Financhill
Sell
42

JCI Quote, Financials, Valuation and Earnings

Last price:
$80.93
Seasonality move :
6.63%
Day range:
$79.98 - $80.99
52-week range:
$51.71 - $87.16
Dividend yield:
1.83%
P/E ratio:
31.89x
P/S ratio:
2.38x
P/B ratio:
3.33x
Volume:
1.2M
Avg. volume:
3.5M
1-year change:
42.74%
Market cap:
$53.6B
Revenue:
$23B
EPS (TTM):
$2.54
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $22.3B $23.7B $20.6B $22.3B $23B
Revenue Growth (YoY) -6.89% 6.05% -12.81% 8.21% 2.78%
 
Cost of Revenues $14.9B $15.6B $13.5B $14.5B $14.9B
Gross Profit $7.4B $8.1B $7.1B $7.8B $8.1B
Gross Profit Margin 33.21% 34.05% 34.36% 34.95% 35.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7B $5.3B $5.1B $5.4B $5.7B
Other Inc / (Exp) -$600M $19M -$658M -$974M -$492M
Operating Expenses $5.7B $5.3B $5.1B $5.4B $5.7B
Operating Income $1.7B $2.8B $2B $2.4B $2.4B
 
Net Interest Expenses $243M $206M $242M $330M $402M
EBT. Incl. Unusual Items $903M $2.6B $1.1B $1.1B $1.5B
Earnings of Discontinued Ops. -- $124M $429M $452M $489M
Income Tax Expense $108M $868M -$182M -$468M $111M
Net Income to Company $795M $1.7B $1.3B $1.6B $1.4B
 
Minority Interest in Earnings -$164M -$233M -$191M -$184M -$195M
Net Income to Common Excl Extra Items $631M $1.6B $1.5B $1.8B $1.7B
 
Basic EPS (Cont. Ops) $0.84 $2.28 $2.20 $2.70 $2.53
Diluted EPS (Cont. Ops) $0.84 $2.27 $2.19 $2.69 $2.52
Weighted Average Basic Share $751M $716.6M $696.1M $684.3M $673.8M
Weighted Average Diluted Share $753.6M $721.1M $699.6M $687.4M $676M
 
EBITDA $2B $3.7B $2.1B $2.2B $2.7B
EBIT $1.1B $2.8B $1.3B $1.4B $1.9B
 
Revenue (Reported) $22.3B $23.7B $20.6B $22.3B $23B
Operating Income (Reported) $1.7B $2.8B $2B $2.4B $2.4B
Operating Income (Adjusted) $1.1B $2.8B $1.3B $1.4B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6B $6.4B $2.1B $2.4B $2.9B
Revenue Growth (YoY) -5.1% 7.36% -67.73% 18.47% 19.8%
 
Cost of Revenues $4B $4.2B $1B $1.4B $1.5B
Gross Profit $2B $2.2B $1B $1B $1.4B
Gross Profit Margin 33.17% 34.28% 50.51% 42.59% 48.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.3B $666M $682M $807M
Other Inc / (Exp) $63M -$14M -$302M -$338M -$321M
Operating Expenses $1.5B $1.3B $666M $682M $807M
Operating Income $522M $847M $376M $359M $609M
 
Net Interest Expenses $64M $27M $66M $94M $87M
EBT. Incl. Unusual Items $521M $806M $8M -$73M $201M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31M $490M -$372M -$202M $12M
Net Income to Company $490M $316M $380M $129M $189M
 
Minority Interest in Earnings -$49M -$47M -$48M -$32M -$45M
Net Income to Common Excl Extra Items $441M $269M $761M $549M $633M
 
Basic EPS (Cont. Ops) $0.60 $0.38 $1.10 $0.81 $0.95
Diluted EPS (Cont. Ops) $0.60 $0.38 $1.10 $0.80 $0.95
Weighted Average Basic Share $735.1M $711.8M $688.6M $680.1M $665.1M
Weighted Average Diluted Share $737.7M $716.9M $691.2M $683.2M $668.2M
 
EBITDA $785M $1.1B $148M $129M $415M
EBIT $579M $845M $64M $5M $286M
 
Revenue (Reported) $6B $6.4B $2.1B $2.4B $2.9B
Operating Income (Reported) $522M $847M $376M $359M $609M
Operating Income (Adjusted) $579M $845M $64M $5M $286M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $22.3B $23.7B $20.6B $22.3B $23B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.9B $15.6B $13.5B $14.5B $14.9B
Gross Profit $7.4B $8.1B $7.1B $7.8B $8.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7B $5.3B $5.1B $5.4B $5.7B
Other Inc / (Exp) -$600M $98M -$658M -$974M -$492M
Operating Expenses $5.7B $5.3B $5.1B $5.4B $5.7B
Operating Income $1.7B $2.8B $2B $2.4B $2.4B
 
Net Interest Expenses $243M $206M $242M $330M $402M
EBT. Incl. Unusual Items $903M $2.6B $1.1B $1.1B $1.5B
Earnings of Discontinued Ops. -- $124M -- -- --
Income Tax Expense $108M $868M -$182M -$468M $111M
Net Income to Company $795M $1.7B $1.3B $1.6B $1.4B
 
Minority Interest in Earnings -$164M -$233M -$191M -$184M -$195M
Net Income to Common Excl Extra Items $631M $1.6B $1.5B $1.8B $1.7B
 
Basic EPS (Cont. Ops) $0.85 $2.28 $2.22 $2.71 $2.54
Diluted EPS (Cont. Ops) $0.85 $2.28 $2.21 $2.69 $2.54
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2B $3.7B $2.1B $2.2B $2.7B
EBIT $1.1B $2.8B $1.3B $1.4B $1.9B
 
Revenue (Reported) $22.3B $23.7B $20.6B $22.3B $23B
Operating Income (Reported) $1.7B $2.8B $2B $2.4B $2.4B
Operating Income (Adjusted) $1.1B $2.8B $1.3B $1.4B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23.7B $20.6B $22.3B $23B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.6B $13.5B $14.5B $14.9B --
Gross Profit $8.1B $7.1B $7.8B $8.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.3B $5.1B $5.4B $5.7B --
Other Inc / (Exp) $98M -$658M -$974M -$492M --
Operating Expenses $5.3B $5.1B $5.4B $5.7B --
Operating Income $2.8B $2B $2.4B $2.4B --
 
Net Interest Expenses $206M $242M $330M $402M --
EBT. Incl. Unusual Items $2.6B $1.1B $1.1B $1.5B --
Earnings of Discontinued Ops. $124M -- -- -- --
Income Tax Expense $868M -$182M -$468M $111M --
Net Income to Company $1.7B $1.3B $1.6B $1.4B --
 
Minority Interest in Earnings -$233M -$191M -$184M -$195M --
Net Income to Common Excl Extra Items $1.6B $1.5B $1.8B $1.7B --
 
Basic EPS (Cont. Ops) $2.28 $2.21 $2.71 $2.54 --
Diluted EPS (Cont. Ops) $2.28 $2.21 $2.69 $2.54 --
Weighted Average Basic Share $2.9B $2.8B $2.7B $2.7B --
Weighted Average Diluted Share $2.9B $2.8B $2.7B $2.7B --
 
EBITDA $3.7B $2.1B $2.2B $2.7B --
EBIT $2.8B $1.3B $1.4B $1.9B --
 
Revenue (Reported) $23.7B $20.6B $22.3B $23B --
Operating Income (Reported) $2.8B $2B $2.4B $2.4B --
Operating Income (Adjusted) $2.8B $1.3B $1.4B $1.9B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2B $1.3B $2B $828M $606M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.3B $5.6B $5.7B $5.5B $6.1B
Inventory $1.8B $2.1B $2.7B $1.9B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1B $992M $1.3B $991M $1.2B
Total Current Assets $10.1B $10B $11.7B $10.7B $11.2B
 
Property Plant And Equipment $3.1B $3.2B $3.1B $2.4B $2.4B
Long-Term Investments $914M $1.1B $963M -- --
Goodwill $17.9B $18.3B $17.4B $16.8B $16.7B
Other Intangibles $5.4B $5.5B $5.2B $4.8B $4.1B
Other Long-Term Assets $3.5B $3.7B $3.9B $7.6B $8.3B
Total Assets $40.8B $41.9B $42.2B $42.2B $42.7B
 
Accounts Payable $3.1B $3.7B $4.4B $3.5B $3.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $262M $226M $865M $645M $536M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.6B $2.5B $2.5B $3.8B $3.9B
Total Current Liabilities $8.2B $9.1B $11.2B $11.1B $12B
 
Long-Term Debt $7.5B $7.5B $7.4B $7.8B $8B
Capital Leases -- -- -- -- --
Total Liabilities $22.3B $23.1B $24.8B $24.5B $25.3B
 
Common Stock $8M $7M $7M $7M $7M
Other Common Equity Adj -$776M -$434M -$911M -$955M -$964M
Common Equity $17.4B $17.6B $16.3B $16.5B $16.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.2B $1.1B $1.1B $1.3B
Total Equity $18.5B $18.8B $17.4B $17.7B $17.4B
 
Total Liabilities and Equity $40.8B $41.9B $42.2B $42.2B $42.7B
Cash and Short Terms $2B $1.3B $2B $828M $606M
Total Debt $7.8B $7.7B $9B $8.8B $9.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2B $1.3B $2B $828M $606M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.3B $5.6B $5.7B $5.5B $6.1B
Inventory $1.8B $2.1B $2.7B $1.9B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1B $992M $1.3B $991M $1.2B
Total Current Assets $10.1B $10B $11.7B $10.7B $11.2B
 
Property Plant And Equipment $3.1B $3.2B $3.1B $2.4B $2.4B
Long-Term Investments $914M $1.1B $963M -- --
Goodwill $17.9B $18.3B $17.4B $16.8B $16.7B
Other Intangibles $5.4B $5.5B $5.2B $4.8B $4.1B
Other Long-Term Assets $3.5B $3.7B $3.9B $7.6B $8.3B
Total Assets $40.8B $41.9B $42.2B $42.2B $42.7B
 
Accounts Payable $3.1B $3.7B $4.4B $3.5B $3.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $262M $226M $865M $645M $536M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.6B $2.5B $2.5B $3.8B $3.9B
Total Current Liabilities $8.2B $9.1B $11.2B $11.1B $12B
 
Long-Term Debt $7.5B $7.5B $7.4B $7.8B $8B
Capital Leases -- -- -- -- --
Total Liabilities $22.3B $23.1B $24.8B $24.5B $25.3B
 
Common Stock $8M $7M $7M $7M $7M
Other Common Equity Adj -$776M -$434M -$911M -$955M -$964M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.2B $1.1B $1.1B $1.3B
Total Equity $18.5B $18.8B $17.4B $17.7B $17.4B
 
Total Liabilities and Equity $40.8B $41.9B $42.2B $42.2B $42.7B
Cash and Short Terms $2B $1.3B $2B $828M $606M
Total Debt $7.8B $7.7B $9B $8.8B $9.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $795M $1.7B $1.3B $1.6B $1.4B
Depreciation & Amoritzation $822M $845M $717M $745M $816M
Stock-Based Compensation $74M $76M $98M $107M $107M
Change in Accounts Receivable $534M -$143M -$409M -$259M -$537M
Change in Inventories $45M -$219M -$539M -$58M -$17M
Cash From Operations $2.2B $2.5B $2B $2.2B $2.1B
 
Capital Expenditures $443M $552M $487M $446M $494M
Cash Acquisitions $58M -$725M -$269M -$698M $342M
Cash From Investing -$258M -$1.1B -$693M -$1.2B -$221M
 
Dividends Paid (Ex Special Dividend) -$790M -$762M -$916M -$980M -$1B
Special Dividend Paid
Long-Term Debt Issued $1.8B $734M $1.8B $1.2B $1.3B
Long-Term Debt Repaid -$1.4B -$744M -$184M -$1.6B -$924M
Repurchase of Common Stock -$2.2B -$1.3B -$1.4B -$625M -$1.2B
Other Financing Activities -$290M -$212M -$4M $3M -$107M
Cash From Financing -$2.9B -$2.1B -$516M -$2.2B -$2.1B
 
Beginning Cash (CF) $2.8B $2B $1.3B $2.1B $917M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$976M -$734M $778M -$1.1B -$209M
Ending Cash (CF) $2B $1.3B $2B $828M $606M
 
