Financhill
Sell
44

JCI Quote, Financials, Valuation and Earnings

Last price:
$80.67
Seasonality move :
9.78%
Day range:
$78.27 - $81.03
52-week range:
$51.71 - $87.16
Dividend yield:
1.84%
P/E ratio:
31.75x
P/S ratio:
2.37x
P/B ratio:
3.32x
Volume:
6.2M
Avg. volume:
3.7M
1-year change:
47.4%
Market cap:
$53.4B
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

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock