Johnson Controls International plc Financial Ratios — JCI

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	18.12	13.81	12.19	11.74	14.56	-8.68	22.33	36.48	99.12	17.26	72.61	96.05	145.08	151.83	764.46
Return on Assets (%)	5.11	3.91	3.77	3.78	5.01	-1.87	2.8	4.29	12.46	1.52	3.96	3.65	4.38	4.01	8.16
Return on Capital (%)	11.73	8.69	7.67	7.63	9.56	-4.13	8	11.85	- -	5.54	13.8	- -	- -	16.22	30.36
Return on Invested Capital (%)	9.45	7.82	8.62	9.01	6.95	4.32	3.57	5.18	- -	5.69	7.12	- -	- -	8.44	10.05
Gross Margin (%)	14.84	14.38	16.55	16.27	26.5	27.13	32.98	32.76	32.1	33.21	34.05	34.36	34.95	35.19	36.41
EBITDA Margin (%)	5.87	5.79	9.34	7.86	12.87	11.6	11.94	12.18	9.49	11.51	15.4	13.22	14.16	14.08	15.65
Operating Margin (%)	4.08	3.76	6.78	5.39	7.84	7.03	7.91	8.65	6.05	7.82	11.83	9.75	10.82	10.53	11.99
Incremental Operating Margin (%)	3.69	61.14	-28.71	-26.81	3.46	3.32	17.17	38.58	-101.41	-17.99	78.09	26.03	23.91	-0.16	63.98
Pretax Margin (%)	4.38	3.41	4.76	4.94	5.44	5.09	5.04	6.61	4.41	4.05	11.04	5.39	4.98	6.63	8.34
Profit Margin (%)	3.47	2.92	3.17	3.14	9.14	-4.17	7.05	9.24	23.67	2.83	6.92	7.42	8.28	7.43	13.95
Net Income to Common Margin (%)	3.47	2.92	3.17	3.14	9.14	-4.17	7.05	9.24	23.67	2.83	6.92	7.42	8.28	7.43	13.95
Effective Tax Rate (%)	14.41	11.62	38.12	21.24	7.63	18.57	27.98	12.74	- -	11.96	33.21	- -	- -	7.29	12.44
Dvd Payout Ratio (%)	25.05	35.31	42.29	34.7	67.32	84.72	67.7	60.76	61.25	82.38	38.5	61.68	55.52	62.27	50.15
Sustainable Growth Rate (%)	13.58	8.93	7.03	7.67	4.76	-1.33	7.22	14.31	38.41	3.04	44.65	36.8	64.52	57.29	381.05

Credit (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	5,146	6,068	5,498	6,680	6,610	12,759	13,572	10,930	7,219	7,819	7,740	8,960	8,824	9,493	9,880
ST Debt	613	747	938	323	865	1,706	1,608	1,307	511	293	234	1,534	1,006	1,489	1,289
LT Debt	4,533	5,321	4,560	6,357	5,745	11,053	11,964	9,623	6,708	7,526	7,506	7,426	7,818	8,004	8,591
Total Debt/EBITDA	2.15	2.58	1.58	2.19	3	5.28	4.98	3.84	3.17	3.04	2.12	3.28	2.79	2.94	2.68
Net Debt/EBITDA	2.04	2.47	1.28	2.06	2.73	5.04	4.86	3.77	1.94	2.29	1.76	2.54	2.53	2.75	2.57
Total Debt/EBIT	3.09	3.98	2.18	3.2	4.93	8.72	7.51	5.4	4.98	4.48	2.76	4.45	3.65	3.93	3.49
Net Debt/EBIT	2.93	3.8	1.76	3	4.49	8.32	7.33	5.31	3.05	3.36	2.29	3.44	3.31	3.68	3.36
EBITDA to Interest Expense	12.89	9.92	13.61	11.98	8	8.25	6.11	6.97	6.79	10.7	17.7	12.35	12.26	8.48	16.27
EBITDA-CapEx/Interest Expense	12.89	9.92	13.61	11.98	8	8.25	6.11	6.97	6.79	10.7	17.7	12.35	12.26	8.48	16.27
EBIT to Interest Expense	8.96	6.44	9.88	8.22	4.87	5	4.05	4.95	4.33	7.28	13.6	9.1	9.37	6.34	12.46
Interest Expense	186	237	255	254	275	293	446	409	335	240	206	221	258	381	227
Common Equity/Total Assets	26.44	30.04	31.82	32.51	36.47	14.54	10.1	13.55	11.43	6.07	4.85	2.75	3.29	2	0.02
Long-Term Debt/Equity (%)	39.62	44.25	35.82	54.07	53.64	43.65	55.45	42.85	32.21	40.61	40.03	42.67	44.18	46.1	66.32
Long-Term Debt/Capital (%)	33.85	33.75	28.6	35.74	32.3	47.74	59.99	51.08	51.14	66.12	68.47	66	68.8	68.93	86.66
Long-Term Debt/Total Assets (%)	15.27	17.19	14.47	19.38	19.39	17.49	23.06	19.72	15.86	18.44	17.92	17.61	18.51	18.75	22.64
Total Debt/Equity (%)	44.98	50.46	43.19	56.82	61.72	50.38	62.9	48.67	34.66	42.19	41.27	51.49	49.87	54.68	76.27
Total Debt/Capital (%)	38.43	38.48	34.49	37.55	37.16	55.11	68.05	58.02	55.04	68.7	70.6	79.63	77.65	81.76	99.67
Total Debt/Total Assets (%)	17.34	19.6	17.44	20.36	22.31	20.2	26.16	22.4	17.07	19.16	18.48	21.25	20.89	22.23	26.04
Net Debt to Equity	42.74	48.25	34.9	53.34	56.14	48.1	61.41	47.84	21.19	31.66	34.15	39.82	45.19	51.19	73.34
Net Debt/Capital (%)	37.22	37.43	29.84	36.08	34.98	53.96	67.53	57.6	42.8	62.22	66.52	75.14	75.89	80.75	99.65
EBITDA	2,397	2,350	3,471	3,044	2,200	2,417	2,726	2,849	2,274	2,568	3,646	2,729	3,162	3,232	3,693
EBITDA-CapEx	2,397	2,350	3,471	3,044	2,200	2,417	2,726	2,849	2,274	2,568	3,646	2,729	3,162	3,232	3,693
Operating Income (Loss)	1,666	1,526	2,519	2,089	1,340	1,464	1,807	2,025	1,449	1,746	2,801	2,012	2,417	2,416	2,828

Liquidity (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.02	0.02	0.09	0.03	0.06	0.04	0.03	0.02	0.31	0.24	0.15	0.18	0.07	0.05	0.03
Current Ratio	1.11	1.17	1.13	1.12	1	1.05	1.04	1.05	1.37	1.22	1.1	1.04	0.97	0.94	0.93
Quick Ratio	0.69	0.7	0.68	0.54	0.61	0.43	0.59	0.52	0.95	0.88	0.76	0.69	0.57	0.56	0.61
CFO/Avg Current Liab	0.1	0.14	0.23	0.2	0.14	0.14	0.01	0.22	0.12	0.26	0.29	0.2	0.2	0.18	0.12
Common Equity/Total Assets	26.44	30.04	31.82	32.51	36.47	14.54	10.1	13.55	11.43	6.07	4.85	2.75	3.29	2	0.02
Long-Term Debt/Equity (%)	39.62	44.25	35.82	54.07	53.64	43.65	55.45	42.85	32.21	40.61	40.03	42.67	44.18	46.1	66.32
Long-Term Debt/Capital (%)	33.85	33.75	28.6	35.74	32.3	47.74	59.99	51.08	51.14	66.12	68.47	66	68.8	68.93	86.66
Long-Term Debt/Total Assets (%)	15.27	17.19	14.47	19.38	19.39	17.49	23.06	19.72	15.86	18.44	17.92	17.61	18.51	18.75	22.64
Total Debt/Equity (%)	44.98	50.46	43.19	56.82	61.72	50.38	62.9	48.67	34.66	42.19	41.27	51.49	49.87	54.68	76.27
Total Debt/Capital (%)	38.43	38.48	34.49	37.55	37.16	55.11	68.05	58.02	55.04	68.7	70.6	79.63	77.65	81.76	99.67
Total Debt/Total Assets (%)	17.34	19.6	17.44	20.36	22.31	20.2	26.16	22.4	17.07	19.16	18.48	21.25	20.89	22.23	26.04
CFO/Total Liabilities	5.9	8.24	14.3	11.38	8.46	5.04	0.33	9.55	5.6	9.96	10.75	8.04	9.05	8.28	5.6
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.11	3.14	3.21	3.31	2.35	1.58	2.19	2.39	3.09	2.75	3.3	2.32	2.43	2.67	3.53

Working Capital (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	6.17	5.62	5.12	5.93	2.94	3.43	3.5	3.81	4.21	4.03	4.34	3.64	3.98	3.98	3.83
Days Sales Outstanding	59.2	64.99	71.31	61.59	124.04	106.37	104.38	95.84	86.74	90.48	84.1	100.28	91.7	91.8	95.29
Inventory Turnover	16.95	14.92	13.28	13.51	5.18	5.77	5.02	6.26	8.96	8.31	8.15	5.74	6.4	8.16	8.35
Days Inventory Outstanding	21.53	24.46	27.48	27.01	70.48	63.29	72.7	58.32	40.74	43.92	44.78	63.61	57	44.73	43.72
Accounts Payable Turnover	6.09	5.67	4.98	5.63	2.39	3.42	3.78	3.74	4.66	4.44	4.63	3.49	3.49	4.29	4.3
Accounts Payable Turnover Days	59.89	64.37	73.23	64.88	152.86	106.68	96.6	97.69	78.4	82.28	78.84	104.61	104.52	85.06	84.92
Cash Conversion Cycle	20.84	25.07	25.56	23.72	41.65	62.98	80.48	56.47	49.09	52.11	50.04	59.28	44.18	51.47	54.08
Inventory to Cash Days	37.67	40.53	43.83	34.58	53.56	43.09	31.68	37.51	46	46.56	39.32	36.67	34.71	47.07	51.57
Inventories	2,316	2,343	2,325	2,477	2,377	2,888	3,209	1,819	1,814	1,773	2,057	2,665	1,872	1,774	1,820
Raw Materials	1,136	1,144	1,086	1,129	1,084	852	919	606	588	629	769	1,040	859	765	716
Work In Process	434	397	459	398	369	503	567	155	176	142	166	203	180	130	132
Finished Goods	867	802	780	950	924	1,533	1,723	1,058	1,050	1,002	1,122	1,422	833	879	972
Other Inventory	- -	114	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	12,135	16,850	21,403	26,603	19,622	27,791	37,683	32,400	34,129	30,678	48,248	33,898	36,412	52,294	71,665
- Cash & Cash Equivalents	257	265	1,055	409	597	579	321	185	2,805	1,951	1,336	2,031	828	606	379
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	398	401	417	445	375	1,206	1,131	1,294	1,063	1,086	1,191	1,134	1,149	1,263	27
+ Total Debt	5,146	6,068	5,498	6,680	6,610	12,759	13,572	10,930	7,219	7,819	7,740	8,960	8,824	9,493	9,880
Enterprise Value	17,422	23,054	26,263	33,319	26,010	41,177	52,065	44,438	39,606	37,632	55,843	41,961	45,557	62,444	81,193
Total Capital	13,391	15,768	15,943	17,788	17,789	23,151	19,943	18,838	13,117	11,382	10,963	11,252	11,364	11,611	9,913
Total Debt/Capital (%)	38.43	38.48	34.49	37.55	37.16	55.11	68.05	58.02	55.04	68.7	70.6	79.63	77.65	81.76	99.67
Total Debt / EV	0.3	0.26	0.21	0.2	0.25	0.31	0.26	0.25	0.18	0.21	0.14	0.21	0.19	0.15	0.12