Levered Free Cash Flow $1.8B $1.9B $1.5B $1.8B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $490M $316M $380M $129M $189M
Depreciation & Amoritzation $206M $218M $84M $124M $129M
Stock-Based Compensation $13M $25M $19M $15M $23M
Change in Accounts Receivable $106M $14M $228M $408M $226M
Change in Inventories $250M -$15M $222M $325M $198M
Cash From Operations $720M $521M $1.2B $1.4B $1.5B
 
Capital Expenditures $96M $228M $57M $80M $170M
Cash Acquisitions $117M -$37M -$33M -$438M $341M
Cash From Investing $51M -$204M -$105M -$608M $89M
 
Dividends Paid (Ex Special Dividend) -$194M -$192M -$242M -$251M -$247M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.8B $495M -$466M $2M --
Long-Term Debt Repaid -$881M -$441M -$181M -$1B -$486M
Repurchase of Common Stock -$737M -$306M -$14M -$12M -$370M
Other Financing Activities -$188M -$37M $100M $159M $108M
Cash From Financing -$1.6B -$481M -$545M -$1.1B -$1.8B
 
Beginning Cash (CF) $2.3B $1.5B $1.5B $1.1B $862M
Foreign Exchange Rate Adjustment $87M $49M -$4M $62M $30M
Additions / Reductions -$482M -$164M $530M -$286M -$149M
Ending Cash (CF) $2B $1.3B $2B $828M $606M
 
Levered Free Cash Flow $624M $293M $1.1B $1.3B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $795M $1.7B $1.3B $1.6B $1.4B
Depreciation & Amoritzation $822M $845M $717M $745M $816M
Stock-Based Compensation $74M $76M $98M $107M $107M
Change in Accounts Receivable $534M -$143M -$409M -$259M -$537M
Change in Inventories $45M -$219M -$539M -$58M -$17M
Cash From Operations $2.2B $2.5B $2B $2.2B $2.1B
 
Capital Expenditures $443M $552M $487M $446M $494M
Cash Acquisitions $58M -$725M -$269M -$698M $342M
Cash From Investing -$258M -$1.1B -$693M -$1.2B -$221M
 
Dividends Paid (Ex Special Dividend) -$790M -$762M -$916M -$980M -$1B
Special Dividend Paid
Long-Term Debt Issued -- -- $1.8B $1.2B $1.3B
Long-Term Debt Repaid -- -- -- -$1.6B -$924M
Repurchase of Common Stock -$2.2B -$1.3B -$1.4B -$625M -$1.2B
Other Financing Activities -$290M -$212M -$4M $3M -$107M
Cash From Financing -$2.9B -$2.1B -$516M -$2.2B -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$976M -$734M $778M -$1.1B -$209M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $1.9B $1.5B $1.8B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7B $1.3B $1.6B $1.4B --
Depreciation & Amoritzation $845M $717M $745M $816M --
Stock-Based Compensation $76M $98M $107M $107M --
Change in Accounts Receivable -$143M -$409M -$259M -$537M --
Change in Inventories -$219M -$539M -$58M -$17M --
Cash From Operations $2.5B $2B $2.2B $2.1B --
 
Capital Expenditures $552M $487M $446M $494M --
Cash Acquisitions -$725M -$269M -$698M $342M --
Cash From Investing -$1.1B -$693M -$1.2B -$221M --
 
Dividends Paid (Ex Special Dividend) -$762M -$916M -$980M -$1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $734M $1.8B $1.2B $1.3B --
Long-Term Debt Repaid -$744M -$184M -$1.6B -$924M --
Repurchase of Common Stock -$1.3B -$1.4B -$625M -$1.2B --
Other Financing Activities -$212M -$4M $3M -$107M --
Cash From Financing -$2.1B -$516M -$2.2B -$2.1B --
 
Beginning Cash (CF) $7.1B $5.8B $6.6B $4.4B --
Foreign Exchange Rate Adjustment $116M -$53M -$5M $59M --
Additions / Reductions -$734M $778M -$1.1B -$209M --
Ending Cash (CF) $6.5B $6.5B $5.4B $4.1B --
 
Levered Free Cash Flow $1.9B $1.5B $1.8B $1.6B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock