447 21,164 19,766 17,447 17,562 16,268 16,545 16,098 12,927 13,611
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
24,118 20,447 21,164 19,766 17,447 17,562 16,268 16,545 16,098 12,927 13,611
Common Stock
16,114 16,399 16,559 16,820 16,873 17,123 17,231 17,356 17,482 14,871 15,376
Retained Earnings
9,177 5,231 6,604 4,827 2,469 2,025 1,151 1,384 848 0.00 0.00
Treasury Stock
-20 -710 -1,053 -1,086 -1,119 -1,152 -1,203 -1,240 -1,268 -1,302 -1,371
Accumulated Other Comprehensive Income / (Loss)
-1,153 -473 -946 -795 -776 -434 -911 -955 -964 -642 -394
Noncontrolling Interest
972 920 1,294 1,063 1,086 1,191 1,134 1,149 1,263 27 35

Quarterly Balance Sheets for Johnson Controls International

This table presents Johnson Controls International's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 12/31/2025 3/31/2026 6/30/2026
Total Assets
42,242 43,981 43,457 43,325 42,695 42,098 42,367 43,393 37,983 38,354 38,759
Total Current Assets
10,737 12,054 11,877 12,153 11,179 11,289 11,350 11,849 10,441 10,991 11,281
Cash & Equivalents
828 1,801 843 862 606 1,237 795 731 552 698 641
Accounts Receivable
5,494 6,045 6,688 6,667 6,051 5,614 5,858 6,151 6,190 6,614 6,970
Inventories, net
1,872 3,006 2,991 2,863 1,774 1,739 1,756 1,829 1,932 1,933 1,955
Other Current Assets
991 1,202 1,355 1,556 1,153 1,041 1,085 1,145 1,747 1,725 1,711
Other Current Nonoperating Assets
1,552 - - 205 1,595 1,658 1,856 1,993 20 21 4.00
Plant, Property, & Equipment, net
2,374 3,131 3,104 3,011 2,403 2,418 2,422 2,455 2,130 2,096 1,977
Total Noncurrent Assets
29,131 28,796 28,476 28,161 29,113 28,391 28,595 29,089 25,412 25,267 25,501
Goodwill
16,772 18,124 17,757 17,676 16,725 16,412 16,509 16,709 16,610 16,547 16,612
Intangible Assets
4,772 4,835 4,717 4,315 4,130 3,963 3,883 3,856 3,550 3,484 3,550
Other Noncurrent Operating Assets
4,482 4,693 4,830 4,629 5,048 5,030 5,102 5,350 5,143 5,116 5,114
Other Noncurrent Nonoperating Assets
3,105 - - 487 3,210 2,986 3,101 3,174 109 120 225
Total Liabilities & Shareholders' Equity
42,242 43,981 43,457 43,325 42,695 42,098 42,367 43,393 37,983 38,354 38,759
Total Liabilities
24,548 26,107 26,616 26,182 25,334 24,968 25,335 26,348 24,750 24,811 25,244
Total Current Liabilities
11,084 12,409 13,599 12,724 11,955 11,083 11,817 12,350 10,501 10,605 11,283
Short-Term Debt
1,006 2,650 3,375 2,521 1,489 1,404 1,819 1,847 1,004 910 1,176
Accounts Payable
3,498 3,976 4,019 4,128 3,389 3,214 3,254 3,421 3,614 3,610 3,917
Current Deferred Revenue
1,923 2,122 2,331 2,143 2,160 2,211 2,380 2,428 2,542 2,845 2,943
Current Employee Benefit Liabilities
847 934 779 1,012 1,048 917 832 1,070 891 822 1,098
Other Current Liabilities
2,435 2,727 3,095 2,771 2,438 2,015 1,988 1,922 2,437 2,397 2,144
Other Current Nonoperating Liabilities
1,375 - - 149 1,431 1,322 1,544 1,662 13 21 5.00
Total Noncurrent Liabilities
13,464 13,698 13,017 13,458 13,379 13,885 13,518 13,998 14,249 14,206 13,961
Long-Term Debt
7,818 7,959 7,348 7,867 8,004 8,589 8,167 8,446 8,701 8,613 8,299
Noncurrent Employee Benefit Liabilities
252 271 251 225 217 192 181 179 201 189 177
Other Noncurrent Operating Liabilities
4,987 5,468 5,418 5,163 4,753 4,697 4,741 4,975 5,333 5,380 5,451
Other Noncurrent Nonoperating Liabilities
407 - - 203 405 407 429 398 14 24 34
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
17,694 17,874 16,841 17,143 17,361 17,130 17,032 17,045 13,233 13,543 13,515
Total Preferred & Common Equity
16,545 16,698 15,658 15,968 16,098 15,900 15,805 15,830 13,204 13,518 13,482
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
16,545 16,698 15,658 15,968 16,098 15,900 15,805 15,830 13,204 13,518 13,482
Common Stock
17,356 17,388 17,418 17,454 17,482 17,550 17,633 17,666 14,908 15,374 15,277
Retained Earnings
1,384 1,506 507 831 848 691 599 746 278 0.00 0.00
Treasury Stock
-1,240 -1,263 -1,264 -1,266 -1,268 -1,297 -1,299 -1,301 -1,351 -1,362 -1,364
Accumulated Other Comprehensive Income / (Loss)
-955 -933 -1,003 -1,051 -964 -1,044 -1,128 -1,281 -631 -494 -431
Noncontrolling Interest
1,149 1,176 1,183 1,175 1,263 1,230 1,227 1,215 29 25 33