EV/Sales	0.43	0.57	0.71	0.86	1.52	1.98	2.28	1.9	1.65	1.69	2.36	2.03	2.04	2.72	3.44
EV/EBITDA	7.27	9.81	7.57	10.95	11.82	17.04	19.1	15.6	17.42	14.65	15.32	15.38	14.41	19.32	21.99
EV/EBIT	10.46	15.11	10.43	15.95	19.41	28.13	28.81	21.94	27.33	21.55	19.94	20.86	18.85	25.85	28.71
EV/Cash Flow to Firm	14.1	13.04	9.24	12.84	14.03	19.18	123.6	15.47	24.59	15.48	21.28	18.67	17.61	25.47	50.82
EV/Free Cash Flow to Firm	14.1	13.04	9.24	12.84	14.03	19.18	123.6	15.47	24.59	15.48	21.28	18.67	17.61	25.47	50.82
Diluted Market Cap	12,355	17,035	21,569	26,918	19,811	28,007	38,058	32,610	38,373	30,785	49,092	34,434	36,577	52,464	71,918
Diluted Enterprise Value	17,642	23,239	26,429	33,634	26,199	41,393	52,440	44,648	43,850	37,739	56,687	42,497	45,722	62,614	81,446
EV per Share	26.92	35.42	40.22	52.32	41.57	61.7	55.67	48.01	50.93	50.11	78.8	60.93	66.57	92.67	124.57
TTM Sales	40,833	40,604	37,145	38,749	17,100	20,837	22,835	23,400	23,968	22,317	23,668	20,637	22,331	22,952	23,596
TTM EBITDA	2,397	2,350	3,471	3,044	2,200	2,417	2,726	2,849	2,274	2,568	3,646	2,729	3,162	3,232	3,693
TTM Operating Income	1,666	1,526	2,519	2,089	1,340	1,464	1,807	2,025	1,449	1,746	2,801	2,012	2,417	2,416	2,828
TTM Cash Flow to Firm	1,235	1,768	2,844	2,595	1,854	2,147	421	2,873	1,611	2,430	2,625	2,247	2,587	2,451	1,598
TTM Free Cash Flow to Firm	1,235	1,768	2,844	2,595	1,854	2,147	421	2,873	1,611	2,430	2,625	2,247	2,587	2,451	1,598

Multiples (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	11.48	10.93	8.03	11.24	12.38	14.68	380.58	12.96	31.92	13.87	19.74	17.3	16.47	25.01	51.41
EV/EBIT	10.46	15.11	10.43	15.95	19.41	28.13	28.81	21.94	27.33	21.55	19.94	20.86	18.85	25.85	28.71
Enterprise Value	17,422	23,054	26,263	33,319	26,010	41,177	52,065	44,438	39,606	37,632	55,843	41,961	45,557	62,444	81,193
Low Price	16.69	17.62	24.52	31.93	30.98	27.12	36.74	32.89	28.3	22.78	40.15	45.52	49.19	47.9	68.03
EV/Sales	0.43	0.57	0.71	0.86	1.52	1.98	2.28	1.9	1.65	1.69	2.36	2.03	2.04	2.72	3.44
EV/EBITDA	7.27	9.81	7.57	10.95	11.82	17.04	19.1	15.6	17.42	14.65	15.32	15.38	14.41	19.32	21.99
Price/Earnings	8.58	14.23	18.17	21.9	12.55	- -	23.39	14.99	6.01	48.62	29.47	22.13	19.69	30.67	21.78
Price/Earnings Average	9.24	12.98	16.45	20.42	15.24	-27.59	24.22	15.91	5.08	44.48	25.57	28.46	22.98	24.55	17.91
Price/Earnings High	11.23	14.7	18.67	22.91	16.82	-33.69	26.8	18.24	6.12	53.34	33.26	36.76	26.07	30.71	22.31
Price/Earnings Low	7.63	9.69	13.59	16.74	12.4	-20.85	21.33	14.08	3.88	27.11	17.38	20.46	18.2	18.93	13.47
Price/Book Value	1.55	1.81	2.13	2.49	1.82	3.03	7.19	4.9	7.06	12.39	23.74	29.27	26.18	61.16	11,944.24
Price/Book Value Average	1.67	1.65	1.93	2.33	2.2	2.61	7.45	5.2	5.96	11.33	20.6	37.65	30.55	48.95	9,826.33
Price/Book Value High	2.03	1.87	2.19	2.61	2.43	3.18	8.24	5.96	7.18	13.59	26.8	48.63	34.65	61.24	12,235.37
Price/Book Value Low	1.38	1.23	1.6	1.91	1.79	1.97	6.56	4.6	4.55	6.91	14	27.07	24.2	37.75	7,390.33
Price/Tangible Book Value	3.49	4.11	4.16	8.9	8.28	-8.58	-7.77	-15.36	-11.45	-6.45	-9.4	-6.64	-9.46	-14.97	-9.83
Price/Tangible Book Value Average	3.76	3.75	3.77	8.3	10.05	-7.39	-8.04	-16.3	-9.67	-5.9	-8.16	-8.54	-11.04	-11.98	-8.09
Price/Tangible Book Value High	4.57	4.25	4.28	9.31	11.09	-9.03	-8.9	-18.69	-11.65	-7.08	-10.61	-11.04	-12.52	-14.99	-10.07
Price/Tangible Book Value Low	3.1	2.8	3.11	6.8	8.18	-5.59	-7.08	-14.43	-7.38	-3.6	-5.55	-6.14	-8.74	-9.24	-6.08
Price/Sales	0.3	0.41	0.58	0.69	1.15	1.33	1.65	1.38	1.42	1.37	2.04	1.64	1.63	2.28	3.04
Price/Sales Average	0.32	0.38	0.52	0.64	1.39	1.15	1.71	1.47	1.2	1.26	1.77	2.11	1.9	1.82	2.5
Price/Sales High	0.39	0.43	0.59	0.72	1.54	1.4	1.89	1.69	1.45	1.51	2.3	2.73	2.16	2.28	3.11
Price/Sales Low	0.26	0.28	0.43	0.52	1.13	0.87	1.5	1.3	0.92	0.77	1.2	1.52	1.51	1.41	1.88
Price/Cash Flow	11.28	10.81	7.97	11.11	12.26	14.57	376.83	12.88	28.39	13.83	19.4	17.03	16.39	24.93	51.23
Price/Cash Flow Average	12.15	9.86	7.21	10.36	14.89	12.55	390.23	13.67	23.98	12.65	16.83	21.91	19.13	19.95	42.14
Price/Cash Flow High	14.77	11.16	8.19	11.62	16.43	15.33	431.83	15.67	28.89	15.17	21.89	28.3	21.7	24.96	52.47
Price/Cash Flow Low	10.04	7.36	5.96	8.49	12.12	9.49	343.63	12.1	18.31	7.71	11.44	15.75	15.16	15.38	31.7
Price/Free Cash Flow Average	12.37	9.97	7.27	10.48	15.03	12.65	394.11	13.76	26.96	12.69	17.13	22.26	19.22	20.01	42.29
Price/Free Cash Flow High	15.04	11.29	8.25	11.76	16.59	15.45	436.12	15.78	32.48	15.22	22.28	28.75	21.8	25.04	52.66
Price/Free Cash Flow Low	10.22	7.44	6.01	8.59	12.23	9.56	347.05	12.18	20.58	7.74	11.64	16	15.22	15.43	31.81
EV/Sales Average	0.45	0.53	0.65	0.81	1.77	1.79	2.34	1.98	1.43	1.57	2.09	2.5	2.31	2.27	2.9
EV/Sales High	0.52	0.58	0.72	0.89	1.91	2.05	2.52	2.2	1.68	1.82	2.62	3.12	2.57	2.72	3.52
EV/Sales Low	0.39	0.44	0.56	0.7	1.51	1.51	2.13	1.82	1.15	1.08	1.52	1.91	1.92	1.85	2.28
EV/EBITDA Average	7.66	9.18	6.98	10.36	13.73	15.44	19.59	16.3	15.08	13.64	13.56	18.93	16.33	16.09	18.54
EV/EBITDA High	8.84	10.05	7.74	11.35	14.85	17.64	21.12	18.07	17.68	15.82	17.02	23.59	18.13	19.34	22.46
EV/EBITDA Low	6.71	7.52	6.01	8.89	11.71	13.03	17.88	14.91	12.09	9.37	9.89	14.44	13.54	13.13	14.59
EV/EBIT Average	11.02	14.14	9.62	15.09	22.54	25.5	29.55	22.93	23.67	20.06	17.66	25.68	21.36	21.52	24.22
EV/EBIT High	12.71	15.47	10.66	16.54	24.39	29.12	31.86	25.42	27.74	23.26	22.15	32	23.72	25.87	29.33
EV/EBIT Low	9.66	11.58	8.29	12.95	19.23	21.51	26.98	20.98	18.97	13.78	12.87	19.59	17.71	17.56	19.05
Last Price	18.75	25.89	32.78	41.77	31.36	41.64	40.29	35	43.89	40.85	68.08	49.22	53.21	77.61	109.95
High Price	24.56	26.74	33.69	43.71	42.02	43.82	46.17	42.6	44.65	44.82	76.83	81.77	70.43	77.71	112.63
Enterprise Value Average	18,362	21,570	24,239	31,530	30,205	37,330	53,405	46,427	34,302	35,019	49,453	51,667	51,638	52,004	68,486
Enterprise Value High	21,182	23,607	26,857	34,554	32,681	42,631	57,565	51,474	40,197	40,614	62,044	64,378	57,340	62,511	82,940
Enterprise Value Low	16,089	17,672	20,870	27,052	25,773	31,486	48,745	42,485	27,483	24,062	36,049	39,413	42,806	42,425	53,870

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	650	652	654	636	618	936	928	925	778	726	709	689	680	663	611
Diluted Weighted Avg Shares	659	658	658	644	632	673	945	932	874	754	721	700	687	676	654
Basic Weighted Avg Shares	647	651	653	637	626	667	935	926	778	751	709	689	684	674	652
Revenue per Share	63.09	62.39	56.89	60.84	27.33	31.22	24.41	25.28	30.82	29.72	33.4	29.97	32.63	34.06	36.2
EBITDA per Share	3.7	3.61	5.32	4.78	3.52	3.62	2.91	3.08	2.92	3.42	5.14	3.96	4.62	4.8	5.67
Operating Income per Share	2.57	2.34	3.86	3.28	2.14	2.19	1.93	2.19	1.86	2.32	3.95	2.92	3.53	3.59	4.34
Basic EPS, GAAP	2.19	1.82	1.8	1.91	2.5	-1.3	1.72	2.34	7.3	0.84	2.31	2.22	2.7	2.53	5.05
Basic EPS from Cont Ops	2.37	1.88	1.68	2.37	1.37	1.29	0.89	1.46	1.66	1.06	2.46	1.88	2.31	2.09	2.64
Diluted EPS, GAAP	2.15	1.8	1.79	1.89	2.47	-1.29	1.71	2.32	6.49	0.84	2.27	2.19	2.69	2.52	5.03
Diluted EPS from Cont Ops	2.32	1.86	1.66	2.34	1.36	1.28	0.88	1.45	1.47	1.05	2.42	1.85	2.3	2.09	2.64
Dividend per Share	0.64	0.73	0.79	0.89	1.05	1.37	0.75	1.03	1.18	1.05	1.08	1.33	1.43	1.48	1.5
Cash Flow per Share	1.66	2.4	4.11	3.76	2.56	2.86	0.11	2.72	1.55	2.95	3.51	2.89	3.25	3.11	2.15
Free Cash Flow per Basic Share	1.66	2.4	4.11	3.76	2.56	2.86	0.11	2.72	1.55	2.95	3.51	2.89	3.25	3.11	2.15
Cash & Equivalents per Share	0.4	0.41	1.62	0.64	0.95	0.87	0.34	0.2	3.61	2.6	1.89	2.95	1.21	0.9	0.58
Book Value per Share	12.12	14.29	15.36	16.74	17.27	13.76	5.6	7.14	6.22	3.3	2.87	1.68	2.03	1.27	0.01
Tangible Book Value per Share	5.38	6.3	7.88	4.69	3.79	-4.85	-5.19	-2.28	-3.83	-6.33	-7.24	-7.41	-5.63	-5.19	-11.19

Johnson Controls International plc

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)