VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
JCIJohnson Controls International plc
$138.40$84.4B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksJCICash Flow

Johnson Controls International plc (JCI) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains inconsistent, evidenced by a volatile FCF margin that swung from -8.9% in 2025Q4 to 9.8% in 2026Q2, while aggressive capital returns include a $5 billion share repurchase in 2025Q4.

JCI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMSep'25Sep'24Sep'23Sep'22Sep'21Sep'20Sep'19Sep'18Sep'17Sep'16Sep'15Sep'14Sep'13Sep'12Sep'11Sep'10Sep'09Sep'08Sep'07Sep'06Sep'05Sep'04Sep'03Sep'02Sep'01Sep'00Sep'99Sep'98Sep'97Sep'96
Cash from Operations1.77B1.4B2.1B2.22B1.99B2.49B2.22B1.2B2.52B12M1.9B1.6B912M850M2.59B2.43B2.66B2.42B-890M4.31B5.57B6.22B5.41B5.41B5.41B973M745.9M1.01B573.1M608.9M467.6M
Operating CF Margin %-5.93%9.14%9.95%9.62%10.51%9.94%5.01%10.75%0.04%9.09%4.3%8.83%8.44%24.86%23%15.61%14.34%-4.41%23.34%32.11%15.83%14.09%23.9%26.93%5.28%4.35%6.27%4.55%5.46%4.67%
Operating CF Growth %0.92%-33.32%-5.54%11.83%-20.14%12.08%84.61%-52.23%20866.67%-99.37%18.44%75.44%7.29%-67.13%6.51%-8.62%9.75%372.02%-120.64%-22.54%-10.47%14.87%0.03%-0.04%456.37%30.45%-26.29%76.57%-5.88%30.22%26.31%
Net Income3.53B1.72B1.41B1.58B1.29B1.75B795M1.29B1.35B829M-652M1.68B1.34B1.3B1.31B1.53B1.38B-350M033M0757.2M766.8M00478.3M472.4M419.6M337.7M288.5M234.7M
Depreciation & Amortization803M865M816M745M717M845M822M825M824M919M953M860M955M952M824M731M691M745M783M732M705M639M569.1M558M516.8M515.9M461.8M445.6M384.2M354.9M262.5M
Stock-Based Compensation147M140M107M107M98M76M74M95M106M134M142M90M82M64M56M59M49M60M48M48M61M0000000000
Deferred Taxes305M195M-403M-602M-190M36M-537M612M-739M573M-1.24B327M-329M273M-234M-256M-155M6M-40M-63M-404M-25M100.5M122.7M-7.4M66.6M56.3M-110.7M-41.3M-45.4M34.3M
Other Non-Cash Items-908M-794M824M1.08B957M-787M253M151M529M-1.18B269M-1.31B259M-682M-83M-143M887M534M1.08B1.29B1.12B-56.2M-77M5.06B5.01B5.8M-24.5M-9.7M-66.1M2.7M48.3M
Working Capital Changes-631M-728M-657M-692M-890M571M812M-1.77B447M-1.18B2.44B-41M85M782M-314M-847M-224M-78M58M-125M-69M-438M-56.2M-330.5M-107.6M-93.6M-220.1M267.1M-41.4M8.2M-112.2M
Change in Receivables-693M-211M-537M-259M-409M-143M534M-312M-475M-225M-344M-297M-18M-182M-114M-721M-608M796M281M-617M244M-771M-308.3M-31.2M-272.6M-298.6M-199.9M-216.1M-229.8M-70.8M-202.4M
Change in Inventory-188M-75M-17M-58M-539M-219M45M-72M-103M-51M1M-99M-311M-97M109M-388M-260M557M-49M-150M-77M-64M-3M-7.6M10.5M900K-39.3M-93.4M-34.8M-41.7M-43.1M
Change in Payables984M694M645M-85M847M813M-717M56M340M-130M411M348M440M686M-63M343M812M00000000000000
Cash from Investing6.42B6.13B-221M-1.18B-693M-1.09B-258M12.08B1.2B-1.14B-887M470M-2.59B-580M-1.79B-2.64B-968M-828M-1.27B-1.05B-3.08B-338M-1.31B-966.8M-1.08B-760.4M-550.1M-279.3M-802.7M-1.01B-507.3M
Capital Expenditures-372M-434M-494M-446M-487M-552M-443M-586M-645M-760M-1.25B-1.14B-1.2B-1.38B-1.83B-1.32B-777M-647M-807M-828M-711M-664M-783.5M-664.4M-496.2M-621.5M-546.7M-514M-468.3M-370.9M-322.3M
CapEx % of Revenue1.52%1.84%2.15%2%2.36%2.33%1.98%2.44%2.76%2.52%5.99%3.05%11.6%13.67%17.6%12.55%4.57%3.83%4%4.48%4.1%1.69%2.04%2.93%2.47%3.37%3.19%3.18%3.72%3.33%3.22%
Acquisitions239M32M342M-698M-269M-725M58M-13M2.18B162M385M1.62B-1.51B638M75M-1.23B-61M-38M-277M72M-2.63B351M-419.6M-384.7M-644.7M-231.1M-80.9M-161.1M-546M-1.26B-148.3M
Investments-------------------------------
Other Investing6.55B6.54B-69M-40M63M144M127M12.64B-324M-570M-23M-19M114M159M-36M54M47M-33M-154M-62M264M-36.6M-4.1M-2.2M59.3M141M77.5M395.8M196.8M621.8M-36.7M
Cash from Financing-7.88B-7.39B-2.08B-2.17B-516M-2.13B-2.94B-10.55B-3.75B-1.35B-946M-1.82B-412M-1.21B207M1.24B-895M278M-895M-542M1.74B-496M-132.6M62.7M-82.1M-97.2M-180.3M-587.5M272.4M358.6M124.1M
Debt Issued (Net)-734M155M405M-457M1.97B-28M385M-3.63B-2.47B725M758M40M1.24B-573M922M1.57B-586M705M-522M-433M1.85B-334M3.8M187M84.9M-300K-81.7M-498.7M356.5M438.9M172.8M
Equity Issued (Net)-5.55B-5.99B-1.25B-625M-1.44B-1.31B-2.2B-5.98B-300M-651M-501M-1.36B-1.25B-350M-102M000-69M-26M00000000000
Dividends Paid-975M-976M-1B-980M-916M-762M-790M-920M-954M-702M-915M-657M-568M-513M-477M-413M-416M-388M-297M-195M-218M-192M-170.7M-136.3M-125.3M-117.6M-106.2M-95.8M-88.8M-83.4M-80M
Share Repurchases-5.55B-5.99B-1.25B-625M-1.44B-1.31B-2.2B-5.98B-300M-651M-501M-1.36B-1.25B-350M-102M000-69M-26M00000000000
Other Financing-624M-576M-239M-112M-125M-34M-328M-22M-26M-724M-288M158M164M222M-136M77M30M-118M-7M112M110M30M34.3M12M-41.7M20.7M7.6M7M4.7M3.1M31.3M
Net Change in Cash-100M-233M-236M-1.22B724M-618M-861M2.63B-152M-315M61M-295M329M-281M-385M-546M-579M835M-3.37B2.69B-1.01B3.2B0-116.6M-120.6M-115.4M-600K142.2M22.2M-53.4M84.7M
Free Cash Flow1.4B965M1.6B1.77B1.5B1.94B1.78B616M1.87B-660M659M465M1.2B1.31B-272M-249M661M270M1.12B1.08B706M213M519.7M150.8M562.9M351.5M199.2M497.9M104.8M238M145.3M
FCF Margin %5.72%4.09%6.99%7.95%7.28%8.18%7.96%2.57%8%-2.19%3.16%1.25%11.58%13%-2.61%-2.36%3.88%1.6%5.55%5.87%4.07%0.54%1.35%0.67%2.8%1.91%1.16%3.08%0.83%2.14%1.45%
FCF Growth %-52.22%-39.84%-9.63%18.1%-22.33%8.95%188.31%-67.08%383.48%-200.15%41.72%-61.12%-8.63%581.25%-9.24%-137.67%144.81%-75.91%3.32%53.68%231.46%-59.01%244.63%-73.21%60.14%76.46%-59.99%375.1%-55.97%63.8%280.5%
FCF per Share2.281.482.372.612.212.682.360.702.76-0.970.970.681.761.93-0.40-0.370.970.401.651.601.040.310.770.220.830.520.290.730.150.350.21
FCF Conversion (FCF/Net Income)0.40x0.43x1.23x1.20x1.30x1.52x3.52x2.54x1.16x0.01x-2.18x1.02x0.75x0.72x2.18x1.72x2.03x-7.16x-0.91x3.44x5.42x6.84x6.62x7.92x9.01x2.03x1.58x2.41x1.70x2.11x1.99x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

Earnings Quality Subject to Volatility

As reported in financial statements, JCI's OCF/NI ratio has fluctuated significantly, ranging from a low of -0.26 in 2025Q4 to a high of 2.41 in 2024Q4, indicating that net income is frequently decoupled from the actual cash generated by core operational activities during specific reporting periods.

The wide variance in the conversion of net income to operating cash flow suggests that accounting accruals and non-cash adjustments play a disproportionate role in reported profitability. Investors should monitor whether this instability stems from the percentage-of-completion accounting methods used for large-scale installations or from timing differences in working capital management.

Free Cash Flow Margin Inconsistency

Based on JCI's reported figures, FCF margins have exhibited extreme volatility, swinging from a negative 8.9% in 2025Q4 to a peak of 21.7% in 2024Q4, which highlights the difficulty in maintaining consistent cash generation amidst ongoing portfolio restructuring and large-scale capital deployment initiatives.

The erratic trajectory of free cash flow suggests that the company's underlying cash generation is highly sensitive to non-recurring items and periodic shifts in project-based revenue. This lack of predictability may complicate valuation models that rely on stable cash flow growth to justify current market multiples.

Working Capital Cycles Impede Liquidity

According to recent SEC filings, JCI has experienced persistent working capital outflows in eight of the last ten quarters, with a notable $579 million drain in 2024Q1, suggesting that the company's operational model is currently consuming significant cash to support its ongoing project backlog and inventory requirements.

The recurring nature of these working capital outflows implies that the company may be struggling to optimize its cash conversion cycle, potentially due to extended payment terms or inventory build-ups required for long-cycle industrial projects. This trend warrants further investigation into whether these outflows are structural or merely reflective of temporary supply chain pressures.

Aggressive Capital Allocation Strategy

Data from the past ten quarters indicates that JCI maintains a consistent dividend payout of approximately $245 million per quarter, while simultaneously engaging in substantial share repurchases, such as the $5 billion buyback in 2025Q4, which appears to prioritize shareholder returns over organic reinvestment.

The commitment to returning capital to shareholders appears robust, yet the scale of these outflows relative to the company's volatile free cash flow suggests a reliance on balance sheet capacity rather than purely operational cash generation. Investors should monitor whether this aggressive deployment strategy limits the company's flexibility to pursue strategic acquisitions or necessary digital infrastructure investments.

JCI — Frequently Asked Questions

Quick answers to the most common questions about buying JCI stock.

How much cash does Johnson Controls International plc (JCI) generate from operations?

Johnson Controls International plc (JCI) generated $1.40B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Johnson Controls International plc's free cash flow?

Johnson Controls International plc (JCI) generated $965.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Johnson Controls International plc's capital expenditure (CapEx)?

Johnson Controls International plc (JCI) spent $434.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Johnson Controls International plc distribute cash to shareholders?

In 2025, Johnson Controls International plc (JCI) returned $976.0M to shareholders via cash dividends and spent $5.99B on share repurchases. This shows the company's commitment to returning capital to its equity investors.