Annual Metrics And Ratios for Johnson Controls International

This table displays calculated financial ratios and metrics derived from Johnson Controls International's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024 9/30/2025 9/30/2026
DEI Shares Outstanding
- - - - - - - - - - 605,741,470.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 605,741,470.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 4.71
Growth Metrics
- - - - - - - - - - -
Revenue Growth
21.85% 9.59% 2.47% 2.43% -6.89% 6.05% -12.81% 8.21% 2.78% 2.81% 8.77%
EBITDA Growth
7.25% 11.74% 9.04% -21.40% -12.46% 90.70% -40.42% 4.19% 28.82% 15.61% 38.16%
EBIT Growth
4.53% 24.15% 21.23% -31.41% -20.68% 165.73% -48.77% 4.35% 39.33% 19.73% 61.88%
NOPAT Growth
-7.85% 9.81% 46.87% -4.05% -42.79% 101.61% -10.75% 27.38% -9.07% 13.08% 55.96%
Net Income Growth
-138.83% 378.99% 31.01% 147.04% -86.50% 135.22% -7.86% 17.99% -6.54% 84.89% -18.50%
EPS Growth
-154.66% 232.56% 35.67% 179.74% -87.06% 170.24% -3.52% 22.83% -6.32% 99.60% -6.96%
Operating Cash Flow Growth
19.25% -89.32% 309.70% 14.67% 42.23% 0.32% -50.26% 50.04% -15.52% 46.43% 68.42%
Free Cash Flow Firm Growth
-318.50% 103.10% 831.51% -53.19% -46.84% -37.54% 87.80% 19.29% -47.80% 126.79% 12.62%
Invested Capital Growth
453.17% 0.90% -17.70% -7.17% -3.86% 2.55% -2.37% -2.37% 2.03% -4.11% -0.95%
Revenue Q/Q Growth
540.55% -19.28% 29.88% 0.38% -1.41% 1.89% -17.34% -16.09% -14.77% 0.83% 2.68%
EBITDA Q/Q Growth
55.97% -15.79% 60.12% -20.29% 39.78% 8.62% -25.25% -19.57% -3.95% -7.33% 15.58%
EBIT Q/Q Growth
149.15% -10.59% 82.29% -30.94% 108.89% 11.21% -29.59% -24.38% -0.73% -12.87% 23.67%
NOPAT Q/Q Growth
-23.23% 8.28% 75.99% 2.72% -21.57% -9.89% 27.23% -14.86% -5.83% -13.37% 29.47%
Net Income Q/Q Growth
-176.80% 857.92% -4.10% -2.82% -17.10% -8.51% 40.08% -10.08% 5.38% 44.39% -21.58%
EPS Q/Q Growth
-227.72% 463.83% -5.31% -11.46% -16.00% -8.84% 47.97% -9.43% 5.44% 50.15% -17.75%
Operating Cash Flow Q/Q Growth
33.15% -74.83% -35.89% 13.62% -2.05% -17.16% -3.06% -7.48% -20.08% -21.85% 17.98%
Free Cash Flow Firm Q/Q Growth
-190.42% 105.12% 7,902.28% -65.62% 10.39% -16.22% -6.63% 1,260.72% -26.93% -27.60% -11.20%
Invested Capital Q/Q Growth
101.57% 0.48% -19.32% 0.76% -0.93% -0.79% 1.23% -9.40% -7.90% -5.01% -0.22%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
27.13% 32.98% 32.77% 32.10% 33.21% 34.05% 34.36% 34.95% 35.19% 36.41% 37.07%
EBITDA Margin
10.22% 10.42% 11.09% 8.51% 8.00% 14.38% 9.83% 9.46% 11.86% 13.34% 16.94%
Operating Margin
5.64% 6.39% 7.56% 5.07% 4.32% 10.81% 6.35% 6.13% 8.30% 9.67% 14.39%
EBIT Margin
5.64% 6.39% 7.56% 5.07% 4.32% 10.81% 6.35% 6.13% 8.30% 9.67% 14.39%
Profit (Net Income) Margin
-3.13% 7.97% 10.18% 24.56% 3.56% 7.90% 8.35% 9.10% 8.28% 14.89% 11.15%
Tax Burden Percent
-61.45% 158.04% 154.14% 557.48% 88.04% 71.54% 154.95% 182.66% 124.84% 178.42% 83.57%
Interest Burden Percent
90.22% 78.84% 87.34% 86.99% 93.77% 102.15% 84.82% 81.36% 79.85% 86.28% 92.75%
Effective Tax Rate
18.57% 27.98% 12.74% -22.06% 11.96% 33.21% -16.37% -42.05% 7.29% 12.44% 15.65%
Return on Invested Capital (ROIC)
5.15% 3.32% 5.33% 5.88% 3.56% 7.23% 6.45% 8.42% 7.67% 8.76% 14.03%
ROIC Less NNEP Spread (ROIC-NNEP)
-36.20% 12.70% 17.41% 129.29% 2.28% 10.45% 9.99% 10.03% 10.08% 28.58% 11.19%
Return on Net Nonoperating Assets (RNNOA)
-9.59% 4.43% 5.49% 21.32% 0.48% 2.80% 3.08% 3.17% 3.17% 14.41% 7.50%
Return on Equity (ROE)
-4.44% 7.76% 10.82% 27.20% 4.04% 10.03% 9.53% 11.59% 10.84% 23.18% 21.53%
Cash Return on Invested Capital (CROIC)
-133.61% 2.43% 24.75% 13.31% 7.49% 4.71% 8.85% 10.81% 5.65% 12.96% 14.98%
Operating Return on Assets (OROA)
3.12% 2.54% 3.52% 2.67% 2.32% 6.19% 3.12% 3.24% 4.49% 5.66% 9.46%
Return on Assets (ROA)
-1.73% 3.16% 4.73% 12.93% 1.91% 4.52% 4.10% 4.82% 4.47% 8.71% 7.33%
Return on Common Equity (ROCE)
-4.25% 7.37% 10.23% 25.72% 3.82% 9.42% 8.92% 10.83% 10.09% 22.19% 21.48%
Return on Equity Simple (ROE_SIMPLE)
- 8.90% 11.26% 29.78% 4.56% 10.65% 10.59% 12.29% 11.80% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
958 1,052 1,544 1,482 848 1,709 1,526 1,943 1,767 1,998 3,116
NOPAT Margin
4.60% 4.61% 6.60% 6.18% 3.80% 7.22% 7.39% 8.70% 7.70% 8.47% 12.14%
Net Nonoperating Expense Percent (NNEP)
41.35% -9.38% -12.08% -123.41% 1.28% -3.22% -3.54% -1.62% -2.41% -19.82% 2.84%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - 8.75% 13.59%
