Stock Analysis on Net

Johnson Controls International plc (NYSE:JCI)

This company has been moved to the archive! The financial data has not been updated since May 1, 2024.

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Johnson Controls International plc, consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018 Dec 31, 2017
Net income (loss) attributable to Johnson Controls (277) 374 549 1,049 133 118 761 379 11 381 269 574 343 327 441 (182) 213 159 612 141 240 107 771 723 438 230
Income attributable to noncontrolling interests 43 30 32 73 41 38 48 64 41 38 47 87 54 45 49 60 23 32 42 84 34 29 54 81 45 41
Net income (loss) (234) 404 581 1,122 174 156 809 443 52 419 316 661 397 372 490 (122) 236 191 654 225 274 136 825 804 483 271
Depreciation and amortization 236 231 227 212 206 203 197 201 208 224 218 208 212 207 206 202 207 207 200 203 211 211 241 292 280 272
Pension and postretirement benefit (income) expense (10) (10) 84 (20) 3 (6) (224) 59 31 (82) (158) (94) (253) (46) 76 122 (40) (40) 600 (28) (28) (29) (48) (36) (36) (36)
Pension and postretirement contributions (7) (6) (19) (12) (17) (9) (13) (7) (35) (41) (28) (15) (8) (17) (18) (16) (15) (12) (2) (14) (16) (21) (3) (17) (13) (24)
Equity in earnings of partially-owned affiliates, net of dividends received (46) (56) (71) 28 1 (56) 55 (45) 38 (18) (51) 41 (55) (52) (45) 20 (19) 8 (40) 73 (31) (36) (55) (32) (43) (36)
Deferred income taxes (330) (70) (406) (102) (76) (92) 100 (144) (65) (32) 30 (19) 84 (59) (389) (87) (58) (3) 230 (121) 460 43 (561) 2 2 (79)
Noncash restructuring and impairment charges 244 9 126 10 397 294 125 69 361 4 40 54 466 62 54 235 12 30
Gain on Scott Safety business divestiture (114)
Equity-based compensation 26 30 19 31 31 30 23 22 28 29 25 19 10 22 13 23 15 23 29 24 24 18 29 30 26 30
Other, net (16) (22) (19) (17) (60) (27) (11) 17 (36) (28) 4 (25) (17) (47) (52) (56) 25 (7) (13) 51 (19) 10 (31) 7 (11) (13)
Accounts receivable (720) 61 499 (307) (272) (88) 210 (331) (231) (75) 14 (324) (57) 224 106 184 7 237 182 (355) (285) 146 (231) (390) 138 (30)
Inventories (25) (203) 302 110 (145) (348) (12) (142) (243) (376) (15) 7 (113) (98) 250 56 (147) (114) 217 32 (99) (222) 246 (38) (67) (233)
Other assets (13) (191) (2) (45) (101) (68) (86) (70) (143) (63) (134) 60 (20) (70) 68 30 (58) (92) (37) (33) 34 (63) 90 (79) (49) 64
Restructuring reserves (46) (14) 26 50 (31) 14 (5) 17 (38) 19 (17) (3) 10 (34) (87) 96 (71) 33 (37) (25) (34) (25) 55 (51) (105) 93
Accounts payable and accrued liabilities 772 (414) (95) 28 183 (338) 482 299 156 333 (41) 344 419 91 14 (126) (107) (498) 92 (19) 209 (226) 213 323 102 (623)
Accrued income taxes (34) 5 138 (275) 21 39 (471) 99 (151) 83 362 (38) (18) 22 348 41 118 524 (1,043) 360 (518) (21) 470 (87) (45) 299
Changes in assets and liabilities, excluding acquisitions and divestitures (66) (756) 868 (439) (345) (789) 118 (128) (650) (79) 169 46 221 135 699 281 (258) 90 (626) (40) (693) (411) 843 (322) (26) (430)
Adjustments to reconcile net income (loss) to cash provided (used) by operating activities 31 (650) 809 (309) 140 (452) 370 44 (120) (27) 213 201 248 143 490 955 (81) 320 378 383 (92) (215) 427 (76) 179 (400)
Cash provided (used) by operating activities (203) (246) 1,390 813 314 (296) 1,179 487 (68) 392 529 862 645 515 980 833 155 511 1,032 608 182 (79) 1,252 728 662 (129)
Capital expenditures (133) (92) (173) (111) (121) (134) (162) (170) (125) (135) (228) (127) (106) (91) (96) (97) (124) (126) (185) (123) (125) (153) (248) (285) (267) (230)
Sale of property, plant and equipment 4 1 27 89 3 28 7 48 22 20 34 29 78 19 1 12 10 3 2 25 13 5 5
Acquisition of businesses, net of cash acquired 3 (2) (466) (171) (10) (79) (33) (112) (16) (108) (18) (697) (10) (18) (1) (10) (48) (9) (3) (13) 3 (9) (15)
Other, net (7) 20 27 20 5 (3) 1 23 (1) 18 (6) 35 14 20 136 (1) 12 12 (1) 28 131 (13) 101 1,999
Cash (used) provided by investing activities (137) (74) (608) (262) (125) (189) (105) (256) (114) (218) (204) (767) (82) (37) 51 (21) (115) (173) (170) (104) (123) (136) (89) (294) (176) 1,774
Net proceeds (payments) from borrowings with maturities less than three months 411 1,108 197 (1,536) 821 467 (1,314) 176 1,123 394 (256) 14 245 (20) (1,345) 977 325 10 (10) (2,842) 542 1,014 (243) 450 (404) 304
Proceeds from debt 422 2 855 162 154 1,227 544 496 1,804 250 1 885
Repayments of debt (163) (1,019) (336) (200) (181) (1) (2) (204) (45) (258) (881) (3) (502) (2,321) (12) (969) (432) (94) (2,234)
Stock repurchases and retirements (474) (12) (366) (93) (154) (14) (392) (509) (526) (306) (340) (315) (346) (737) (816) (651) (861) (4,122) (533) (467) (45) (56) (49) (150)
Payment of cash dividends (252) (252) (251) (248) (240) (241) (242) (244) (239) (191) (192) (193) (187) (190) (194) (194) (199) (203) (208) (233) (239) (240) (240) (241) (241) (232)
Employee equity-based compensation withholding taxes (1) (23) (5) (2) (30) (2) (2) (47) (3) (1) (8) (21) (1) (1) (12) (20) (5) (3) (2) (21) (4) (2) (12) (25)
Dividends paid to noncontrolling interests (51) (77) (72) (3) (118) (9) (32) (101) (47) (62) (5) (89) (43) (46)
Other, net (21) (27) 25 (1) 13 13 (19) 49 4 13 (7) 26 92 30 (107) 3 18 19 65 60 38 13 27 7 31 12
Cash provided (used) by financing activities (551) 1,228 (1,063) (1,373) 253 9 (545) (415) 801 (357) (481) (571) (532) (547) (1,508) 720 (1,186) (850) (1,019) (9,461) (295) 256 (1,224) (274) (814) (1,440)
Cash provided (used) by operating activities (4) (8) (19) (1) (36) (5) (47) (14) (194) (658) (385) 309 193
Cash (used) provided by investing activities 31 12,733 (87) (66)
Cash used by financing activities (113) (7) (17) (11)
Cash provided (used) by discontinued operations (4) (8) (19) (1) (36) (5) (160) (14) (194) (627) 12,341 205 116
Effect of exchange rate changes on cash, cash equivalents and restricted cash (41) 60 62 (75) 22 (14) (4) (95) (21) 67 49 58 20 (11) 87 (36) 7 57 (96) 14 5 (43) (22) (145) 44 17
Change in cash, cash equivalents and restricted cash held for sale 45 (28) (2) 9
Increase (decrease) in cash, cash equivalents and restricted cash (932) 968 (219) (897) 464 (490) 525 (279) 598 (120) (115) (437) 50 (116) (395) 1,336 (1,153) (649) (880) 3,443 (54) 112 (83) 15 (284) 231

Based on: 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-K (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-K (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-K (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-Q (reporting date: 2020-12-31), 10-K (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-Q (reporting date: 2019-12-31), 10-K (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-Q (reporting date: 2018-12-31), 10-K (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-Q (reporting date: 2017-12-31).

Cash flow statement item Description The company
Cash provided (used) by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Johnson Controls International plc cash provided (used) by operating activities decreased from Q4 2023 to Q1 2024 but then slightly increased from Q1 2024 to Q2 2024.
Cash (used) provided by investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Johnson Controls International plc cash (used) provided by investing activities increased from Q4 2023 to Q1 2024 but then slightly decreased from Q1 2024 to Q2 2024.
Cash provided (used) by financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Johnson Controls International plc cash provided (used) by financing activities increased from Q4 2023 to Q1 2024 but then slightly decreased from Q1 2024 to Q2 2024 not reaching Q4 2023 level.