Johnson Controls International plc (JCI)
NYSE: JCI · Real-Time Price · USD
107.26
+2.51 (2.40%)
Aug 22, 2025, 4:00 PM - Market closed
JCI Cash Flow Statement
Financials in millions USD. Fiscal year is October - September.
Millions USD. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2016 - 2020 |
Net Income | 2,231 | 1,705 | 1,849 | 1,532 | 1,637 | 631 | Upgrade |
Depreciation & Amortization | 777 | 816 | 745 | 717 | 845 | 822 | Upgrade |
Loss (Gain) From Sale of Assets | 35 | 35 | 498 | 229 | - | - | Upgrade |
Asset Writedown & Restructuring Costs | 99 | 376 | 329 | 326 | 98 | 582 | Upgrade |
Loss (Gain) on Equity Investments | 44 | 44 | -3 | - | -117 | -36 | Upgrade |
Stock-Based Compensation | 133 | 107 | 107 | 98 | 76 | 74 | Upgrade |
Other Operating Activities | -437 | -862 | -996 | -790 | -792 | -570 | Upgrade |
Change in Accounts Receivable | -125 | -537 | -259 | -409 | -143 | 534 | Upgrade |
Change in Inventory | 89 | -17 | -58 | -539 | -219 | 45 | Upgrade |
Change in Accounts Payable | 497 | 645 | -85 | 847 | 813 | -717 | Upgrade |
Change in Income Taxes | -203 | -190 | -160 | -431 | 328 | 1,031 | Upgrade |
Change in Other Net Operating Assets | -204 | -558 | -130 | -358 | -208 | -81 | Upgrade |
Operating Cash Flow | 3,367 | 2,098 | 2,221 | 1,990 | 2,487 | 2,219 | Upgrade |
Operating Cash Flow Growth | 71.61% | -5.54% | 11.61% | -19.98% | 12.08% | 84.61% | Upgrade |
Capital Expenditures | -499 | -494 | -446 | -487 | -552 | -443 | Upgrade |
Sale of Property, Plant & Equipment | 1 | 1 | 30 | 127 | 124 | 127 | Upgrade |
Cash Acquisitions | -3 | -3 | -726 | -269 | -725 | -77 | Upgrade |
Divestitures | 345 | 345 | 28 | - | - | 135 | Upgrade |
Other Investing Activities | -109 | -70 | -70 | -64 | 63 | - | Upgrade |
Investing Cash Flow | -265 | -221 | -1,184 | -693 | -1,090 | -258 | Upgrade |
Short-Term Debt Issued | - | 48 | - | 379 | - | - | Upgrade |
Long-Term Debt Issued | - | 1,281 | 1,173 | 1,771 | 734 | 1,804 | Upgrade |
Total Debt Issued | 403 | 1,329 | 1,173 | 2,150 | 734 | 1,804 | Upgrade |
Short-Term Debt Repaid | - | - | -75 | - | -18 | -33 | Upgrade |
Long-Term Debt Repaid | - | -924 | -1,555 | -184 | -744 | -1,386 | Upgrade |
Total Debt Repaid | -988 | -924 | -1,630 | -184 | -762 | -1,419 | Upgrade |
Net Debt Issued (Repaid) | -585 | 405 | -457 | 1,966 | -28 | 385 | Upgrade |
Issuance of Common Stock | 76 | - | - | - | 178 | 75 | Upgrade |
Repurchase of Common Stock | -1,347 | -1,246 | -625 | -1,441 | -1,340 | -2,238 | Upgrade |
Common Dividends Paid | -980 | -1,000 | -980 | -916 | -762 | -790 | Upgrade |
Other Financing Activities | -207 | -239 | -112 | -125 | -179 | -369 | Upgrade |
Financing Cash Flow | -3,043 | -2,080 | -2,174 | -516 | -2,131 | -2,937 | Upgrade |
Foreign Exchange Rate Adjustments | -186 | 59 | -5 | -53 | 116 | 115 | Upgrade |
Miscellaneous Cash Flow Adjustments | -5 | -6 | -5 | -3 | - | - | Upgrade |
Net Cash Flow | -132 | -150 | -1,147 | 725 | -618 | -861 | Upgrade |
Free Cash Flow | 2,868 | 1,604 | 1,775 | 1,503 | 1,935 | 1,776 | Upgrade |
Free Cash Flow Growth | 81.17% | -9.63% | 18.10% | -22.33% | 8.95% | 188.31% | Upgrade |
Free Cash Flow Margin | 12.26% | 6.99% | 7.95% | 7.28% | 8.18% | 7.96% | Upgrade |
Free Cash Flow Per Share | 4.33 | 2.37 | 2.58 | 2.15 | 2.68 | 2.36 | Upgrade |
Cash Interest Paid | 361 | 361 | 288 | 222 | 242 | 247 | Upgrade |
Cash Income Tax Paid | 704 | 704 | 294 | 439 | 504 | -386 | Upgrade |
Levered Free Cash Flow | 2,771 | 1,439 | 1,879 | 1,503 | 2,486 | 1,947 | Upgrade |
Unlevered Free Cash Flow | 2,954 | 1,677 | 2,064 | 1,642 | 2,486 | 2,097 | Upgrade |
Change in Working Capital | 54 | -657 | -692 | -890 | 571 | 812 | Upgrade |
Updated Jul 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.