Cost of Revenue to Revenue
72.87% 67.02% 67.24% 67.90% 66.79% 65.95% 65.64% 65.05% 64.81% 63.59% 62.93%
SG&A Expenses to Revenue
20.11% 25.06% 24.11% 26.05% 25.38% 22.22% 24.61% 24.12% 24.66% 24.43% 21.47%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
21.49% 26.58% 25.20% 27.03% 28.89% 23.24% 28.00% 28.82% 26.89% 26.74% 22.68%
Earnings before Interest and Taxes (EBIT)
1,176 1,460 1,770 1,214 963 2,559 1,311 1,368 1,906 2,282 3,694
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,129 2,379 2,594 2,039 1,785 3,404 2,028 2,113 2,722 3,147 4,348
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.05 1.56 1.34 1.59 1.61 2.60 1.99 2.14 3.22 5.57 6.62
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.22 1.40 1.21 1.31 1.26 1.93 1.57 1.58 2.26 3.05 3.51
Price to Earnings (P/E)
0.00 19.81 13.09 5.53 44.54 27.88 21.12 19.13 30.41 21.86 31.56
Dividend Yield
2.89% 2.92% 3.40% 3.30% 2.75% 1.67% 2.96% 2.79% 1.91% 1.37% 1.08%
Earnings Yield
-3.41% 5.05% 7.64% 18.08% 2.24% 3.59% 4.74% 5.23% 3.29% 4.57% 3.17%
Enterprise Value to Invested Capital (EV/IC)
1.20 1.42 1.51 1.48 1.46 2.18 1.69 1.95 2.66 3.65 4.47
Enterprise Value to Revenue (EV/Rev)
1.81 1.97 1.69 1.50 1.53 2.20 1.91 1.99 2.70 3.45 3.85
Enterprise Value to EBITDA (EV/EBITDA)
17.76 18.96 15.22 17.66 19.13 15.33 19.45 21.07 22.78 25.89 22.71
Enterprise Value to EBIT (EV/EBIT)
32.16 30.89 22.31 29.66 35.46 20.39 30.09 32.55 32.53 35.70 26.73
Enterprise Value to NOPAT (EV/NOPAT)
39.49 42.89 25.57 24.30 40.28 30.52 25.86 22.91 35.08 40.78 31.69
Enterprise Value to Operating Cash Flow (EV/OCF)
19.82 121.56 25.98 20.66 13.77 20.98 31.89 23.99 39.54 35.49 25.50
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 58.60 5.51 10.73 19.14 46.82 18.85 17.84 47.58 27.57 29.67
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.50 0.63 0.49 0.35 0.42 0.41 0.51 0.50 0.55 0.76 0.68
Long-Term Debt to Equity
0.44 0.55 0.43 0.32 0.41 0.40 0.43 0.44 0.46 0.66 0.55
Financial Leverage
0.26 0.35 0.32 0.16 0.21 0.27 0.31 0.32 0.31 0.50 0.67
Leverage Ratio
2.57 2.45 2.29 2.10 2.11 2.22 2.32 2.40 2.42 2.66 2.94
Compound Leverage Factor
2.32 1.93 2.00 1.83 1.98 2.27 1.97 1.96 1.93 2.30 2.72
Debt to Total Capital
33.50% 38.61% 32.74% 25.74% 29.67% 29.22% 33.99% 33.28% 35.35% 43.27% 40.47%
Short-Term Debt to Total Capital
4.48% 4.57% 3.91% 1.82% 1.11% 0.88% 5.82% 3.79% 5.54% 5.65% 7.61%
Long-Term Debt to Total Capital
29.02% 34.04% 28.82% 23.92% 28.56% 28.33% 28.17% 29.48% 29.81% 37.62% 32.86%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
3.17% 3.22% 3.88% 3.79% 4.12% 4.50% 4.30% 4.33% 4.70% 0.12% 0.15%
Common Equity to Total Capital
63.33% 58.17% 63.39% 70.47% 66.21% 66.29% 61.71% 62.39% 59.95% 56.61% 59.38%
Debt to EBITDA
5.99 5.70 4.21 3.54 4.38 2.27 4.42 4.18 3.49 3.14 2.13
Net Debt to EBITDA
5.26 5.07 3.82 1.75 2.78 1.57 2.94 3.78 3.26 3.02 1.99
Long-Term Debt to EBITDA
5.19 5.03 3.71 3.29 4.22 2.21 3.66 3.70 2.94 2.73 1.73
Debt to NOPAT
13.32 12.91 7.08 4.87 9.22 4.53 5.87 4.54 5.37 4.94 2.98
Net Debt to NOPAT
11.68 11.47 6.41 2.40 5.84 3.12 3.91 4.11 5.03 4.76 2.78
Long-Term Debt to NOPAT
11.54 11.38 6.23 4.53 8.88 4.39 4.87 4.02 4.53 4.30 2.42
Altman Z-Score
1.01 1.32 1.45 1.79 1.52 2.04 1.43 1.54 1.92 2.52 2.94
Noncontrolling Interest Sharing Ratio
4.22% 4.98% 5.51% 5.45% 5.46% 6.11% 6.43% 6.51% 6.88% 4.26% 0.23%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.05 1.04 1.05 1.37 1.22 1.10 1.04 0.97 0.94 0.93 0.90
Quick Ratio
0.43 0.59 0.52 0.95 0.88 0.76 0.69 0.57 0.56 0.61 0.61
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-24,841 770 7,168 3,356 1,784 1,114 2,093 2,496 1,303 2,955 3,328
Operating Cash Flow to CapEx
156.78% 50.75% 254.61% 311.81% 784.49% 581.07% 343.61% 446.15% 318.05% 578.34% 832.69%
Free Cash Flow to Firm to Interest Expense
-85.96 1.65 17.88 9.59 7.72 5.41 10.21 9.68 3.81 9.26 11.93
Operating Cash Flow to Interest Expense
6.60 0.80 3.79 4.98 10.73 12.07 6.03 7.19 4.58 7.20 13.88
Operating Cash Flow Less CapEx to Interest Expense
2.39 -0.77 2.30 3.38 9.36 10.00 4.28 5.58 3.14 5.95 12.21
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.55 0.40 0.46 0.53 0.54 0.57 0.49 0.53 0.54 0.59 0.66
Accounts Receivable Turnover
5.13 3.50 3.81 4.21 4.03 4.34 3.64 3.98 3.98 3.83 3.78
