JCI
Johnson Controls International plc
$107.96
-$1.33(-1.22%)
81
Overall
90
Value
72
Tech
--
Quality
Market Cap
$69.99B
Volume
2.80M
52W Range
$68.03 - $112.63
Target Price
$114.26
Order:
Income Statement
| Metric | Trend | Chart | 2015 Sep | 2016 Sep | 2017 Sep | 2018 Sep | 2019 Sep | 2020 Sep | 2021 Sep | 2022 Sep | 2023 Sep | 2024 Sep |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $37.2B | $20.8B | $30.2B | $23.4B | $24.0B | $22.3B | $23.7B | $25.3B | $26.8B | $23.0B | ||
| Total Revenue | $37.2B | $20.8B | $30.2B | $23.4B | $24.0B | $22.3B | $23.7B | $25.3B | $26.8B | $23.0B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $30.7B | $15.2B | $20.8B | $15.7B | $16.3B | $14.9B | $15.6B | $17.0B | $17.8B | $14.9B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $6.4B | $5.7B | $9.3B | $7.7B | $7.7B | $7.4B | $8.1B | $8.3B | $9.0B | $8.1B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $4.0B | $4.2B | $6.2B | $5.6B | $6.2B | $5.7B | $5.3B | $5.9B | $6.2B | $5.7B | ||
| Research & Development | $212.0M | $158.0M | $360.0M | $310.0M | $319.0M | $274.0M | $275.0M | $295.0M | $320.0M | $267.0M | ||
| Research Expense | $212.0M | $158.0M | $360.0M | $310.0M | $319.0M | $274.0M | $275.0M | $295.0M | $320.0M | $267.0M | ||
| Selling, General & Administrative | $4.0B | $4.2B | $6.2B | $5.6B | $6.2B | $5.7B | $5.3B | $5.9B | $6.2B | $5.7B | ||
| Selling & Marketing Expenses | $22.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $4.0B | $4.2B | $6.2B | $5.6B | $6.2B | $5.7B | $5.3B | $5.9B | $6.2B | $5.7B | ||
| Promotion & Advertising | $22.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Salaries & Wages | $-18.0M | $-56.0M | $-568.0M | $-170.0M | $-26.0M | $-16.0M | $-24.0M | $-26.0M | $-25.0M | $-25.0M | ||
| Depreciation & Amortization | $342.0M | $953.0M | $1.2B | $824.0M | $825.0M | $822.0M | $845.0M | $830.0M | $848.0M | $816.0M | ||
| Depreciation & Amortization | $342.0M | $953.0M | $1.2B | $824.0M | $825.0M | $822.0M | $845.0M | $830.0M | $848.0M | $816.0M | ||
| Amortization | $4.2B | $374.0M | $-1.7B | $-5.0M | $134.0M | $151.0M | $166.0M | $172.0M | $18.2B | $17.0B | ||
| Other Operating Expenses | $-48.0M | $-442.0M | $-613.0M | $-435.0M | $-433.0M | $-128.0M | $-240.0M | $-169.0M | $-72.0M | $-39.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $2.5B | $1.5B | $3.2B | $2.0B | $1.4B | $1.7B | $2.8B | $2.4B | $2.8B | $2.4B | ||
| EBITDA | $3.0B | $2.0B | $3.8B | $2.4B | $1.8B | $2.0B | $3.7B | $2.8B | $2.3B | $2.3B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $102.0M | $293.0M | $466.0M | $409.0M | $335.0M | $240.0M | $219.0M | $225.0M | -- | -- | ||
| Intinc | $15.0M | $12.0M | $19.0M | $13.0M | $61.0M | $23.0M | $9.0M | $6.0M | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-87.0M | $-300.0M | $-474.0M | $-413.0M | $-280.0M | $-217.0M | $-210.0M | $246.0M | -- | -- | ||
| Gain on Sale of Securities | -- | $8.0M | $42.0M | $27.0M | $-3.0M | $82.0M | $193.0M | $90.0M | $-118.0M | $37.0M | ||
| Other Income/Expense | $-375.0M | $-174.0M | $-240.0M | $-177.0M | $-192.0M | $-171.0M | $-261.0M | $-442.0M | $-265.0M | $42.0M | ||
| Other Special Charges | $-82.0M | $-184.0M | $-195.0M | $1.2B | $1.2B | $1.3B | $1.2B | $1.5B | $1.6B | $1.7B | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $397.0M | $288.0M | $367.0M | $255.0M | $235.0M | $783.0M | $242.0M | $721.0M | $1.1B | $510.0M | ||
| Special Income Charges | $-397.0M | $-288.0M | $-367.0M | $-255.0M | $-235.0M | $-783.0M | $-242.0M | $-721.0M | $-1.1B | $-510.0M | ||
| Impairment of Capital Assets | -- | $221.0M | $78.0M | $36.0M | $235.0M | $582.0M | -- | $310.0M | $184.0M | $230.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $2.2B | $1.0B | $2.6B | $1.6B | $1.0B | $1.1B | $2.8B | $1.9B | $1.4B | $1.5B | ||
| Pre-Tax Income | $2.2B | $1.1B | $2.6B | $1.5B | $1.1B | $903.0M | $2.6B | $1.7B | $1.7B | $1.5B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $600.0M | $197.0M | $705.0M | $197.0M | $-233.0M | $108.0M | $868.0M | $-13.0M | $-323.0M | $111.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $1.6B | $-868.0M | $1.6B | $2.2B | $5.7B | $631.0M | $1.6B | $1.5B | $1.8B | $1.7B | ||
| Net Income (Continuing Operations) | $1.6B | $-868.0M | $1.6B | $2.2B | $5.7B | $631.0M | $1.6B | $1.7B | $1.8B | $1.4B | ||
| Net Income (Discontinued Operations) | $1.6B | $-868.0M | $1.6B | $2.2B | $5.7B | $631.0M | $1.6B | $1.5B | $1.8B | $1.7B | ||
| Net Income (Common Stockholders) | $1.9B | $-579.0M | $2.1B | $2.6B | $6.0B | $631.0M | $1.6B | $1.5B | $2.1B | $1.7B | ||
| Normalized Income | $1.8B | $-28.6B | $2.0B | $1.3B | $949.0M | $2.0B | -- | -- | $2.6B | $1.9B | ||
| TOTALS | ||||||||||||
| Total Expenses | $34.7B | $19.4B | $27.0B | $21.4B | $22.5B | $20.6B | $20.9B | $22.9B | $24.0B | $20.5B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $402.1M | $667.4M | $935.3M | $925.7M | $870.2M | $751.0M | $716.6M | $696.1M | $684.3M | $673.8M | ||
| Average Shares Outstanding (Diluted) | $407.8M | $667.4M | $944.6M | $931.7M | $874.3M | $753.6M | $721.1M | $699.6M | $687.4M | $676.0M | ||
| Shares Outstanding | $403.7M | $936.7M | $925.4M | $924.1M | $771.4M | $723.9M | $704.3M | $686.7M | $680.7M | $662.2M | ||
| Basic EPS | $4.78 | $-2.6 | $3.44 | $4.68 | $13.04 | $1.68 | $4.56 | $2.2 | $2.7 | $2.53 | ||
| Basic EPS (Continuing Operations) | $4.59 | $-2.6 | $3.49 | $4.68 | $7.78 | $1.68 | $4.39 | $2.2 | $2.7 | $2.09 | ||
| Diluted EPS | $4.73 | $-2.6 | $3.41 | $4.64 | $12.98 | $1.68 | $4.54 | $2.19 | $2.69 | $2.52 | ||
| Diluted EPS (Continuing Operations) | $4.54 | $-2.6 | $3.46 | $4.64 | $7.75 | $1.68 | $4.37 | $2.19 | $2.69 | $2.08 | ||
| Dividend Per Share | -- | $1.16 | $1 | $1.04 | $1.04 | $1.04 | $1.07 | $1.39 | $1.45 | $1.48 | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | $0.19 | -- | $-0.05 | -- | $5.26 | -- | $0.17 | -- | -- | $0.44 | ||
| Diluted Discontinuous Operations | $0.19 | -- | $-0.05 | -- | $5.23 | -- | $0.17 | -- | -- | $0.44 | ||
| Earnings from equity interest | $375.0M | $174.0M | $240.0M | $177.0M | $192.0M | $171.0M | $261.0M | $246.0M | $265.0M | $-42.0M | ||
| Earnings From Equity Interest Net Of Tax | $375.0M | $174.0M | $240.0M | $177.0M | $192.0M | $171.0M | $261.0M | $246.0M | $265.0M | $-42.0M | ||
| Gain On Sale Of Business | -- | $26.0M | $9.0M | $114.0M | -- | -- | -- | -- | -- | $-42.0M | ||
| Gains Loss On Disposal Of Discontinued Operations | $-31.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | -- | $-319.0M | $-448.0M | $-401.0M | $-369.0M | $-247.0M | $-242.0M | $-226.0M | $-298.0M | $-361.0M | ||
| Minority Interests | $-116.0M | $-216.0M | $-208.0M | $-221.0M | $-213.0M | $-164.0M | $-233.0M | $-191.0M | $-184.0M | $-195.0M | ||
| Net Income Discontinuous Operations | $128.0M | $-1.5B | $-34.0M | $1.0B | $4.6B | -- | $124.0M | -- | -- | $489.0M | ||
| Non Recurring Operation Expense | -- | $-120.0M | $-101.0M | $-90.0M | $-77.0M | $-68.0M | $-58.0M | $-55.0M | $-50.0M | $-367.0M | ||
| Other Gain Loss From Disposition Of Discontinued Operations | $128.0M | $-1.5B | $-34.0M | $1.0B | $4.6B | -- | $124.0M | -- | -- | $489.0M | ||
| Other Gand A | $4.0B | $4.2B | $6.2B | $5.6B | $6.2B | $5.7B | $5.3B | $5.9B | $6.2B | $5.7B | ||
| Other Write Off | -- | -- | -- | -- | -- | -- | $65.0M | $38.0M | -- | -- | ||
| Rent And Landing Fees | $261.0M | $402.0M | $502.0M | $408.0M | $452.0M | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | $5.0M | $-12.0M | $-35.0M | $29.0M | -- | -- | -- | -- | -- | ||
| Restruct | $397.0M | $288.0M | $367.0M | $255.0M | $235.0M | $783.0M | $242.0M | $721.0M | $1.1B | $510.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | JCI | $107.96 | -1.2% | 2.80M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Johnson Controls International plc Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW