Johnson Controls International plc Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Johnson Controls International plc Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-24 | 2016-03-25 | 2015-12-25 | 2015-09-25 | 2014-12-26 | 2013-09-27 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities of continuing operations | ||||||||||||||||||||||||||||||||||||||||||
income from continuing operations attributable to johnson controls | 618,000,000 | 473,000,000 | 363,000,000 | |||||||||||||||||||||||||||||||||||||||
income from continuing operations attributable to noncontrolling interests | -2,000,000 | 48,000,000 | 64,000,000 | 41,000,000 | 38,000,000 | 47,000,000 | 87,000,000 | 54,000,000 | 45,000,000 | 49,000,000 | 60,000,000 | 23,000,000 | 32,000,000 | 42,000,000 | 84,000,000 | 34,000,000 | 29,000,000 | 54,000,000 | 81,000,000 | 45,000,000 | 41,000,000 | 52,000,000 | 74,000,000 | 33,000,000 | 40,000,000 | |||||||||||||||||
income from continuing operations | 618,000,000 | 475,000,000 | 361,000,000 | 240,000,000 | 144,000,000 | 72,000,000 | 83,000,000 | 162,000,000 | 159,000,000 | |||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 190,000,000 | 202,000,000 | 193,000,000 | 129,000,000 | 220,000,000 | 236,000,000 | 231,000,000 | 227,000,000 | 212,000,000 | 206,000,000 | 203,000,000 | 197,000,000 | 201,000,000 | 208,000,000 | 224,000,000 | 218,000,000 | 208,000,000 | 212,000,000 | 207,000,000 | 206,000,000 | 202,000,000 | 207,000,000 | 207,000,000 | 200,000,000 | 203,000,000 | 211,000,000 | 211,000,000 | 241,000,000 | 292,000,000 | 280,000,000 | 272,000,000 | 269,000,000 | 281,000,000 | 292,000,000 | 346,000,000 | 703,000,000 | 83,000,000 | 84,000,000 | 83,000,000 | 85,000,000 | 91,000,000 | 109,000,000 |
pension and postretirement income and contributions | -15,000,000 | -21,000,000 | -16,000,000 | |||||||||||||||||||||||||||||||||||||||
deferred income taxes | -39,000,000 | -53,000,000 | -54,000,000 | -14,000,000 | 11,000,000 | -330,000,000 | -70,000,000 | -406,000,000 | -102,000,000 | -76,000,000 | -92,000,000 | 100,000,000 | -144,000,000 | -65,000,000 | -32,000,000 | 30,000,000 | -19,000,000 | 84,000,000 | -59,000,000 | -389,000,000 | -87,000,000 | -58,000,000 | -3,000,000 | 230,000,000 | -121,000,000 | 460,000,000 | 43,000,000 | -561,000,000 | 2,000,000 | 2,000,000 | -79,000,000 | 69,000,000 | -3,000,000 | 479,000,000 | 580,000,000 | -1,330,000,000 | 27,000,000 | 45,000,000 | 17,000,000 | 21,000,000 | -6,000,000 | 60,000,000 |
noncash restructuring and impairment charges | 23,000,000 | 25,000,000 | 8,000,000 | 80,000,000 | 244,000,000 | 9,000,000 | 10,000,000 | 397,000,000 | 294,000,000 | 69,000,000 | 40,000,000 | 466,000,000 | 62,000,000 | 54,000,000 | ||||||||||||||||||||||||||||
equity-based compensation | 48,000,000 | 31,000,000 | 28,000,000 | 28,000,000 | 26,000,000 | 30,000,000 | 31,000,000 | 31,000,000 | 30,000,000 | 22,000,000 | 28,000,000 | 29,000,000 | 25,000,000 | 19,000,000 | 10,000,000 | 22,000,000 | 13,000,000 | 23,000,000 | 15,000,000 | 23,000,000 | 29,000,000 | 24,000,000 | 24,000,000 | 18,000,000 | 29,000,000 | 30,000,000 | 26,000,000 | 30,000,000 | 33,000,000 | 33,000,000 | 44,000,000 | 37,000,000 | ||||||||||
other - net | -24,000,000 | 24,000,000 | 8,000,000 | 13,000,000 | -87,000,000 | -16,000,000 | -22,000,000 | -19,000,000 | -17,000,000 | -60,000,000 | -27,000,000 | -11,000,000 | 17,000,000 | -36,000,000 | -28,000,000 | 4,000,000 | -25,000,000 | -17,000,000 | -47,000,000 | -52,000,000 | -56,000,000 | 25,000,000 | -7,000,000 | -13,000,000 | 51,000,000 | -19,000,000 | 10,000,000 | |||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -172,000,000 | -191,000,000 | 284,000,000 | 226,000,000 | -104,000,000 | -720,000,000 | 61,000,000 | 499,000,000 | -307,000,000 | -272,000,000 | -88,000,000 | 210,000,000 | -331,000,000 | -231,000,000 | -75,000,000 | 14,000,000 | -324,000,000 | -57,000,000 | 224,000,000 | 106,000,000 | 184,000,000 | 7,000,000 | 237,000,000 | 182,000,000 | -355,000,000 | -285,000,000 | 146,000,000 | -231,000,000 | -390,000,000 | 138,000,000 | -30,000,000 | -201,000,000 | -298,000,000 | -58,000,000 | 37,000,000 | -279,000,000 | -103,000,000 | 9,000,000 | 29,000,000 | -45,000,000 | -7,000,000 | -43,000,000 |
inventories | -52,000,000 | -12,000,000 | -15,000,000 | 198,000,000 | 13,000,000 | -25,000,000 | -203,000,000 | 302,000,000 | 110,000,000 | -145,000,000 | -348,000,000 | -12,000,000 | -142,000,000 | -243,000,000 | -376,000,000 | -15,000,000 | 7,000,000 | -113,000,000 | -98,000,000 | 250,000,000 | 56,000,000 | -147,000,000 | -114,000,000 | 217,000,000 | 32,000,000 | -99,000,000 | -222,000,000 | 246,000,000 | -38,000,000 | -67,000,000 | -233,000,000 | 187,000,000 | -215,000,000 | -228,000,000 | -142,000,000 | 56,000,000 | 1,000,000 | -22,000,000 | -34,000,000 | 28,000,000 | -43,000,000 | 40,000,000 |
other assets | -76,000,000 | -42,000,000 | -171,000,000 | 71,000,000 | -349,000,000 | -13,000,000 | -191,000,000 | -2,000,000 | -45,000,000 | -101,000,000 | -68,000,000 | -86,000,000 | -70,000,000 | -143,000,000 | -63,000,000 | -134,000,000 | 60,000,000 | -20,000,000 | -70,000,000 | 68,000,000 | 30,000,000 | -58,000,000 | -92,000,000 | -37,000,000 | -33,000,000 | 34,000,000 | -63,000,000 | 90,000,000 | -79,000,000 | -49,000,000 | 64,000,000 | -222,000,000 | -108,000,000 | -63,000,000 | -87,000,000 | |||||||
restructuring reserves | 5,000,000 | -5,000,000 | 2,000,000 | 3,000,000 | -19,000,000 | -46,000,000 | -14,000,000 | 26,000,000 | 50,000,000 | -31,000,000 | 14,000,000 | -5,000,000 | 17,000,000 | -38,000,000 | 19,000,000 | -17,000,000 | -3,000,000 | 10,000,000 | -34,000,000 | -87,000,000 | 96,000,000 | -71,000,000 | 33,000,000 | -37,000,000 | -25,000,000 | -34,000,000 | -25,000,000 | 55,000,000 | -51,000,000 | -105,000,000 | 93,000,000 | 67,000,000 | -25,000,000 | 27,000,000 | 20,000,000 | |||||||
accounts payable and accrued liabilities | 258,000,000 | 180,000,000 | -407,000,000 | 240,000,000 | 47,000,000 | 772,000,000 | -414,000,000 | -95,000,000 | 28,000,000 | 183,000,000 | -338,000,000 | 482,000,000 | 299,000,000 | 156,000,000 | 333,000,000 | -41,000,000 | 344,000,000 | 419,000,000 | 91,000,000 | 14,000,000 | -126,000,000 | -107,000,000 | -498,000,000 | 92,000,000 | -19,000,000 | 209,000,000 | -226,000,000 | 213,000,000 | 323,000,000 | 102,000,000 | -623,000,000 | 825,000,000 | 8,000,000 | 195,000,000 | -811,000,000 | |||||||
accrued income taxes | 23,000,000 | -63,000,000 | 28,000,000 | -204,000,000 | 43,000,000 | -34,000,000 | 5,000,000 | 138,000,000 | -275,000,000 | 21,000,000 | 39,000,000 | -471,000,000 | 99,000,000 | -151,000,000 | 83,000,000 | 362,000,000 | -38,000,000 | -18,000,000 | 22,000,000 | 348,000,000 | 41,000,000 | 118,000,000 | 524,000,000 | -1,043,000,000 | 360,000,000 | -518,000,000 | -21,000,000 | 470,000,000 | -87,000,000 | -45,000,000 | 299,000,000 | -143,000,000 | -71,000,000 | -123,000,000 | -1,808,000,000 | |||||||
cash from operating activities from continuing operations | 1,390,000,000 | 813,000,000 | 1,179,000,000 | 487,000,000 | -68,000,000 | 392,000,000 | 529,000,000 | 862,000,000 | 645,000,000 | 515,000,000 | 980,000,000 | 833,000,000 | 1,032,000,000 | 608,000,000 | ||||||||||||||||||||||||||||
investing activities of continuing operations | ||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -94,000,000 | -94,000,000 | -116,000,000 | -170,000,000 | -99,000,000 | -133,000,000 | -92,000,000 | -173,000,000 | -111,000,000 | -121,000,000 | -134,000,000 | -162,000,000 | -170,000,000 | -125,000,000 | -135,000,000 | -228,000,000 | -127,000,000 | -106,000,000 | -91,000,000 | -96,000,000 | -97,000,000 | -124,000,000 | -126,000,000 | -185,000,000 | -123,000,000 | -125,000,000 | -153,000,000 | -248,000,000 | -285,000,000 | -267,000,000 | -230,000,000 | -347,000,000 | -362,000,000 | -263,000,000 | -371,000,000 | -1,040,000,000 | -66,000,000 | -75,000,000 | -68,000,000 | -63,000,000 | -66,000,000 | -93,000,000 |
free cash flows | -212,000,000 | -508,000,000 | 184,000,000 | 40,000,000 | ||||||||||||||||||||||||||||||||||||||
cash used by investing activities from continuing operations | -85,000,000 | -112,000,000 | -105,000,000 | -608,000,000 | -262,000,000 | -125,000,000 | -189,000,000 | -105,000,000 | -256,000,000 | -114,000,000 | -218,000,000 | -204,000,000 | -767,000,000 | -82,000,000 | -37,000,000 | -21,000,000 | -115,000,000 | -173,000,000 | ||||||||||||||||||||||||
financing activities of continuing operations | ||||||||||||||||||||||||||||||||||||||||||
net proceeds from borrowings with maturities less than three months | -75,000,000 | 346,000,000 | 12,000,000 | 411,000,000 | 1,108,000,000 | -1,536,000,000 | ||||||||||||||||||||||||||||||||||||
proceeds from debt | 0 | 0 | 775,000,000 | 0 | 859,000,000 | 0 | 422,000,000 | 2,000,000 | 855,000,000 | |||||||||||||||||||||||||||||||||
repayments of debt | 0 | -486,000,000 | -275,000,000 | -1,019,000,000 | 0 | |||||||||||||||||||||||||||||||||||||
stock repurchases and retirements | -310,000,000 | -330,000,000 | -330,000,000 | -370,000,000 | -402,000,000 | -12,000,000 | -366,000,000 | -93,000,000 | -154,000,000 | -14,000,000 | -392,000,000 | -509,000,000 | -526,000,000 | -306,000,000 | -340,000,000 | -315,000,000 | -346,000,000 | -737,000,000 | 0 | -816,000,000 | -651,000,000 | |||||||||||||||||||||
payment of cash dividends | -243,000,000 | -245,000,000 | -245,000,000 | -247,000,000 | -249,000,000 | -252,000,000 | -252,000,000 | -251,000,000 | -248,000,000 | -240,000,000 | -241,000,000 | -242,000,000 | -244,000,000 | -239,000,000 | -191,000,000 | -192,000,000 | -193,000,000 | -187,000,000 | -190,000,000 | -194,000,000 | -194,000,000 | -199,000,000 | -203,000,000 | -208,000,000 | -233,000,000 | -239,000,000 | -240,000,000 | -240,000,000 | -241,000,000 | -241,000,000 | -232,000,000 | -233,000,000 | -234,000,000 | |||||||||
proceeds from the exercise of stock options | 4,000,000 | 2,000,000 | 2,000,000 | 5,000,000 | 8,000,000 | 18,000,000 | 27,000,000 | 102,000,000 | 31,000,000 | 33,000,000 | 3,000,000 | 18,000,000 | 21,000,000 | 60,000,000 | 60,000,000 | 38,000,000 | 13,000,000 | 27,000,000 | 3,000,000 | 20,000,000 | 16,000,000 | 27,000,000 | 42,000,000 | 59,000,000 | 29,000,000 | |||||||||||||||||
employee equity-based compensation withholding taxes | -2,000,000 | -2,000,000 | -29,000,000 | -2,000,000 | -1,000,000 | -23,000,000 | -2,000,000 | -30,000,000 | -2,000,000 | 0 | -2,000,000 | -47,000,000 | -3,000,000 | -1,000,000 | -8,000,000 | -21,000,000 | -1,000,000 | -12,000,000 | -20,000,000 | -3,000,000 | -2,000,000 | -21,000,000 | -2,000,000 | -12,000,000 | -25,000,000 | |||||||||||||||||
cash used by financing activities from continuing operations | -357,000,000 | -481,000,000 | -571,000,000 | -532,000,000 | -547,000,000 | -1,508,000,000 | 720,000,000 | -1,019,000,000 | -9,461,000,000 | |||||||||||||||||||||||||||||||||
discontinued operations | ||||||||||||||||||||||||||||||||||||||||||
cash from operating activities | -42,000,000 | -385,000,000 | 309,000,000 | 193,000,000 | ||||||||||||||||||||||||||||||||||||||
cash used by investing activities | -25,000,000 | -17,000,000 | -10,000,000 | 273,000,000 | -99,000,000 | -137,000,000 | -74,000,000 | -87,000,000 | -66,000,000 | -360,000,000 | -141,000,000 | -331,000,000 | ||||||||||||||||||||||||||||||
cash used by financing activities | -109,000,000 | 190,000,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
cash from discontinued operations | 12,341,000,000 | |||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash, cash equivalents and restricted cash | -201,000,000 | -169,000,000 | 154,000,000 | 30,000,000 | 10,000,000 | -41,000,000 | 60,000,000 | 62,000,000 | -75,000,000 | 22,000,000 | -14,000,000 | -4,000,000 | -95,000,000 | -21,000,000 | 67,000,000 | 49,000,000 | 58,000,000 | 20,000,000 | -11,000,000 | 87,000,000 | -36,000,000 | 7,000,000 | 57,000,000 | -96,000,000 | 14,000,000 | 5,000,000 | -43,000,000 | |||||||||||||||
change in cash, cash equivalents and restricted cash held for sale | 0 | -1,000,000 | 4,000,000 | |||||||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents and restricted cash | -490,000,000 | -120,000,000 | -437,000,000 | 50,000,000 | -116,000,000 | |||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 0 | 767,000,000 | -7,000,000 | 0 | 0 | 924,000,000 | 0 | 0 | 0 | 2,066,000,000 | 0 | 0 | 0 | 1,342,000,000 | 0 | 0 | 0 | 1,960,000,000 | 0 | 0 | 0 | 2,821,000,000 | 0 | 0 | 0 | 200,000,000 | |||||||||||||||
cash, cash equivalents and restricted cash at end of period | -62,000,000 | -440,000,000 | 1,258,000,000 | -126,000,000 | -67,000,000 | -932,000,000 | 1,892,000,000 | -219,000,000 | -897,000,000 | 464,000,000 | 1,576,000,000 | 525,000,000 | -279,000,000 | 598,000,000 | 1,222,000,000 | -115,000,000 | -437,000,000 | 50,000,000 | 1,844,000,000 | -395,000,000 | 1,336,000,000 | -1,153,000,000 | 2,172,000,000 | -880,000,000 | 3,443,000,000 | -54,000,000 | 312,000,000 | |||||||||||||||
less: restricted cash | 2,000,000 | 2,000,000 | 21,000,000 | 130,000,000 | -86,000,000 | 26,000,000 | 91,000,000 | 3,000,000 | 21,000,000 | -2,000,000 | 67,000,000 | 0 | 2,000,000 | 18,000,000 | 15,000,000 | -1,000,000 | -4,000,000 | 6,000,000 | 5,000,000 | -4,000,000 | 0 | 1,000,000 | 12,000,000 | 0 | -3,000,000 | -1,000,000 | 20,000,000 | |||||||||||||||
cash and cash equivalents at end of period | -64,000,000 | -442,000,000 | 1,237,000,000 | -256,000,000 | 19,000,000 | -958,000,000 | 1,801,000,000 | -222,000,000 | -918,000,000 | 466,000,000 | 1,509,000,000 | 525,000,000 | -281,000,000 | 580,000,000 | 1,207,000,000 | -114,000,000 | -433,000,000 | 44,000,000 | 1,839,000,000 | -391,000,000 | 1,336,000,000 | -1,154,000,000 | 2,160,000,000 | -880,000,000 | 3,446,000,000 | -53,000,000 | 292,000,000 | -83,000,000 | 15,000,000 | -284,000,000 | 552,000,000 | -137,000,000 | 46,000,000 | 35,000,000 | 377,000,000 | 339,000,000 | 0 | 44,000,000 | 301,000,000 | 870,000,000 | 473,000,000 | 108,000,000 |
adjustments to reconcile net income to cash provided (used) by operating activities: | ||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by operating activities from continuing operations | 550,000,000 | 249,000,000 | -296,000,000 | 511,000,000 | ||||||||||||||||||||||||||||||||||||||
cash provided (used) by financing activities from continuing operations | 9,000,000 | -415,000,000 | -850,000,000 | 256,000,000 | ||||||||||||||||||||||||||||||||||||||
cash provided (used) by operating activities | -5,000,000 | -47,000,000 | -14,000,000 | -194,000,000 | 728,000,000 | 215,000,000 | ||||||||||||||||||||||||||||||||||||
cash used by discontinued operations | -33,000,000 | -12,000,000 | 0 | 0 | 0 | -4,000,000 | -19,000,000 | -1,000,000 | -36,000,000 | |||||||||||||||||||||||||||||||||
increase in cash, cash equivalents and restricted cash | -440,000,000 | 491,000,000 | -932,000,000 | 968,000,000 | -219,000,000 | -897,000,000 | 525,000,000 | -279,000,000 | -395,000,000 | 1,336,000,000 | -1,153,000,000 | -649,000,000 | -880,000,000 | 3,443,000,000 | -54,000,000 | 112,000,000 | ||||||||||||||||||||||||||
changes in assets and liabilities, excluding acquisitions and divestitures: | ||||||||||||||||||||||||||||||||||||||||||
cash from financing activities from continuing operations | 201,000,000 | |||||||||||||||||||||||||||||||||||||||||
cash used by operating activities | -2,000,000 | -246,000,000 | 0 | 0 | 0 | -4,000,000 | -8,000,000 | -19,000,000 | -1,000,000 | -36,000,000 | -129,000,000 | -1,900,000,000 | ||||||||||||||||||||||||||||||
pension and postretirement benefit expense | 84,000,000 | -224,000,000 | -158,000,000 | 76,000,000 | ||||||||||||||||||||||||||||||||||||||
pension and postretirement contributions | 15,000,000 | -8,000,000 | -7,000,000 | -6,000,000 | -19,000,000 | -12,000,000 | -17,000,000 | -9,000,000 | -13,000,000 | -7,000,000 | -35,000,000 | -41,000,000 | -28,000,000 | -15,000,000 | -8,000,000 | -17,000,000 | -18,000,000 | -16,000,000 | -15,000,000 | -12,000,000 | -2,000,000 | -14,000,000 | -16,000,000 | -21,000,000 | -3,000,000 | -17,000,000 | -13,000,000 | -24,000,000 | -72,000,000 | -17,000,000 | -11,000,000 | -247,000,000 | ||||||||||
equity in earnings of partially-owned affiliates, net of dividends received | -46,000,000 | -56,000,000 | -71,000,000 | 28,000,000 | 1,000,000 | -56,000,000 | 55,000,000 | -45,000,000 | 38,000,000 | -18,000,000 | -51,000,000 | 41,000,000 | -55,000,000 | -52,000,000 | -45,000,000 | 20,000,000 | -19,000,000 | 8,000,000 | -40,000,000 | 73,000,000 | -31,000,000 | -36,000,000 | -55,000,000 | -32,000,000 | -43,000,000 | -36,000,000 | -15,000,000 | -50,000,000 | -52,000,000 | -64,000,000 | ||||||||||||
non-cash restructuring and impairment charges | 0 | 12,000,000 | 0 | 0 | 30,000,000 | 8,000,000 | 31,000,000 | 23,000,000 | 16,000,000 | |||||||||||||||||||||||||||||||||
equity-based compensation expense | ||||||||||||||||||||||||||||||||||||||||||
sale of property, plant and equipment | 4,000,000 | 0 | 1,000,000 | 27,000,000 | 89,000,000 | 3,000,000 | 28,000,000 | 7,000,000 | 48,000,000 | 22,000,000 | 20,000,000 | 34,000,000 | 29,000,000 | 78,000,000 | 19,000,000 | 1,000,000 | 12,000,000 | 10,000,000 | 3,000,000 | 2,000,000 | 25,000,000 | 13,000,000 | 5,000,000 | 5,000,000 | 10,000,000 | 5,000,000 | 16,000,000 | 2,000,000 | ||||||||||||||
acquisition of businesses, net of cash acquired | -4,000,000 | 0 | 3,000,000 | -2,000,000 | -466,000,000 | -171,000,000 | -10,000,000 | -79,000,000 | -33,000,000 | -112,000,000 | -16,000,000 | -108,000,000 | -18,000,000 | -697,000,000 | -18,000,000 | -1,000,000 | -10,000,000 | -48,000,000 | -9,000,000 | -3,000,000 | 0 | -13,000,000 | 3,000,000 | -9,000,000 | 0 | 0 | -3,000,000 | -3,000,000 | 673,000,000 | -6,000,000 | -176,000,000 | -138,000,000 | -58,000,000 | -152,000,000 | -154,000,000 | |||||||
business divestitures, net of cash divested | 0 | 0 | 0 | 16,000,000 | 0 | 0 | 8,000,000 | 11,000,000 | 0 | 6,000,000 | 0 | 6,000,000 | ||||||||||||||||||||||||||||||
net proceeds (payments) from borrowings with maturities less than three months | -631,000,000 | |||||||||||||||||||||||||||||||||||||||||
operating activities | ||||||||||||||||||||||||||||||||||||||||||
net income attributable to johnson controls | 975,000,000 | -277,000,000 | 374,000,000 | 549,000,000 | 1,049,000,000 | 133,000,000 | 118,000,000 | 771,000,000 | 723,000,000 | 438,000,000 | 230,000,000 | 875,000,000 | 555,000,000 | -148,000,000 | 329,000,000 | |||||||||||||||||||||||||||
income attributable to noncontrolling interests | 77,000,000 | 43,000,000 | 30,000,000 | 32,000,000 | 73,000,000 | 41,000,000 | 38,000,000 | |||||||||||||||||||||||||||||||||||
net income | 1,052,000,000 | -234,000,000 | 404,000,000 | 581,000,000 | 1,122,000,000 | 174,000,000 | 156,000,000 | 825,000,000 | 804,000,000 | 483,000,000 | 271,000,000 | 927,000,000 | 629,000,000 | -115,000,000 | 378,000,000 | |||||||||||||||||||||||||||
pension and postretirement benefit income | -10,000,000 | -10,000,000 | -10,000,000 | 3,000,000 | -6,000,000 | 31,000,000 | -82,000,000 | -253,000,000 | -46,000,000 | -40,000,000 | -40,000,000 | -28,000,000 | -28,000,000 | -29,000,000 | -36,000,000 | -36,000,000 | -36,000,000 | 18,000,000 | -47,000,000 | -155,000,000 | ||||||||||||||||||||||
equity in (earnings) losses of partially-owned affiliates, net of dividends received | ||||||||||||||||||||||||||||||||||||||||||
investing activities | ||||||||||||||||||||||||||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||
dividends paid to noncontrolling interests | -70,000,000 | 0 | -77,000,000 | 0 | -3,000,000 | -9,000,000 | -32,000,000 | -47,000,000 | -62,000,000 | 0 | -5,000,000 | 0 | 0 | -89,000,000 | -43,000,000 | 0 | 0 | -10,000,000 | 0 | -47,000,000 | -31,000,000 | |||||||||||||||||||||
cash from financing activities | -551,000,000 | 1,228,000,000 | 1,979,000,000 | |||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash used by operating activities: | ||||||||||||||||||||||||||||||||||||||||||
discontinued operations - cash used by operating activities | ||||||||||||||||||||||||||||||||||||||||||
changes in long-term investments | -3,000,000 | 0 | -1,000,000 | 2,000,000 | -6,000,000 | -1,000,000 | 6,000,000 | 9,000,000 | 12,000,000 | -1,000,000 | -1,000,000 | 15,000,000 | 25,000,000 | 0 | -2,000,000 | -12,000,000 | -8,000,000 | -3,000,000 | -24,000,000 | -6,000,000 | ||||||||||||||||||||||
increase in short-term debt - net | 267,000,000 | -1,314,000,000 | 176,000,000 | 1,667,000,000 | 394,000,000 | 14,000,000 | 245,000,000 | -20,000,000 | -1,345,000,000 | 977,000,000 | 325,000,000 | 10,000,000 | -10,000,000 | -2,842,000,000 | 542,000,000 | 1,014,000,000 | -243,000,000 | 450,000,000 | -404,000,000 | 304,000,000 | -742,000,000 | 832,000,000 | -1,257,000,000 | 1,312,000,000 | ||||||||||||||||||
increase in long-term debt | 154,000,000 | 250,000,000 | 0 | 1,000,000 | 885,000,000 | 312,000,000 | 1,000,000 | 1,545,000,000 | 7,000,000 | |||||||||||||||||||||||||||||||||
net income from continuing operations attributable to johnson controls | 761,000,000 | 379,000,000 | 11,000,000 | 381,000,000 | 269,000,000 | 574,000,000 | 343,000,000 | 327,000,000 | 441,000,000 | -182,000,000 | 213,000,000 | 159,000,000 | 612,000,000 | 141,000,000 | 240,000,000 | 107,000,000 | ||||||||||||||||||||||||||
net income from continuing operations | 809,000,000 | 443,000,000 | 52,000,000 | 419,000,000 | 316,000,000 | 661,000,000 | 397,000,000 | 372,000,000 | 490,000,000 | -122,000,000 | 236,000,000 | 191,000,000 | 654,000,000 | 225,000,000 | 274,000,000 | 136,000,000 | ||||||||||||||||||||||||||
adjustments to reconcile net income from continuing operations to cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | -181,000,000 | -1,000,000 | -204,000,000 | -45,000,000 | -881,000,000 | -3,000,000 | 0 | -2,321,000,000 | -969,000,000 | -432,000,000 | -94,000,000 | -2,234,000,000 | -325,000,000 | -141,000,000 | -68,000,000 | -763,000,000 | ||||||||||||||||||||||||||
cash paid to acquire a noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||
proceeds from equity swap | 0 | |||||||||||||||||||||||||||||||||||||||||
other | 7,000,000 | -11,000,000 | -13,000,000 | -6,000,000 | 2,000,000 | -18,000,000 | -22,000,000 | 35,000,000 | 10,000,000 | -13,000,000 | -24,000,000 | 10,000,000 | ||||||||||||||||||||||||||||||
change in noncontrolling interest share | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
decrease in short-term debt - net | ||||||||||||||||||||||||||||||||||||||||||
debt financing costs | -8,000,000 | 0 | 0 | -4,000,000 | 0 | 0 | 0 | -4,000,000 | 0 | -1,000,000 | -11,000,000 | -6,000,000 | -22,000,000 | 0 | ||||||||||||||||||||||||||||
cash received related to prior acquisitions and divestitures | -1,000,000 | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||
cash from investing activities | ||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by discontinued operations | -5,000,000 | -160,000,000 | -14,000,000 | -194,000,000 | 116,000,000 | |||||||||||||||||||||||||||||||||||||
cash received (paid) related to prior acquisitions and divestitures | -1,000,000 | |||||||||||||||||||||||||||||||||||||||||
gain on scott safety business divestiture | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
proceeds (payments) for equity swap | 0 | 7,000,000 | 0 | 7,000,000 | ||||||||||||||||||||||||||||||||||||||
cash provided (used) by investing activities from continuing operations | -170,000,000 | -104,000,000 | -123,000,000 | -136,000,000 | ||||||||||||||||||||||||||||||||||||||
cash received for prior divestitures | ||||||||||||||||||||||||||||||||||||||||||
employee equity-based compensation withholding | ||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by investing activities | 31,000,000 | -89,000,000 | -294,000,000 | -176,000,000 | 1,774,000,000 | |||||||||||||||||||||||||||||||||||||
change in cash held for sale | 45,000,000 | -28,000,000 | -2,000,000 | 0 | 0 | 0 | 9,000,000 | |||||||||||||||||||||||||||||||||||
adjustments to reconcile net income from continuing operations to cash provided (used) by operating activities: | ||||||||||||||||||||||||||||||||||||||||||
proceeds for equity swap | ||||||||||||||||||||||||||||||||||||||||||
stock repurchases | -533,000,000 | -467,000,000 | -45,000,000 | -56,000,000 | -49,000,000 | -150,000,000 | -225,000,000 | -307,000,000 | ||||||||||||||||||||||||||||||||||
cash paid to prior acquisitions | ||||||||||||||||||||||||||||||||||||||||||
cash provided (used) by financing activities | -17,000,000 | -11,000,000 | -1,224,000,000 | -274,000,000 | -814,000,000 | -1,440,000,000 | ||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income from continuing operations to cash used by operating activities: | ||||||||||||||||||||||||||||||||||||||||||
cash used by operating activities from continuing operations | -79,000,000 | |||||||||||||||||||||||||||||||||||||||||
income from discontinued operations attributable to noncontrolling interests | 0 | 0 | 0 | 9,000,000 | ||||||||||||||||||||||||||||||||||||||
dividend from adient spin-off | 0 | 0 | 2,050,000,000 | |||||||||||||||||||||||||||||||||||||||
cash transferred to adient related to spin-off | 0 | 0 | -101,000,000 | -564,000,000 | ||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -22,000,000 | -145,000,000 | 44,000,000 | 17,000,000 | 42,000,000 | 37,000,000 | 30,000,000 | -55,000,000 | ||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | 231,000,000 | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 321,000,000 | 0 | 0 | 0 | 579,000,000 | -804,000,000 | 0 | 0 | 1,401,000,000 | 0 | 892,000,000 | 0 | |||||||||||||||||||||||||||
business divestitures | -13,000,000 | 103,000,000 | 2,011,000,000 | 0 | 133,000,000 | 47,000,000 | ||||||||||||||||||||||||||||||||||||
cash paid related to prior acquisitions | -38,000,000 | 8,000,000 | -45,000,000 | |||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | 15,000,000 | 46,000,000 | 35,000,000 | -202,000,000 | ||||||||||||||||||||||||||||||||||||||
gain on divestitures | -114,000,000 | |||||||||||||||||||||||||||||||||||||||||
gain on divestitures - net | ||||||||||||||||||||||||||||||||||||||||||
fair value adjustment of equity investment | ||||||||||||||||||||||||||||||||||||||||||
dividends from adient spin-off | ||||||||||||||||||||||||||||||||||||||||||
cash held for sale | 0 | 0 | 105,000,000 | |||||||||||||||||||||||||||||||||||||||
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||
net income attributable to tyco ordinary shareholders | 239,000,000 | 146,000,000 | 76,000,000 | 66,000,000 | 162,000,000 | |||||||||||||||||||||||||||||||||||||
noncontrolling interest in subsidiaries net income | -1,000,000 | 1,000,000 | -1,000,000 | |||||||||||||||||||||||||||||||||||||||
(income) income from discontinued operations, net of income taxes | 2,000,000 | -1,000,000 | -4,000,000 | |||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||
non-cash compensation expense | 12,000,000 | 12,000,000 | 15,000,000 | 15,000,000 | 15,000,000 | 16,000,000 | ||||||||||||||||||||||||||||||||||||
benefit from losses on accounts receivable and inventory | 21,000,000 | 17,000,000 | 12,000,000 | 19,000,000 | 16,000,000 | 19,000,000 | ||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 0 | 168,000,000 | |||||||||||||||||||||||||||||||||||||||
legacy legal matters | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||
loss on divestitures | 38,000,000 | 17,000,000 | 52,000,000 | |||||||||||||||||||||||||||||||||||||||
gain on investments | 0 | 1,000,000 | -115,000,000 | |||||||||||||||||||||||||||||||||||||||
(gain) loss on tax sharing agreements | ||||||||||||||||||||||||||||||||||||||||||
other non-cash items | 5,000,000 | 0 | 5,000,000 | -13,000,000 | -2,000,000 | -6,000,000 | ||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of the effects of acquisitions and divestitures: | ||||||||||||||||||||||||||||||||||||||||||
contracts in progress | -15,000,000 | -45,000,000 | -9,000,000 | 1,000,000 | 8,000,000 | -10,000,000 | ||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | 1,000,000 | 18,000,000 | -48,000,000 | -8,000,000 | -3,000,000 | |||||||||||||||||||||||||||||||||||||
accounts payable | 12,000,000 | 1,000,000 | 1,000,000 | 57,000,000 | -41,000,000 | 41,000,000 | ||||||||||||||||||||||||||||||||||||
accrued and other liabilities | -16,000,000 | -92,000,000 | -41,000,000 | 31,000,000 | -33,000,000 | 7,000,000 | ||||||||||||||||||||||||||||||||||||
tax sharing agreement | -16,000,000 | |||||||||||||||||||||||||||||||||||||||||
income taxes | -24,000,000 | 2,000,000 | 11,000,000 | |||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 191,000,000 | 124,000,000 | 189,000,000 | 31,000,000 | 96,000,000 | 369,000,000 | ||||||||||||||||||||||||||||||||||||
net cash from discontinued operating activities | -1,000,000 | -13,000,000 | 2,000,000 | -2,000,000 | 4,000,000 | |||||||||||||||||||||||||||||||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||
acquisition of dealer generated customer accounts and bulk account purchases | -6,000,000 | -7,000,000 | -4,000,000 | -5,000,000 | -4,000,000 | -5,000,000 | ||||||||||||||||||||||||||||||||||||
divestiture of businesses, net of cash divested | 5,000,000 | |||||||||||||||||||||||||||||||||||||||||
sales and maturities of investments including restricted investments | 18,000,000 | |||||||||||||||||||||||||||||||||||||||||
purchases of investments including restricted investments | -1,000,000 | |||||||||||||||||||||||||||||||||||||||||
decrease (increase) in restricted cash | -21,000,000 | 19,000,000 | 5,000,000 | |||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -78,000,000 | -222,000,000 | -211,000,000 | -110,000,000 | 7,000,000 | -210,000,000 | ||||||||||||||||||||||||||||||||||||
net cash from discontinued investing activities | 0 | 0 | -15,000,000 | |||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of short-term debt | 1,681,000,000 | 1,681,000,000 | 817,000,000 | 106,000,000 | 95,000,000 | |||||||||||||||||||||||||||||||||||||
repayment of short-term debt | -1,740,000,000 | -1,432,000,000 | -666,000,000 | -105,000,000 | ||||||||||||||||||||||||||||||||||||||
repayment of current portion of long-term debt | 0 | 0 | -1,134,000,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 1,489,000,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of share options | 31,000,000 | 15,000,000 | 11,000,000 | 22,000,000 | 33,000,000 | 28,000,000 | ||||||||||||||||||||||||||||||||||||
dividends paid | -87,000,000 | -87,000,000 | -87,000,000 | -87,000,000 | -75,000,000 | -74,000,000 | ||||||||||||||||||||||||||||||||||||
repurchase of ordinary shares | ||||||||||||||||||||||||||||||||||||||||||
transfer to discontinued operations | -1,000,000 | -15,000,000 | ||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | 0 | -1,000,000 | -23,000,000 | |||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -115,000,000 | 143,000,000 | -1,069,000,000 | 964,000,000 | -512,000,000 | -56,000,000 | ||||||||||||||||||||||||||||||||||||
net cash from discontinued financing activities | 1,000,000 | 9,000,000 | -2,000,000 | 2,000,000 | 15,000,000 | -4,000,000 | ||||||||||||||||||||||||||||||||||||
effect of currency translation on cash | 2,000,000 | -1,000,000 | -9,000,000 | -15,000,000 | -10,000,000 | 5,000,000 | ||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 0 | 44,000,000 | -1,100,000,000 | -419,000,000 | ||||||||||||||||||||||||||||||||||||||
asbestos insurance assets | 5,000,000 | |||||||||||||||||||||||||||||||||||||||||
deferred revenue | -37,000,000 | -26,000,000 | -37,000,000 | -31,000,000 | ||||||||||||||||||||||||||||||||||||||
gross asbestos liabilities | -7,000,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of assets | 1,000,000 | 1,000,000 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||
sales and maturities of investments | 1,000,000 | 275,000,000 | 79,000,000 | |||||||||||||||||||||||||||||||||||||||
purchases of investments | -7,000,000 | -1,000,000 | -45,000,000 | |||||||||||||||||||||||||||||||||||||||
transfer from (to) discontinued operations | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||
loss (income) from discontinued operations, net of income taxes | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile income from continuing operations to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||
loss on the retirement of debt | ||||||||||||||||||||||||||||||||||||||||||
non-cash restructuring and asset impairment charges | ||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of investments | ||||||||||||||||||||||||||||||||||||||||||
purchases of investments, including restricted investments | ||||||||||||||||||||||||||||||||||||||||||
sale of equity investment | ||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | 7,000,000 | -45,000,000 | ||||||||||||||||||||||||||||||||||||||||
repurchase of ordinary shares by treasury | -417,000,000 | |||||||||||||||||||||||||||||||||||||||||
purchase of noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||
transfer (to) from discontinued operations | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 870,000,000 | |||||||||||||||||||||||||||||||||||||||||
less: net decrease in cash and cash equivalents related to discontinued operations | ||||||||||||||||||||||||||||||||||||||||||
supplementary cash flow information: | ||||||||||||||||||||||||||||||||||||||||||
interest paid | ||||||||||||||||||||||||||||||||||||||||||
income taxes paid, net of refunds | ||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of income taxes | -4,000,000 | |||||||||||||||||||||||||||||||||||||||||
divestiture of business, net of cash divested | ||||||||||||||||||||||||||||||||||||||||||
net income attributable to tyco common shareholders | 166,000,000 | |||||||||||||||||||||||||||||||||||||||||
(gain) loss on divestitures | ||||||||||||||||||||||||||||||||||||||||||
repurchase of common shares by treasury | 0 | |||||||||||||||||||||||||||||||||||||||||
transfer from discontinued operations | 4,000,000 | |||||||||||||||||||||||||||||||||||||||||
effect of currency translation on cash related to discontinued operations | ||||||||||||||||||||||||||||||||||||||||||
less: net increase in cash and cash equivalents related to discontinued operations | 0 | |||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -17,000,000 | |||||||||||||||||||||||||||||||||||||||||
loss on investments | ||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents from deconsolidation of variable interest entity | ||||||||||||||||||||||||||||||||||||||||||
repayment of short term debt |
We provide you with 20 years of cash flow statements for Johnson Controls International plc stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Johnson Controls International plc stock. Explore the full financial landscape of Johnson Controls International plc stock with our expertly curated income statements.
The information provided in this report about Johnson Controls International plc stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.