Inventory Turnover
8.66 5.02 6.26 8.96 8.31 8.15 5.74 6.40 8.16 8.35 8.46
Fixed Asset Turnover
6.13 3.89 4.97 7.21 6.97 7.53 6.49 8.11 9.61 10.27 11.94
Accounts Payable Turnover
6.37 3.70 4.10 4.66 4.45 4.55 3.34 3.69 4.32 4.29 4.04
Days Sales Outstanding (DSO)
71.08 104.38 95.84 86.74 90.48 84.10 100.28 91.70 91.80 95.29 96.60
Days Inventory Outstanding (DIO)
42.17 72.70 58.32 40.74 43.92 44.78 63.61 57.00 44.73 43.72 43.15
Days Payable Outstanding (DPO)
57.26 98.63 89.06 78.37 82.06 80.28 109.31 98.82 84.50 85.18 90.34
Cash Conversion Cycle (CCC)
55.99 78.45 65.10 49.11 52.34 48.61 54.59 49.88 52.04 53.82 49.41
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
31,492 31,774 26,150 24,276 23,340 23,935 23,368 22,815 23,279 22,322 22,110
Invested Capital Turnover
1.12 0.72 0.81 0.95 0.94 1.00 0.87 0.97 1.00 1.03 1.16
Increase / (Decrease) in Invested Capital
25,799 282 -5,624 -1,874 -936 595 -567 -553 464 -957 -212
Enterprise Value (EV)
37,815 45,098 39,484 36,008 34,148 52,173 39,453 44,524 61,995 81,478 98,737
Market Capitalization
25,419 31,907 28,293 31,384 28,108 45,644 32,353 35,379 51,845 71,950 90,043
Book Value per Share
$36.14 $21.93 $22.88 $24.84 $23.45 $24.66 $23.62 $24.32 $24.10 $19.75 $22.47
Tangible Book Value per Share
($6.66) ($6.42) ($3.68) ($5.08) ($7.85) ($8.88) ($9.05) ($7.35) ($7.12) ($11.18) ($10.75)
Total Capital
38,083 35,150 33,388 28,048 26,352 26,493 26,362 26,518 26,854 22,834 22,923
Total Debt
12,759 13,572 10,930 7,219 7,819 7,740 8,960 8,824 9,493 9,880 9,277
Total Long-Term Debt
11,053 11,964 9,623 6,708 7,526 7,506 7,426 7,818 8,004 8,591 7,533
Net Debt
11,190 12,060 9,897 3,561 4,954 5,338 5,966 7,996 8,887 9,501 8,659
Capital Expenditures (CapEx)
1,217 731 597 559 316 428 360 416 493 397 465
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,905 1,725 1,695 1,029 147 -202 -51 -169 107 131 -115
Debt-free Net Working Capital (DFNWC)
2,484 2,046 1,880 3,834 2,098 1,134 1,980 659 713 510 503
Net Working Capital (NWC)
778 438 573 3,323 1,805 900 446 -347 -776 -779 -1,241
Net Nonoperating Expense (NNE)
1,610 -767 -839 -4,405 53 -161 -197 -90 -133 -1,515 253
Net Nonoperating Obligations (NNO)
6,168 10,196 3,692 3,447 4,807 5,182 5,966 5,121 5,918 9,368 8,464
Total Depreciation and Amortization (D&A)
953 919 824 825 822 845 717 745 816 865 654
Debt-free, Cash-free Net Working Capital to Revenue
9.14% 7.55% 7.24% 4.29% 0.66% -0.85% -0.25% -0.76% 0.47% 0.56% -0.45%
Debt-free Net Working Capital to Revenue
11.92% 8.96% 8.03% 16.00% 9.40% 4.79% 9.59% 2.95% 3.11% 2.16% 1.96%
Net Working Capital to Revenue
3.73% 1.92% 2.45% 13.86% 8.09% 3.80% 2.16% -1.55% -3.38% -3.30% -4.84%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($1.30) $1.72 $2.34 $6.52 $0.84 $2.28 $2.20 $2.70 $2.53 $5.04 $4.69
Adjusted Weighted Average Basic Shares Outstanding
667.40M 925.44M 924.06M 771.42M 723.91M 704.33M 686.70M 680.67M 662.19M 611.14M 600.20M
Adjusted Diluted Earnings per Share
($1.29) $1.71 $2.32 $6.49 $0.84 $2.27 $2.19 $2.69 $2.52 $5.03 $4.68
Adjusted Weighted Average Diluted Shares Outstanding
667.40M 925.44M 924.06M 771.42M 723.91M 704.33M 686.70M 680.67M 662.19M 611.14M 600.20M
Adjusted Basic & Diluted Earnings per Share
($1.30) $0.00 $0.00 $6.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
667.40M 925.44M 924.06M 771.42M 723.91M 704.33M 686.70M 680.67M 662.19M 611.14M 600.20M
Normalized Net Operating Profit after Tax (NOPAT)
1,192 1,301 1,767 1,014 1,537 1,871 1,408 1,692 2,240 2,476 3,378
Normalized NOPAT Margin
5.72% 5.70% 7.55% 4.23% 6.89% 7.90% 6.82% 7.58% 9.76% 10.49% 13.16%
Pre Tax Income Margin
5.09% 5.04% 6.61% 4.41% 4.05% 11.04% 5.39% 4.98% 6.63% 8.34% 13.35%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.07 3.13 4.41 3.47 4.17 12.42 6.40 5.30 5.57 7.15 13.24
NOPAT to Interest Expense
3.31 2.26 3.85 4.23 3.67 8.30 7.44 7.53 5.17 6.26 11.17
EBIT Less CapEx to Interest Expense
-0.14 1.56 2.93 1.87 2.80 10.34 4.64 3.69 4.13 5.91 11.57
NOPAT Less CapEx to Interest Expense
-0.90 0.69 2.36 2.64 2.30 6.22 5.69 5.92 3.73 5.02 9.50
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-187.27% 41.73% 41.84% 17.87% 113.71% 48.34% 53.16% 48.20% 52.63% 27.78% 34.09%
Augmented Payout Ratio
-264.11% 77.52% 54.43% 119.50% 390.94% 118.24% 136.80% 78.95% 118.21% 198.32% 86.66%

Quarterly Metrics And Ratios for Johnson Controls International

This table displays calculated financial ratios and metrics derived from Johnson Controls International's official financial filings.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
- - - - - - - - 610,115,603.00 605,741,470.00 605,741,470.00
DEI Adjusted Shares Outstanding
- - - - - - - - 610,115,603.00 605,741,470.00 605,741,470.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 1.00 1.24 1.60
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.19% 1.37% 19.80% 4.17% 1.41% 2.61% 3.11% 6.84% 8.21% 9.29% 10.42%
EBITDA Growth
-119.56% 50.15% 125.54% 11.35% 571.08% -26.22% -25.96% 35.37% 24.42% 18.70% 82.54%
EBIT Growth
-232.79% 62.52% 223.38% 20.78% 252.23% -29.97% -43.94% 55.06% 38.62% 26.86% 164.42%
NOPAT Growth
-219.13% -5.52% 334.39% 0.58% 306.19% -26.06% -48.64% 37.62% 21.25% 18.68% 217.25%
Net Income Growth
-234.48% -6.24% 16.70% 11.63% 324.79% -26.05% 159.29% 16.41% 17.11% -3.34% -44.82%
EPS Growth
-315.79% -5.23% 16.25% 14.55% 275.61% -26.21% 180.65% 34.92% 38.89% 14.95% -38.70%
Operating Cash Flow Growth
-164.65% 25.58% -2.83% 324.32% 268.71% 20.52% -47.49% 145.38% 22.18% 63.79% 82.33%
Free Cash Flow Firm Growth
-425.64% 199.54% -99.35% 329.42% 264.77% 196.24% 643.08% -57.11% -42.87% -12.48% -2.69%
Invested Capital Growth
6.10% 0.37% 2.03% -10.05% -9.04% -7.02% -4.11% -2.99% -4.16% -5.71% -0.95%
Revenue Q/Q Growth
9.93% 7.94% -59.51% 85.31% 4.61% 6.62% 6.44% -10.01% 5.95% 7.68% 7.54%
EBITDA Q/Q Growth
-113.11% 1,818.18% -58.53% 9.57% 13.83% 23.79% -26.65% 30.99% 4.62% 18.09% 12.79%
EBIT Q/Q Growth
-173.64% 498.77% -61.46% -0.80% 17.41% 34.14% -44.73% 78.14% 4.96% 22.76% 15.20%
NOPAT Q/Q Growth
-151.42% 568.56% -55.94% -6.66% 25.81% 24.02% -52.05% 83.94% 10.84% 21.40% 28.18%
Net Income Q/Q Growth
-157.92% 549.57% -35.55% -33.48% 16.63% 47.91% 125.96% -70.14% 17.33% 22.08% 28.99%
EPS Q/Q Growth
-174.55% 453.66% -35.86% -32.26% 14.29% 48.61% 143.93% -67.43% 17.65% 23.00% 30.08%
Operating Cash Flow Q/Q Growth
17.48% 602.96% -2.45% -75.00% 120.88% 43.09% -9.78% -13.94% 9.98% 91.82% 0.85%
Free Cash Flow Firm Q/Q Growth
-30.16% 157.18% -99.56% 70,275.61% -4.80% -14.09% -47.74% 0.35% 26.79% 31.63% -41.89%
Invested Capital Q/Q Growth
0.04% -1.07% -7.90% -1.32% 1.17% 1.12% -5.01% -0.17% -0.05% -0.51% -0.22%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
32.56% 34.41% 48.36% 35.50% 36.45% 37.11% 36.49% 35.78% 36.83% 37.41% 38.03%
EBITDA Margin
-1.31% 20.91% 21.41% 12.66% 13.78% 15.99% 11.02% 16.04% 15.84% 17.37% 18.22%
Operating Margin
-4.84% 17.87% 17.01% 9.10% 10.22% 12.86% 6.67% 13.21% 13.09% 14.92% 15.98%
EBIT Margin
-4.84% 17.87% 17.01% 9.10% 10.22% 12.86% 6.67% 13.21% 13.09% 14.92% 15.98%
Profit (Net Income) Margin
-3.49% 14.55% 23.16% 8.31% 9.27% 12.86% 27.29% 9.06% 10.03% 11.37% 13.64%
Tax Burden Percent
64.82% 82.25% 337.31% 110.54% 104.99% 110.35% 495.21% 74.15% 83.47% 82.01% 91.25%
Interest Burden Percent
111.42% 98.99% 40.36% 82.59% 86.38% 90.62% 82.56% 92.43% 91.79% 92.91% 93.49%
Effective Tax Rate
0.00% 17.75% 5.97% 11.52% 5.19% 12.34% 23.94% 21.47% 17.07% 17.99% 8.75%
Return on Invested Capital (ROIC)
-3.66% 15.69% 15.93% 7.70% 9.23% 10.81% 5.25% 10.99% 11.66% 13.40% 16.85%
ROIC Less NNEP Spread (ROIC-NNEP)
-3.75% 15.55% 19.73% 7.90% 8.91% 12.13% 23.98% 9.96% 10.98% 12.64% 16.09%
Return on Net Nonoperating Assets (RNNOA)
-1.74% 7.12% 6.21% 3.05% 3.92% 5.18% 12.09% 4.89% 5.36% 6.24% 10.79%
Return on Equity (ROE)
-5.40% 22.81% 22.14% 10.74% 13.16% 15.99% 17.34% 15.88% 17.02% 19.64% 27.64%
Cash Return on Invested Capital (CROIC)
1.98% 7.07% 5.65% 17.88% 19.90% 16.74% 12.96% 12.58% 14.27% 16.42% 14.98%
Operating Return on Assets (OROA)
-2.99% 11.18% 9.19% 4.90% 5.54% 6.94% 3.91% 7.91% 7.92% 9.08% 10.51%
Return on Assets (ROA)
-2.16% 9.10% 12.51% 4.47% 5.02% 6.94% 15.97% 5.42% 6.07% 6.92% 8.96%
Return on Common Equity (ROCE)
-5.02% 21.29% 20.62% 10.00% 12.22% 14.87% 16.61% 15.22% 16.32% 18.84% 27.58%
Return on Equity Simple (ROE_SIMPLE)
11.96% 11.29% 0.00% 12.25% 17.13% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-227 1,063 468 437 550 682 327 602 667 809 1,038
NOPAT Margin
-3.39% 14.70% 15.99% 8.06% 9.69% 11.27% 5.08% 10.38% 10.86% 12.24% 14.59%
Net Nonoperating Expense Percent (NNEP)
0.09% 0.13% -3.80% -0.21% 0.32% -1.32% -18.72% 1.03% 0.68% 0.76% 0.76%
Return On Investment Capital (ROIC_SIMPLE)
- - - 1.61% 2.04% 2.49% 1.43% 2.62% 2.89% 3.52% 4.53%
Cost of Revenue to Revenue
67.44% 65.59% 51.64% 64.50% 63.55% 62.89% 63.51% 64.22% 63.17% 62.59% 61.97%
SG&A Expenses to Revenue
33.60% 15.07% 27.56% 25.78% 25.14% 23.41% 23.61% 21.06% 22.81% 21.27% 20.82%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
37.39% 16.54% 31.35% 26.39% 26.23% 24.26% 29.82% 22.56% 23.74% 22.48% 22.04%
Earnings before Interest and Taxes (EBIT)
-324 1,292 498 494 580 778 430 766 804 987 1,137
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-88 1,512 627 687 782 968 710 930 973 1,149 1,296
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.84 2.80 3.22 3.29 3.35 4.39 5.57 5.54 5.93 6.61 6.62
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.66 1.66 2.26 2.26 2.28 2.97 3.05 3.05 3.28 3.57 3.51
Price to Earnings (P/E)
26.26 27.62 30.41 29.87 21.13 31.15 21.86 21.55 22.70 24.91 31.56
Dividend Yield
2.27% 2.23% 1.91% 1.88% 1.85% 1.40% 1.37% 1.29% 1.48% 1.10% 1.08%
Earnings Yield
3.81% 3.62% 3.29% 3.35% 4.73% 3.21% 4.57% 4.64% 4.41% 4.01% 3.17%
Enterprise Value to Invested Capital (EV/IC)
2.13 2.15 2.66 2.71 2.73 3.42 3.65 3.70 4.00 4.42 4.47
Enterprise Value to Revenue (EV/Rev)
2.03 2.02 2.70 2.69 2.72 3.43 3.45 3.44 3.64 3.92 3.85
Enterprise Value to EBITDA (EV/EBITDA)
23.36 19.20 22.78 22.30 16.94 23.64 25.89 24.30 24.85 26.05 22.71
Enterprise Value to EBIT (EV/EBIT)
38.23 28.35 32.53 31.27 21.46 30.65 35.70 32.25 32.03 32.81 26.73
Enterprise Value to NOPAT (EV/NOPAT)
27.74 29.01 35.08 35.15 24.90 34.81 40.78 38.13 39.05 40.72 31.69
Enterprise Value to Operating Cash Flow (EV/OCF)
31.02 27.74 39.54 32.29 22.59 27.32 35.49 30.99 32.01 29.86 25.50
Enterprise Value to Free Cash Flow (EV/FCFF)
110.53 30.52 47.58 14.35 13.05 19.67 27.57 28.93 27.41 26.15 29.67
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.64 0.61 0.55 0.58 0.59 0.60 0.76 0.73 0.70 0.70 0.68
Long-Term Debt to Equity
0.44 0.46 0.46 0.50 0.48 0.50 0.66 0.66 0.64 0.61 0.55
Financial Leverage
0.46 0.46 0.31 0.39 0.44 0.43 0.50 0.49 0.49 0.49 0.67
Leverage Ratio
2.56 2.49 2.42 2.46 2.53 2.54 2.66 2.64 2.64 2.69 2.94
Compound Leverage Factor
2.85 2.46 0.98 2.03 2.19 2.30 2.20 2.44 2.42 2.50 2.74
Debt to Total Capital
38.90% 37.73% 35.35% 36.84% 36.96% 37.65% 43.27% 42.31% 41.29% 41.21% 40.47%
Short-Term Debt to Total Capital
12.24% 9.16% 5.54% 5.18% 6.73% 6.76% 5.65% 4.38% 3.95% 5.12% 7.61%
Long-Term Debt to Total Capital
26.66% 28.58% 29.81% 31.67% 30.23% 30.89% 37.62% 37.93% 37.34% 36.10% 32.86%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
4.29% 4.27% 4.70% 4.53% 4.54% 4.44% 0.12% 0.13% 0.11% 0.14% 0.15%
Common Equity to Total Capital
56.81% 58.00% 59.95% 58.62% 58.50% 57.90% 56.61% 57.56% 58.61% 58.64% 59.38%
Debt to EBITDA
4.60 3.67 3.49 3.58 2.67 3.03 3.14 2.86 2.66 2.52 2.13
Net Debt to EBITDA
3.74 2.99 3.26 3.14 2.46 2.82 3.02 2.70 2.46 2.35 1.99
Long-Term Debt to EBITDA
3.16 2.78 2.94 3.08 2.18 2.49 2.73 2.57 2.41 2.21 1.73
Debt to NOPAT
5.47 5.54 5.37 5.64 3.93 4.46 4.94 4.49 4.18 3.94 2.98
Net Debt to NOPAT
4.44 4.52 5.03 4.94 3.61 4.15 4.76 4.24 3.87 3.67 2.78
Long-Term Debt to NOPAT
3.75 4.19 4.53 4.85 3.21 3.66 4.30 4.03 3.78 3.45 2.42
Altman Z-Score
1.57 1.76 1.81 1.87 1.85 2.19 2.36 2.48 2.66 2.85 2.73
Noncontrolling Interest Sharing Ratio
6.99% 6.69% 6.88% 6.87% 7.11% 6.99% 4.26% 4.15% 4.09% 4.08% 0.23%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.87 0.96 0.94 1.02 0.96 0.96 0.93 0.99 1.04 1.00 0.90
Quick Ratio
0.55 0.59 0.56 0.62 0.56 0.56 0.61 0.64 0.69 0.67 0.61
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,696 970 4.27 3,004 2,860 2,457 1,284 1,289 1,634 2,150 1,250
Operating Cash Flow to CapEx
-152.63% 1,031.31% 585.88% 214.66% 585.11% 837.23% 546.15% 763.75% 988.24% 1,356.84% 585.59%
Free Cash Flow to Firm to Interest Expense
-18.23 13.66 0.05 34.93 35.75 31.91 16.90 21.84 24.38 30.29 15.24
Operating Cash Flow to Interest Expense
-2.18 14.38 12.61 2.90 6.88 10.22 9.34 10.36 10.03 18.15 15.85
Operating Cash Flow Less CapEx to Interest Expense
-3.61 12.99 10.46 1.55 5.70 9.00 7.63 9.00 9.01 16.82 13.15
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.62 0.63 0.54 0.54 0.54 0.54 0.59 0.60 0.61 0.61 0.66
Accounts Receivable Turnover
4.23 4.08 3.98 3.97 3.71 3.65 3.83 4.06 3.92 3.81 3.78
Inventory Turnover
5.97 6.07 8.16 6.30 6.27 6.35 8.35 8.30 8.40 8.37 8.46
Fixed Asset Turnover
8.66 8.69 9.61 8.35 8.41 8.56 10.27 10.54 10.82 11.28 11.94
Accounts Payable Turnover
4.31 4.29 4.32 4.16 4.09 3.95 4.29 4.46 4.52 4.32 4.04
Days Sales Outstanding (DSO)
86.31 89.50 91.80 91.84 98.49 99.96 95.29 89.88 93.16 95.80 96.60
Days Inventory Outstanding (DIO)
61.16 60.17 44.73 57.95 58.24 57.50 43.72 44.00 43.44 43.61 43.15
Days Payable Outstanding (DPO)
84.74 85.12 84.50 87.81 89.23 92.51 85.18 81.84 80.82 84.58 90.34
Cash Conversion Cycle (CCC)
62.73 64.55 52.04 61.98 67.50 64.95 53.82 52.05 55.78 54.84 49.41
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
25,549 25,275 23,279 22,971 23,239 23,500 22,322 22,284 22,272 22,159 22,110
Invested Capital Turnover
1.08 1.07 1.00 0.96 0.95 0.96 1.03 1.06 1.07 1.09 1.16
Increase / (Decrease) in Invested Capital
1,469 93 464 -2,567 -2,310 -1,775 -957 -687 -967 -1,341 -212
Enterprise Value (EV)
54,405 54,426 61,995 62,252 63,338 80,280 81,478 82,365 88,992 98,011 98,737
Market Capitalization
44,514 44,779 51,845 52,266 52,920 69,503 71,950 73,183 80,142 89,144 90,043
Book Value per Share
$22.98 $23.70 $24.10 $24.01 $23.93 $24.06 $19.75 $21.61 $22.09 $22.10 $22.47
Tangible Book Value per Share
($10.00) ($8.94) ($7.12) ($6.76) ($6.94) ($7.20) ($11.18) ($11.38) ($10.64) ($10.95) ($10.75)
Total Capital
27,564 27,531 26,854 27,123 27,018 27,338 22,834 22,938 23,066 22,990 22,923
Total Debt
10,723 10,388 9,493 9,993 9,986 10,293 9,880 9,705 9,523 9,475 9,277
Total Long-Term Debt
7,348 7,867 8,004 8,589 8,167 8,446 8,591 8,701 8,613 8,299 7,533
Net Debt
8,708 8,472 8,887 8,756 9,191 9,562 9,501 9,153 8,825 8,834 8,659
Capital Expenditures (CapEx)
133 99 170 116 94 94 130 80 68 95 222
Debt-free, Cash-free Net Working Capital (DFCFNWC)
810 1,088 107 373 557 615 131 392 598 533 -115
Debt-free Net Working Capital (DFNWC)
1,653 1,950 713 1,610 1,352 1,346 510 944 1,296 1,174 503
Net Working Capital (NWC)
-1,722 -571 -776 206 -467 -501 -779 -60 386 -2.00 -1,241
Net Nonoperating Expense (NNE)
7.20 11 -210 -14 24 -96 -1,431 77 51 57 68
Net Nonoperating Obligations (NNO)
8,708 8,132 5,918 5,841 6,207 6,455 9,368 9,051 8,729 8,644 8,464
Total Depreciation and Amortization (D&A)
236 220 129 193 202 190 280 164 169 162 159
Debt-free, Cash-free Net Working Capital to Revenue
3.02% 4.04% 0.47% 1.61% 2.40% 2.63% 0.56% 1.64% 2.45% 2.13% -0.45%
Debt-free Net Working Capital to Revenue
6.16% 7.24% 3.11% 6.95% 5.82% 5.75% 2.16% 3.94% 5.30% 4.70% 1.96%
Net Working Capital to Revenue
-6.42% -2.12% -3.38% 0.89% -2.01% -2.14% -3.30% -0.25% 1.58% -0.01% -4.84%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.41) $1.45 $0.94 $0.63 $0.73 $1.07 $2.61 $0.86 $1.01 $1.23 $1.59
Adjusted Weighted Average Basic Shares Outstanding
673.68M 668.01M 662.19M 660.59M 658.05M 654.39M 611.14M 612.00M 610.12M 605.74M 600.20M
Adjusted Diluted Earnings per Share
($0.41) $1.45 $0.93 $0.63 $0.72 $1.07 $2.61 $0.85 $1.00 $1.23 $1.60
Adjusted Weighted Average Diluted Shares Outstanding
673.68M 668.01M 662.19M 660.59M 658.05M 654.39M 611.14M 612.00M 610.12M 605.74M 600.20M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
673.68M 668.01M 662.19M 660.59M 658.05M 654.39M 611.14M 612.00M 610.12M 605.74M 600.20M
Normalized Net Operating Profit after Tax (NOPAT)
-49 1,150 573 466 609 727 631 670 714 875 1,117
Normalized NOPAT Margin
-0.73% 15.90% 19.56% 8.59% 10.72% 12.01% 9.80% 11.56% 11.62% 13.23% 15.70%
Pre Tax Income Margin
-5.39% 17.69% 6.86% 7.52% 8.83% 11.65% 5.51% 12.21% 12.02% 13.86% 14.94%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-3.48 18.20 6.30 5.74 7.25 10.10 5.66 12.98 12.00 13.90 13.87
NOPAT to Interest Expense
-2.44 14.97 5.93 5.08 6.87 8.86 4.30 10.20 9.95 11.40 12.65
EBIT Less CapEx to Interest Expense
-4.91 16.80 4.15 4.40 6.08 8.88 3.95 11.63 10.99 12.56 11.16
NOPAT Less CapEx to Interest Expense
-3.87 13.57 3.78 3.73 5.70 7.64 2.59 8.84 8.94 10.06 9.95
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
60.38% 62.40% 52.63% 51.00% 36.42% 40.28% 27.78% 27.21% 26.52% 26.76% 34.09%
Augmented Payout Ratio
105.87% 111.65% 118.21% 131.95% 89.32% 95.36% 198.32% 185.03% 177.35% 187.57% 86.66%

Financials Breakdown Chart

Key Financial Trends

Johnson Controls’ fiscal 2026 results show improving revenue, margins and cash generation. Revenue increased in each quarter, from $5.8 billion in Q1 to $7.1 billion in Q4. Comparisons with earlier periods should be viewed with care: the supplied statements include restatements, restructuring charges and discontinued-operation results that can affect reported earnings.

  • Revenue growth continued. Fiscal 2026 revenue totaled about $25.7 billion, up roughly 9% from $23.6 billion in fiscal 2025. Q4 revenue of $7.1 billion was about 10% higher than a year earlier.
  • Profitability improved through fiscal 2026. Gross margin rose from about 35.8% in Q1 to 38.0% in Q4, while operating margin increased from 13.2% to 16.0%. Annual operating income was about $3.7 billion, compared with $2.3 billion in fiscal 2025; the prior-year figure was weighed down by a $400 million Q4 restructuring charge.
  • Recent cash generation was strong. Q4 operating cash flow was $1.3 billion. After $222 million of capital spending, estimated free cash flow was approximately $1.1 billion.
  • Share count has declined. Weighted-average shares fell from about 612 million in Q1 2026 to 600 million in Q4. The reduction, alongside higher earnings, helped diluted EPS rise from $0.85 to $1.60 over those quarters.
  • Debt has eased year over year. At June 30, 2026, short- and long-term debt totaled about $9.5 billion, down from roughly $10.3 billion at June 30, 2025. Debt remains substantial, and quarterly interest expense rose to $82 million in Q4 from $59 million in Q1.
  • Prior-year earnings are a less straightforward comparison. Fiscal 2025 Q4 common-shareholder income included $1.5 billion from discontinued operations. Fiscal 2026 Q4 continuing-operations income was $970 million, so the prior-year headline EPS of $2.61 does not provide a clean comparison with Q4 2026 diluted EPS of $1.60.
  • Cash declined slightly in Q4. Despite strong operating cash flow, cash and equivalents decreased by $28 million during the quarter. The company spent $655 million on share repurchases and $242 million on dividends, in addition to repaying $291 million of debt.
  • Near-term liquidity is limited. The latest supplied balance sheet, dated June 30, 2026, shows $641 million in cash and about $11.3 billion each in current assets and current liabilities. The roughly 1.0 current ratio leaves little cushion, and much of current assets consists of receivables rather than cash.
  • Intangible assets are a sizable part of the balance sheet. Goodwill and intangible assets totaled about $20.2 billion at June 30, 2026—more than half of total assets—making the balance sheet more exposed to potential impairment charges if business expectations weaken.
11/14/26 10:14 PM ETAI Generated. May Contain Errors.

Johnson Controls International Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Johnson Controls International's financial year ends in September. Their financial year 2026 ended on September 30, 2026.

Johnson Controls International's net income appears to be on an upward trend, with a most recent value of $2.86 billion in 2026, compared with -$652 million in 2016. The previous period was $3.51 billion in 2025. See Johnson Controls International's forecast for analyst expectations on what's next for the company.

Johnson Controls International's total operating income in 2026 was $3.69 billion, based on the following breakdown:
  • Total Gross Profit: $9.52 billion
  • Total Operating Expenses: $5.82 billion

Over the last 10 years, Johnson Controls International's total revenue changed from $20.84 billion in 2016 to $25.67 billion in 2026, a change of 23.2%.

In the past 11 quarters, Johnson Controls International's cash and equivalents has ranged from $552 million in Q1 2026 to $1.80 billion in Q1 2024, and is currently $641 million as of their latest financial filing in Q3 2026.

Johnson Controls International had total debt of $9.28 billion at the end of 2026, a 6.1% decrease from 2025, and a 27.3% decrease since 2016.

Over the last 10 years, Johnson Controls International's book value per share changed from 36.14 in 2016 to 22.47 in 2026, a change of -37.8%.



Financial statements for NYSE:JCI last updated on 11/12/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners