cash flow reconciliationreview2021-09-30
Operating, investing and financing flows differ from the reported change in cash by 64000000, beyond tolerance 25510000.00.
Revenue
$23.60B
Fiscal year ended 2025-09-30Operating income
Unavailable
Fiscal year ended 2025-09-30Free cash flow
Unavailable
Fiscal year ended 2025-09-30Valuation, from the filing
| Public float | $52.60B | Market value of stock held by non-affiliates, as stated on the cover page for 2025-03-31 |
|---|---|---|
| Float per share | $86.07 | Float divided by shares outstanding in the same filing. A floor under the share price on that date, not the price itself. |
| Float / net income | 16.0× | A lower bound on the multiple, because affiliate holdings are excluded. |
| Float / revenue | 2.2× | A lower bound on the multiple, because affiliate holdings are excluded. |
| Float / equity | 4.1× | A lower bound on the multiple, because affiliate holdings are excluded. |
Every figure here is drawn from the 10-K cover page and the statements behind it, so each one traces to a filing. Public float counts only stock held by non-affiliates, which makes these floors rather than estimates: a high multiple is conclusive, a low one may mean cheap or may mean closely held. The float was measured on 2025-03-31, not today, and each multiple below it uses the figures for the fiscal year ending 2025-09-30 — the year that filing covered.
Valuation over time
16.0× earnings today, against a median of 24.0× across 8 years on record. Below its own history.
| Float measured | Public float | Float / net income | |
|---|---|---|---|
| 2025-03-31 | $52.60B | 16.0× | |
| 2024-03-31 | $43.90B | 25.7× | |
| 2023-03-31 | $41.20B | 22.3× | |
| 2022-03-31 | $45.50B | 29.7× | |
| 2021-03-31 | $42.70B | 26.1× | |
| 2020-03-31 | $20.00B | 31.7× | |
| 2019-03-31 | $33.10B | 5.8× | |
| 2017-03-31 | $32.60B | 20.2× |
Each float is paired with the fiscal year the filing that stated it covers. Only years where the company reported positive net income appear, because a multiple against a loss is not a multiple.
How this compares in its industry
Percentile among the Air-Cond & Warm Air Heatg Equip & Comm & Indl Refrig Equip filers on this site, highest value first. A high percentile means a large figure, which is good for a margin and not for leverage — the ranking says where the company sits, not whether that is where it should be.
| Measure | Reported | Percentile | |
|---|---|---|---|
| Gross margin | 36.4% | 100th | |
| R&D / revenue | 1.2% | 0th | |
| Current ratio | 0.93x | 17th | |
| Net margin | 13.9% | 80th | |
| Revenue YoY growth | 2.8% | 60th | |
| SBC / revenue | 0.6% | 40th |
Johnson Controls International plc (JCI) reported revenue of $23.60B and net income of $3.29B for the fiscal year ended 2025-09-30. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Johnson Controls International plc’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Air-Cond & Warm Air Heatg Equip & Comm & Indl Refrig Equip.
Income
| Metric | 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $23.60B | $22.95B | $22.33B | $20.64B | $23.67B | $22.32B | $23.97B | $23.40B | $22.84B | $20.84B |
| Cost of revenue | $15.00B | $14.88B | $14.53B | $13.55B | $15.61B | $14.91B | $16.28B | $15.73B | $15.30B | $15.18B |
| Gross profit | $8.59B | $8.08B | $7.80B | $7.09B | $8.06B | $7.41B | $7.69B | $7.67B | $7.53B | $5.65B |
| Operating income | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Net income | $3.29B | $1.70B | $1.85B | $1.53B | $1.64B | $631.00M | $5.67B | $2.16B | $1.61B | -$868.00M |
| Research & development | $273.00M | $267.00M | $251.00M | $236.00M | $275.00M | $274.00M | $319.00M | $310.00M | $307.00M | $158.00M |
| Weighted-average diluted shares | shares 654.10M | shares 676.00M | shares 687.40M | shares 699.60M | shares 721.10M | shares 753.60M | shares 874.30M | shares 931.70M | shares 944.60M | shares 672.60M |
| Pretax income | $1.97B | $1.52B | $1.11B | $1.11B | $2.61B | $903.00M | $1.06B | $1.55B | $1.15B | $1.06B |
| Income tax expense | $245.00M | $111.00M | -$468.00M | -$182.00M | $868.00M | $108.00M | -$233.00M | $197.00M | $322.00M | $197.00M |
| Diluted EPS | $5.03 | $2.52 | $2.69 | $2.19 | $2.27 | $0.84 | $6.49 | $2.32 | $1.71 | $-1.29 |
| Selling, general & administrative | $5.76B | $5.66B | $5.39B | $5.08B | $5.26B | $5.66B | $6.24B | $5.64B | $5.72B | $4.19B |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $379.00M | $606.00M | $828.00M | $2.03B | $1.34B | $1.95B | $2.80B | $185.00M | $301.00M | $579.00M |
| Total assets | $37.94B | $42.70B | $42.24B | $42.16B | $41.89B | $40.82B | $42.29B | $48.80B | $51.88B | $63.18B |
| Current assets | $10.16B | $11.18B | $10.74B | $11.68B | $10.00B | $10.05B | $12.39B | $11.82B | $12.29B | $17.11B |
| Total liabilities | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Current liabilities | $10.94B | $11.96B | $11.08B | $11.24B | $9.10B | $8.25B | $9.07B | $11.25B | $11.85B | $16.33B |
| Total equity incl. NCI | $12.95B | $17.36B | $17.69B | $17.40B | $18.75B | $18.53B | $19.77B | $21.16B | $20.45B | $24.12B |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $0 | $211.00M | $234.00M |
| Inventory | $1.82B | $1.77B | $1.87B | $2.66B | $2.06B | $1.77B | $1.81B | $1.82B | $3.21B | $2.89B |
| Accounts receivable | $6.27B | $6.05B | $5.49B | $5.73B | $5.61B | $5.29B | $5.77B | $5.62B | $6.67B | $6.39B |
| Goodwill | $16.63B | $16.72B | $16.77B | $16.18B | $18.34B | $17.93B | $18.18B | $18.38B | $18.59B | $21.02B |
| Long-term debt | $8.59B | $8.00B | $7.82B | $7.43B | $7.51B | $7.53B | $6.71B | $9.62B | $11.96B | $11.05B |
| Accounts payable | $3.61B | $3.39B | $3.50B | $4.37B | $3.75B | $3.12B | $3.58B | $3.41B | $4.27B | $4.00B |
Cash flow
| Metric | 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | Unavailable | Unavailable | Unavailable | Unavailable | $2.55B | $2.48B | $1.74B | $1.52B | $371.00M | $1.91B |
| Capital expenditures | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Investing cash flow | Unavailable | Unavailable | -$1.18B | -$693.00M | -$1.09B | -$258.00M | -$533.00M | $1.57B | -$648.00M | -$887.00M |
| Financing cash flow | Unavailable | Unavailable | -$2.17B | -$516.00M | -$2.13B | -$2.82B | -$10.52B | -$3.75B | -$649.00M | -$946.00M |
| Net change in cash | -$369.00M | -$150.00M | -$1.15B | $725.00M | -$618.00M | -$861.00M | $2.62B | -$132.00M | -$322.00M | $26.00M |
| Stock-based compensation | $140.00M | $107.00M | $107.00M | $98.00M | $76.00M | $74.00M | $95.00M | $106.00M | $134.00M | $142.00M |
| Common dividends paid | $976.00M | $1.00B | $980.00M | $916.00M | $762.00M | $790.00M | $920.00M | $954.00M | $702.00M | $915.00M |
| Common share repurchases | $5.99B | $1.25B | $625.00M | $1.44B | $1.31B | $2.20B | $5.98B | $300.00M | $651.00M | $501.00M |
| Depreciation & amortization | $865.00M | $816.00M | $745.00M | $717.00M | $845.00M | $822.00M | $825.00M | $824.00M | $919.00M | $953.00M |
Derived
| Metric | 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross margin | 36.4% | 35.2% | 34.9% | 34.4% | 34.1% | 33.2% | 32.1% | 32.8% | 33.0% | 27.1% |
| Operating margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| FCF margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| SBC / revenue | 0.6% | 0.5% | 0.5% | 0.5% | 0.3% | 0.3% | 0.4% | 0.5% | 0.6% | 0.7% |
| Current ratio | 0.93x | 0.94x | 0.97x | 1.04x | 1.10x | 1.22x | 1.37x | 1.05x | 1.04x | 1.05x |
| Revenue YoY growth | 2.8% | 2.8% | 8.2% | -12.8% | 6.1% | -6.9% | 2.4% | 2.5% | 9.6% | Unavailable |
| Net margin | 13.9% | 7.4% | 8.3% | 7.4% | 6.9% | 2.8% | 23.7% | 9.2% | 7.1% | -4.2% |
| R&D / revenue | 1.2% | 1.2% | 1.1% | 1.1% | 1.2% | 1.2% | 1.3% | 1.3% | 1.3% | 0.8% |
| CapEx / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt / equity | 0.66x | 0.46x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 12.4% | 7.3% | -42.0% | -16.4% | 33.2% | 12.0% | -22.1% | 12.7% | 28.0% | 18.6% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open JCI in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-05-06View SEC filing
10-Q · Filed 2026-02-04View SEC filing
10-K · Filed 2025-11-14View SEC filing
10-Q · Filed 2025-08-06View SEC filing
10-Q · Filed 2025-05-07View SEC filing
10-Q · Filed 2025-02-05View SEC filing
Reconciliation checks needing review
6 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
cash flow reconciliationreview2020-09-30
Operating, investing and financing flows differ from the reported change in cash by 373000000, beyond tolerance 28240000.00.
cash flow reconciliationreview2019-09-30
Operating, investing and financing flows differ from the reported change in cash by 12050000000, beyond tolerance 105190000.00.
cash flow reconciliationreview2018-09-30
Operating, investing and financing flows differ from the reported change in cash by 635000000, beyond tolerance 37490000.00.
cash flow reconciliationreview2017-09-30
Operating, investing and financing flows differ from the reported change in cash by 550000000, beyond tolerance 6490000.00.
cash flow reconciliationreview2016-09-30
Operating, investing and financing flows differ from the reported change in cash by 61000000, beyond tolerance 19080000.00.