Johnson Controls International plc
NYSE:JCI · New York Stock Exchange
+$1.42 today
Vol 6.95M · Avg 3.58M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $1.7B +22.0% | $1.4B -10.8% | $1.6B +22.2% | $1.3B -25.9% | $1.7B | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $865.0M +6.0% | $816.0M +9.5% | $745.0M +3.9% | $717.0M -15.1% | $845.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $195.0M +148.4% | -$403.0M +33.1% | -$602.0M -216.8% | -$190.0M -627.8% | $36.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $140.0M +30.8% | $107.0M +0.0% | $107.0M +9.2% | $98.0M +28.9% | $76.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$728.0M -10.8% | -$657.0M +5.1% | -$692.0M +22.2% | -$890.0M -255.9% | $571.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$211.0M +60.7% | -$537.0M -107.3% | -$259.0M +36.7% | -$409.0M -186.0% | -$143.0M | $592.6M | $1.3B | $626.2M |
| Inventory | -$75.0M -341.2% | -$17.0M +70.7% | -$58.0M +89.2% | -$539.0M -146.1% | -$219.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $694.0M +7.6% | $645.0M +858.8% | -$85.0M -110.0% | $847.0M +4.2% | $813.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$1.1B -51.9% | -$748.0M -157.9% | -$290.0M +63.2% | -$789.0M -757.5% | $120.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$794.0M -196.4% | $824.0M -23.8% | $1.1B +13.1% | $957.0M +221.6% | -$787.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $1.4B -33.3% | $2.1B -5.5% | $2.2B +11.6% | $2.0B -20.0% | $2.5B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$434.0M +12.1% | -$494.0M -10.8% | -$446.0M +8.4% | -$487.0M +11.8% | -$552.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $32.0M -90.6% | $342.0M +149.0% | -$698.0M -159.5% | -$269.0M +62.9% | -$725.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 -100.0% | $43.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $6.5B +9572.5% | -$69.0M -72.5% | -$40.0M -163.5% | $63.0M -56.3% | $144.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $6.1B +2875.6% | -$221.0M +81.3% | -$1.2B -70.9% | -$693.0M +36.4% | -$1.1B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $155.0M -61.7% | $405.0M +188.6% | -$457.0M -123.2% | $2.0B +7121.4% | -$28.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$6.0B -380.8% | -$1.2B -99.4% | -$625.0M +56.6% | -$1.4B -10.3% | -$1.3B | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$976.0M +2.4% | -$1.0B -2.0% | -$980.0M -7.0% | -$916.0M -20.2% | -$762.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$576.0M -141.0% | -$239.0M -113.4% | -$112.0M +10.4% | -$125.0M -267.6% | -$34.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$7.4B -255.2% | -$2.1B +4.3% | -$2.2B -321.3% | -$516.0M +75.8% | -$2.1B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$378.0M -1045.5% | -$33.0M +59.3% | -$81.0M -52.8% | -$53.0M -145.7% | $116.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$233.0M +1.3% | -$236.0M +80.6% | -$1.2B -268.2% | $724.0M +217.2% | -$618.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $965.0M -39.8% | $1.6B -9.6% | $1.8B +18.1% | $1.5B -22.3% | $1.9B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Vertiv Holdings Co
NYSE:VRT
$127.31B
Trane Technologies plc
NYSE:TT
$106.21B
Quanta Services, Inc.
NYSE:PWR
$106.19B
Waste Management, Inc.
NYSE:WM
$85.55B
Emerson Electric Co.
NYSE:EMR
$84.60B
Illinois Tool Works Inc.
NYSE:ITW
$76.07B
TransDigm Group Incorporated
NYSE:TDG
$74.01B
Cintas Corporation
NASDAQ:CTAS
$68.29B
Carrier Global Corporation
NYSE:CARR
$59.55B
Thomson Reuters Corporation
NASDAQ:TRI
$34.17B
SEC Filings
Recent regulatory filings
No filings found.
Does JCI generate free cash flow?
Johnson Controls International plc (JCI) generated $965.00M of free cash flow in fiscal 2025.
How much operating cash flow does JCI produce?
Operating cash flow was $1.40B, before capital expenditures of $434.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.