Johnson & Johnson logo

Johnson & Johnson

JNJ | NYSE
Chart Builder DCF Calculator
$269.47
-$0.52 (-0.19%)
At close: Sep 21, 2026, 4:00 PM ET
$269.58
+$0.11 (+0.04%)
Pre-market: Sep 22, 2026, 8:31 AM ET
TTM
Period Ending
Q1 2026
Mar 28, 2026
Q4 2025
Dec 27, 2025
Q3 2025
Sep 27, 2025
Q2 2025
Jun 28, 2025
Q1 2025
Mar 29, 2025
Q4 2024
Dec 28, 2024
Q3 2024
Sep 28, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jul 1, 2023
Q1 2023
Apr 1, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Oct 1, 2022
Q2 2022
Jul 2, 2022
Q1 2022
Apr 2, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Oct 2, 2021
Q2 2021
Jul 3, 2021
Q1 2021
Apr 3, 2021
Net Income
21.04B 26.8B 25.12B 22.66B 21.81B 14.07B 14.77B 16.38B 16.84B 13.52B 12.91B 13.05B 12.72B 17.94B 19.16B 18.37B 19.83B 20.88B 17.88B 17.77B 15.12B
Depreciation & Amortization
7.74B 7.5B 7.39B 7.46B 7.3B 7.34B 7.29B 7.27B 7.42B 7.49B 7.42B 7.27B 7.08B 6.97B 7.04B 7.17B 7.27B 7.39B 7.49B 7.49B 7.38B
Stock-Based Compensation
1.37B 1.35B 1.28B 1.23B 1.16B 1.18B 1.12B 1.12B 1.16B 1.16B 1.2B 1.18B 1.17B 1.14B 1.14B 1.12B 1.11B 1.14B 1.08B 1.08B 1.05B
Other Working Capital
-4.32B -11.86B 3.59B -11.03B -8.85B 1.75B 1.84B 508M -533M 2.11B -953M -100M 3.02B -1.29B -2.61B 13.23B 28.31B 28.83B 40.74B 25.89B 19.96B
Other Non-Cash Items
124M 49M -15.58B 1.93B 1.81B 2.03B 2.27B 2.13B 2.08B 2.31B 1.7B 629M 790M 819M 581M 1.48B 1.35B 324M 276M -697M -592M
Deferred Income Tax
-475M 1.54B 5.2B 3.07B 1.55B -2.18B -4.58B -4.11B -4.21B -4.19B -957M -1.66B -2.28B -1.66B -2B -3.74B -2.28B -2.08B -3.47B -1.4B -1.93B
Change in Working Capital
-6.92B -12.72B 798M -13.32B -8.85B 1.84B 4.29B 1.86B -94M 2.51B -1.98B -1.41B 991M -4.01B -4.34B -811M -3.96B -4.24B 2.77B 1.87B 3.23B
Operating Cash Flow
22.87B 24.53B 24.2B 23.03B 24.78B 24.27B 25.15B 24.64B 23.19B 22.79B 20.28B 19.07B 20.47B 21.19B 21.58B 23.58B 23.32B 23.41B 26.02B 26.11B 24.25B
Capital Expenditures
-5.07B -4.82B -5.13B -6.62B -6.2B -6.21B -5.65B -4.34B -4.49B -4.54B -4.54B -4.53B -4.27B -4.01B -3.84B -3.63B -3.58B -3.65B -3.56B -3.55B -3.4B
Cash Acquisitions
-17.51B -17.26B -14.18B -14.52B -12.69B -14.57B -14.45B -13.99B -1.28B 358M -16.89B -17.01B -17.36B -17.65B -582M -571M -249M 606M -5.71B -5.72B -5.78B
Purchase of Investments
-813M -920M -939M -3.66B -1.35B -1.73B -2.39B -2.4B -7.76B -10.91B -11.2B -20.01B -27.14B -32.38B -42.71B -40.19B -33.42B -30.39B -23.69B -24.8B -25.02B
Sales Maturities Of Investments
1.65B 1.66B 1.73B 1.71B 1.7B 2.46B 5.78B 9.22B 12.6B 19.39B 31.07B 35.85B 43.07B 41.61B 34.52B 30.19B 26.08B 25.01B 22.24B 21.5B 14.08B
Other Investing Acitivies
-2.57B -2.22B -2.41B -1.24B -860M 469M -2.21B -1.3B -1.97B -3.42B -753M -858M 271M 65M -722M -136M -947M -237M -493M -755M -313M
Investing Cash Flow
-24.33B -23.59B -20.42B -23.01B -18.43B -18.6B -18.48B -12.81B -2.9B 878M -2.32B -6.56B -5.42B -12.37B -13.33B -14.35B -12.13B -8.68B -11.23B -13.33B -20.43B
Debt Repayment
1.8B 9.64B 9.07B 6.81B 20.73B 10.05B 7.42B 7.4B -11.24B -2.73B 5.66B 13.2B 20.3B 7.45B 156M 691M 493M -990M -3.79B 2.76B 5.66B
Common Stock Repurchased
-7.85B -5.95B -4.31B -2.95B -3.08B -2.43B -2.37B -2.75B -2.99B -5.05B -6.16B -7.4B -8B -6.04B -5.71B -3.94B -3.6B -3.46B -2.78B -2.87B -2.95B
Dividend Paid
-12.52B -12.38B -12.23B -12.09B -11.94B -11.82B -11.7B -11.59B -11.7B -11.77B -11.86B -11.96B -11.84B -11.68B -11.52B -11.34B -11.16B -11.03B -10.9B -10.77B -10.64B
Other Financial Acitivies
-994M 190M 587M 1.65B 1.04B 1.07B 203M -945M 4.51B 3.73B 2.47B 3.67B 262M 473M 2.57B 1.8B 955M 1.2B 975M 788M 755M
Financial Cash Flow
-15.43B -5.54B -5.51B -6.47B 6.74B -3.13B -6.45B -7.88B -21.42B -15.83B -9.47B -2.08B 1.65B -8.87B -14.01B -12.29B -13.31B -14.05B -16.26B -9.85B -6.93B
Net Cash Flow
-16.79B -4.4B -1.75B -6.3B 13B 2.25B 252M 3.7B -1.39B 7.73B 8.37B 10.2B 16.4B -360M -6.25B -3.35B -2.21B 502M -1.36B 3.16B -2.86B
Free Cash Flow
17.8B 19.71B 19.08B 16.41B 18.59B 18.06B 19.5B 20.3B 18.7B 18.25B 15.74B 14.55B 16.21B 17.19B 17.74B 19.95B 19.73B 19.76B 22.46B 22.56B 20.85B
Adj. Free Cash Flow
16.43B 18.36B 17.8B 15.18B 17.43B 16.88B 18.38B 19.19B 17.55B 17.09B 14.54B 13.37B 15.04B 16.05B 16.6B 18.83B 18.63B 18.62B 21.38B 21.49B 19.8B
Maintenance CapEx
-3.95B -3.57B -4.1B -5.69B -5.36B -5.38B -5.08B -3.71B -4.07B -4.24B -4.24B -4.53B -4.11B -3.6B -2.91B -2.2B -1.5B -1.45B -1.5B -1.92B -2.58B
Growth CapEx
-1.13B -1.24B -1.02B -925.43M -835.08M -827.5M -573.29M -624.67M -414.97M -304.47M -304.47M n/a -157.8M -404.08M -923.75M -1.43B -2.08B -2.2B -2.06B -1.63B -820.88M
Owner Earnings
18.92B 20.96B 20.1B 17.34B 19.42B 18.89B 20.07B 20.93B 19.12B 18.55B 16.04B 14.55B 16.36B 17.59B 18.66B 21.38B 21.82B 21.96B 24.52B 24.2B 21.67B

© 2026 bestshares.com. All rights reserved.