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.

Economic Value Added (EVA)

Microsoft Excel

Economic Profit

Johnson Controls International plc, economic profit calculation

US$ in millions

Microsoft Excel
12 months ended: Sep 30, 2023 Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018
Net operating profit after taxes (NOPAT)1 1,892 1,860 2,084 448 2,126 2,175
Cost of capital2 13.36% 13.69% 13.90% 12.87% 13.22% 12.32%
Invested capital3 29,464 29,496 29,338 29,283 31,274 35,173
 
Economic profit4 (2,044) (2,177) (1,995) (3,322) (2,008) (2,160)

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30).

1 NOPAT. See details »

2 Cost of capital. See details »

3 Invested capital. See details »

4 2023 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= 1,89213.36% × 29,464 = -2,044

Item Description The company
Economic profit Economic profit is a measure of corporate performance computed by taking the spread between the return on invested capital and the cost of capital, and multiplying by the invested capital. Johnson Controls International plc economic profit decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.

Net Operating Profit after Taxes (NOPAT)

Johnson Controls International plc, NOPAT calculation

US$ in millions

Microsoft Excel
12 months ended: Sep 30, 2023 Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018
Net income attributable to Johnson Controls 1,849 1,532 1,637 631 5,674 2,162
Deferred income tax expense (benefit)1 (676) (141) 36 (537) 612 (636)
Increase (decrease) in allowance for expected credit losses2 24 (48) (63) 4 (5)
Increase (decrease) in deferred revenue3 192 131 202 28 81 47
Increase (decrease) in restructuring reserve4 23 (20) (42) (51) (132) (4)
Increase (decrease) in equity equivalents5 (437) (78) 133 (560) 565 (598)
Interest expense, net of capitalized interest costs 307 225 219 240 335 437
Interest expense, operating lease liability6 49 27 25 27 37 38
Adjusted interest expense, net of capitalized interest costs 356 252 244 267 372 475
Tax benefit of interest expense, net of capitalized interest costs7 (45) (31) (30) (33) (46) (59)
Adjusted interest expense, net of capitalized interest costs, after taxes8 312 220 213 233 325 415
Interest income (18) (6) (9) (23) (61) (29)
Investment income, before taxes (18) (6) (9) (23) (61) (29)
Tax expense (benefit) of investment income9 2 1 1 3 8 4
Investment income, after taxes10 (16) (5) (8) (20) (53) (25)
(Income) loss from discontinued operations, net of tax11 (124) (4,598)
Net income (loss) attributable to noncontrolling interest 184 191 233 164 213 221
Net operating profit after taxes (NOPAT) 1,892 1,860 2,084 448 2,126 2,175

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30).

1 Elimination of deferred tax expense. See details »

2 Addition of increase (decrease) in allowance for expected credit losses.

3 Addition of increase (decrease) in deferred revenue.

4 Addition of increase (decrease) in restructuring reserve.

5 Addition of increase (decrease) in equity equivalents to net income attributable to Johnson Controls.

6 2023 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= 1,404 × 3.50% = 49

7 2023 Calculation
Tax benefit of interest expense, net of capitalized interest costs = Adjusted interest expense, net of capitalized interest costs × Statutory income tax rate
= 356 × 12.50% = 45

8 Addition of after taxes interest expense to net income attributable to Johnson Controls.

9 2023 Calculation
Tax expense (benefit) of investment income = Investment income, before tax × Statutory income tax rate
= 18 × 12.50% = 2

10 Elimination of after taxes investment income.

11 Elimination of discontinued operations.

Item Description The company
NOPAT Net operating profit after taxes is income from operations, but after removement of taxes calculated on cash basis that are relevant to operating income. Johnson Controls International plc NOPAT decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Cash Operating Taxes

Johnson Controls International plc, cash operating taxes calculation

US$ in millions

Microsoft Excel
12 months ended: Sep 30, 2023 Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018
Income tax provision (benefit) (323) (13) 868 108 (233) 518
Less: Deferred income tax expense (benefit) (676) (141) 36 (537) 612 (636)
Add: Tax savings from interest expense, net of capitalized interest costs 45 31 30 33 46 59
Less: Tax imposed on investment income 2 1 1 3 8 4
Cash operating taxes 395 159 861 675 (806) 1,210

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30).

Item Description The company
Cash operating taxes Cash operating taxes are estimated by adjusting income tax expense for changes in deferred taxes and tax benefit from the interest deduction. Johnson Controls International plc cash operating taxes decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Invested Capital

Johnson Controls International plc, invested capital calculation (financing approach)

US$ in millions

Microsoft Excel
Sep 30, 2023 Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018
Short-term debt 385 669 8 31 10 1,315
Current portion of long-term debt 645 865 226 262 501 26
Long-term debt, less current portion 7,818 7,426 7,506 7,526 6,708 9,654
Operating lease liability1 1,404 1,267 1,374 1,207 1,085 1,096
Total reported debt & leases 10,252 10,227 9,114 9,026 8,304 12,091
Shareholders’ equity attributable to Johnson Controls 16,545 16,268 17,562 17,447 19,766 21,164
Net deferred tax (assets) liabilities2 (1,088) (444) (312) (477) 36 (828)
Allowance for expected credit losses3 90 62 110 173 173 177
Deferred revenue4 1,996 1,768 1,637 1,435 1,407 1,326
Restructuring reserve5 105 82 102 144 195 327
Equity equivalents6 1,103 1,468 1,537 1,275 1,811 1,002
Accumulated other comprehensive (income) loss, net of tax7 955 911 434 776 795 946
Noncontrolling interests 1,149 1,134 1,191 1,086 1,063 1,294
Adjusted shareholders’ equity attributable to Johnson Controls 19,752 19,781 20,724 20,584 23,435 24,406
Construction in progress8 (540) (512) (500) (327) (465) (1,324)
Invested capital 29,464 29,496 29,338 29,283 31,274 35,173

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30).

1 Addition of capitalized operating leases.

2 Elimination of deferred taxes from assets and liabilities. See details »

3 Addition of allowance for doubtful accounts receivable.

4 Addition of deferred revenue.

5 Addition of restructuring reserve.

6 Addition of equity equivalents to shareholders’ equity attributable to Johnson Controls.

7 Removal of accumulated other comprehensive income.

8 Subtraction of construction in progress.

Item Description The company
Invested capital Capital is an approximation of the economic book value of all cash invested in going-concern business activities. Johnson Controls International plc invested capital increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.

Cost of Capital

Johnson Controls International plc, cost of capital calculations

Capital (fair value)1 Weights Cost of capital
Equity2 36,824 36,824 ÷ 46,113 = 0.80 0.80 × 15.96% = 12.74%
Debt3 7,885 7,885 ÷ 46,113 = 0.17 0.17 × 3.49% × (1 – 12.50%) = 0.52%
Operating lease liability4 1,404 1,404 ÷ 46,113 = 0.03 0.03 × 3.50% × (1 – 12.50%) = 0.09%
Total: 46,113 1.00 13.36%

Based on: 10-K (reporting date: 2023-09-30).

1 US$ in millions

2 Equity. See details »

3 Debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 45,597 45,597 ÷ 54,833 = 0.83 0.83 × 15.96% = 13.27%
Debt3 7,969 7,969 ÷ 54,833 = 0.15 0.15 × 2.94% × (1 – 12.50%) = 0.37%
Operating lease liability4 1,267 1,267 ÷ 54,833 = 0.02 0.02 × 2.10% × (1 – 12.50%) = 0.04%
Total: 54,833 1.00 13.69%

Based on: 10-K (reporting date: 2022-09-30).

1 US$ in millions

2 Equity. See details »

3 Debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 55,170 55,170 ÷ 65,052 = 0.85 0.85 × 15.96% = 13.53%
Debt3 8,508 8,508 ÷ 65,052 = 0.13 0.13 × 2.94% × (1 – 12.50%) = 0.34%
Operating lease liability4 1,374 1,374 ÷ 65,052 = 0.02 0.02 × 1.80% × (1 – 12.50%) = 0.03%
Total: 65,052 1.00 13.90%

Based on: 10-K (reporting date: 2021-09-30).

1 US$ in millions

2 Equity. See details »

3 Debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 32,836 32,836 ÷ 42,674 = 0.77 0.77 × 15.96% = 12.28%
Debt3 8,631 8,631 ÷ 42,674 = 0.20 0.20 × 3.05% × (1 – 12.50%) = 0.54%
Operating lease liability4 1,207 1,207 ÷ 42,674 = 0.03 0.03 × 2.20% × (1 – 12.50%) = 0.05%
Total: 42,674 1.00 12.87%

Based on: 10-K (reporting date: 2020-09-30).

1 US$ in millions

2 Equity. See details »

3 Debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 32,577 32,577 ÷ 41,272 = 0.79 0.79 × 15.96% = 12.60%
Debt3 7,610 7,610 ÷ 41,272 = 0.18 0.18 × 3.37% × (1 – 12.50%) = 0.54%
Operating lease liability4 1,085 1,085 ÷ 41,272 = 0.03 0.03 × 3.37% × (1 – 12.50%) = 0.08%
Total: 41,272 1.00 13.22%

Based on: 10-K (reporting date: 2019-09-30).

1 US$ in millions

2 Equity. See details »

3 Debt. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 30,808 30,808 ÷ 42,819 = 0.72 0.72 × 15.96% = 11.48%
Debt3 10,915 10,915 ÷ 42,819 = 0.25 0.25 × 3.43% × (1 – 12.50%) = 0.77%
Operating lease liability4 1,096 1,096 ÷ 42,819 = 0.03 0.03 × 3.43% × (1 – 12.50%) = 0.08%
Total: 42,819 1.00 12.32%

Based on: 10-K (reporting date: 2018-09-30).

1 US$ in millions

2 Equity. See details »

3 Debt. See details »

4 Operating lease liability. See details »


Economic Spread Ratio

Johnson Controls International plc, economic spread ratio calculation, comparison to benchmarks

Microsoft Excel
Sep 30, 2023 Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018
Selected Financial Data (US$ in millions)
Economic profit1 (2,044) (2,177) (1,995) (3,322) (2,008) (2,160)
Invested capital2 29,464 29,496 29,338 29,283 31,274 35,173
Performance Ratio
Economic spread ratio3 -6.94% -7.38% -6.80% -11.34% -6.42% -6.14%
Benchmarks
Economic Spread Ratio, Competitors4
Boeing Co. -14.70% -20.10% -18.74% -30.28% -20.26%
Caterpillar Inc. 4.45% 0.82% 0.77% -5.35% 0.99%
Eaton Corp. plc -2.72% -4.80% -4.58% -6.69% -4.00%
GE Aerospace 7.12% -9.04% -14.02% -4.11% -6.66%
Honeywell International Inc. -0.10% -1.05% 0.00% -1.43% 2.84%
Lockheed Martin Corp. 17.20% 13.19% 14.19% 17.49% 18.11%
RTX Corp. -3.32% -3.19% -2.72% -8.24% 0.25%

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30).

1 Economic profit. See details »

2 Invested capital. See details »

3 2023 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × -2,044 ÷ 29,464 = -6.94%

4 Click competitor name to see calculations.

Performance ratio Description The company
Economic spread ratio The ratio of economic profit to invested capital, also equal to the difference between return on invested capital (ROIC) and cost of capital. Johnson Controls International plc economic spread ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Economic Profit Margin

Johnson Controls International plc, economic profit margin calculation, comparison to benchmarks

Microsoft Excel
Sep 30, 2023 Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018
Selected Financial Data (US$ in millions)
Economic profit1 (2,044) (2,177) (1,995) (3,322) (2,008) (2,160)
 
Net sales 26,793 25,299 23,668 22,317 23,968 31,400
Add: Increase (decrease) in deferred revenue 192 131 202 28 81 47
Adjusted net sales 26,985 25,430 23,870 22,345 24,049 31,447
Performance Ratio
Economic profit margin2 -7.58% -8.56% -8.36% -14.87% -8.35% -6.87%
Benchmarks
Economic Profit Margin, Competitors3
Boeing Co. -8.48% -15.34% -14.86% -24.80% -9.40%
Caterpillar Inc. 4.01% 0.79% 0.89% -7.44% 1.07%
Eaton Corp. plc -3.68% -7.13% -6.87% -10.26% -5.51%
GE Aerospace 5.54% -8.19% -14.15% -6.57% -9.90%
Honeywell International Inc. -0.13% -1.38% 0.00% -2.12% 3.30%
Lockheed Martin Corp. 6.98% 5.32% 6.06% 7.50% 7.77%
RTX Corp. -5.39% -5.39% -4.84% -16.84% 0.34%

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30).

1 Economic profit. See details »

2 2023 Calculation
Economic profit margin = 100 × Economic profit ÷ Adjusted net sales
= 100 × -2,044 ÷ 26,985 = -7.58%

3 Click competitor name to see calculations.

Performance ratio Description The company
Economic profit margin The ratio of economic profit to sales. It is the company profit margin covering income efficiency and asset management. Economic profit margin is not biased in favor of capital-intensive business models, because any added capital is a cost to the economic profit margin. Johnson Controls International plc economic profit margin deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.