Financhill
Sell
10

OTIS Quote, Financials, Valuation and Earnings

Last price:
$93.59
Seasonality move :
1.42%
Day range:
$92.68 - $94.06
52-week range:
$85.42 - $106.33
Dividend yield:
1.61%
P/E ratio:
23.33x
P/S ratio:
2.68x
P/B ratio:
--
Volume:
4.1M
Avg. volume:
1.9M
1-year change:
5.99%
Market cap:
$37.4B
Revenue:
$14.2B
EPS (TTM):
$4.01
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $13.1B $12.8B $14.3B $13.7B $14.2B
Revenue Growth (YoY) 1.57% -2.76% 12.09% -4.29% 3.83%
 
Cost of Revenues $9.3B $9B $10.1B $9.8B $10B
Gross Profit $3.8B $3.8B $4.2B $3.9B $4.2B
Gross Profit Margin 29.17% 29.63% 29.33% 28.65% 29.51%
 
R&D Expenses $163M $152M $159M $150M $144M
Selling, General & Admin $1.8B $1.9B $1.9B $1.8B $1.9B
Other Inc / (Exp) $33M -$6M -$11M -$2M -$5M
Operating Expenses $2B $2.1B $2.1B $1.9B $2B
Operating Income $1.8B $1.6B $2.1B $2B $2.2B
 
Net Interest Expenses -- $122M $136M $143M $150M
EBT. Incl. Unusual Items $1.9B $1.5B $2B $1.9B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $594M $455M $541M $519M $533M
Net Income to Company $1.3B $1.1B $1.4B $1.4B $1.5B
 
Minority Interest in Earnings -$151M -$150M -$174M -$116M -$92M
Net Income to Common Excl Extra Items $1.1B $906M $1.2B $1.3B $1.4B
 
Basic EPS (Cont. Ops) $2.58 $2.09 $2.91 $2.98 $3.42
Diluted EPS (Cont. Ops) $2.58 $2.08 $2.89 $2.96 $3.39
Weighted Average Basic Share $433.1M $433.2M $427.7M $420M $411.4M
Weighted Average Diluted Share $433.1M $434.6M $431.4M $423M $414.6M
 
EBITDA $2B $1.8B $2.3B $2.2B $2.4B
EBIT $1.8B $1.6B $2.1B $2B $2.2B
 
Revenue (Reported) $13.1B $12.8B $14.3B $13.7B $14.2B
Operating Income (Reported) $1.8B $1.6B $2.1B $2B $2.2B
Operating Income (Adjusted) $1.8B $1.6B $2.1B $2B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.3B $3.6B $3.3B $3.5B $3.5B
Revenue Growth (YoY) -1.36% 10.77% -7.62% 5.35% 0.71%
 
Cost of Revenues $2.3B $2.6B $2.4B $2.5B $2.5B
Gross Profit $979M $1.1B $971M $1B $1.1B
Gross Profit Margin 29.96% 29.28% 29.04% 29.69% 30.38%
 
R&D Expenses $37M $39M $37M $36M $40M
Selling, General & Admin $481M $479M $417M $452M $455M
Other Inc / (Exp) -$2M -$2M -$1M -- -$1M
Operating Expenses $525M $518M $442M $475M $715M
Operating Income $454M $542M $529M $571M $363M
 
Net Interest Expenses $39M $33M $35M $39M --
EBT. Incl. Unusual Items $413M $507M $493M $532M $512M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $103M $128M $143M $137M -$45M
Net Income to Company $310M $379M $350M $395M $557M
 
Minority Interest in Earnings -$44M -$48M -$26M -$19M -$17M
Net Income to Common Excl Extra Items $266M $331M $324M $376M $540M
 
Basic EPS (Cont. Ops) $0.61 $0.78 $0.77 $0.92 $1.35
Diluted EPS (Cont. Ops) $0.61 $0.77 $0.77 $0.91 $1.34
Weighted Average Basic Share $433.2M $425.8M $418.5M $410.8M $400.2M
Weighted Average Diluted Share $435.1M $430.6M $421.2M $413.7M $402.7M
 
EBITDA $502M $592M $577M $617M $411M
EBIT $454M $542M $529M $571M $363M
 
Revenue (Reported) $3.3B $3.6B $3.3B $3.5B $3.5B
Operating Income (Reported) $454M $542M $529M $571M $363M
Operating Income (Adjusted) $454M $542M $529M $571M $363M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.6B $14.2B $13.8B $14B $14.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.9B $10.1B $9.8B $9.9B $10B
Gross Profit $3.7B $4.2B $4B $4.1B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $157M $153M $158M $145M $152M
Selling, General & Admin $1.9B $2B $1.8B $1.8B $1.9B
Other Inc / (Exp) -$5M -$6M -$7M -$1M -$4M
Operating Expenses $2.1B $2.1B $2B $1.9B $2.3B
Operating Income $1.6B $2.1B $2B $2.2B $2B
 
Net Interest Expenses $79M $129M $151M $145M --
EBT. Incl. Unusual Items $1.6B $1.9B $1.9B $2B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $520M $522M $519M $537M $308M
Net Income to Company $1B $1.4B $1.4B $1.5B $1.7B
 
Minority Interest in Earnings -$158M -$173M -$124M -$92M -$94M
Net Income to Common Excl Extra Items $873M $1.2B $1.2B $1.4B $1.6B
 
Basic EPS (Cont. Ops) $2.01 $2.83 $2.92 $3.34 $4.04
Diluted EPS (Cont. Ops) $2.01 $2.82 $2.91 $3.31 $4.01
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.8B $2.3B $2.2B $2.3B $2.2B
EBIT $1.6B $2.1B $2B $2.2B $2B
 
Revenue (Reported) $12.6B $14.2B $13.8B $14B $14.2B
Operating Income (Reported) $1.6B $2.1B $2B $2.2B $2B
Operating Income (Adjusted) $1.6B $2.1B $2B $2.2B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.3B $10.7B $10.2B $10.6B $10.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.5B $7.6B $7.3B $7.5B $7.4B
Gross Profit $2.8B $3.2B $3B $3.1B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $112M $113M $112M $107M $115M
Selling, General & Admin $1.4B $1.4B $1.3B $1.4B $1.4B
Other Inc / (Exp) -- -$6M -$2M -$1M --
Operating Expenses $1.6B $1.5B $1.4B $1.5B $1.7B
Operating Income $1.2B $1.6B $1.5B $1.7B $1.5B
 
Net Interest Expenses $85M $92M $107M $109M $71M
EBT. Incl. Unusual Items $1.1B $1.5B $1.4B $1.6B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $337M $404M $382M $400M $175M
Net Income to Company $777M $1.1B $1.1B $1.2B $1.4B
 
Minority Interest in Earnings -$122M -$145M -$95M -$71M -$73M
Net Income to Common Excl Extra Items $655M $965M $956M $1.1B $1.3B
 
Basic EPS (Cont. Ops) $1.51 $2.25 $2.26 $2.63 $3.25
Diluted EPS (Cont. Ops) $1.51 $2.24 $2.26 $2.60 $3.22
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.2B $1.2B
 
EBITDA $1.3B $1.8B $1.7B $1.8B $1.6B
EBIT $1.2B $1.6B $1.5B $1.7B $1.5B
 
Revenue (Reported) $9.3B $10.7B $10.2B $10.6B $10.6B
Operating Income (Reported) $1.2B $1.6B $1.5B $1.7B $1.5B
Operating Income (Adjusted) $1.2B $1.6B $1.5B $1.7B $1.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.4B $1.8B $1.6B $1.2B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.9B $3B $3.1B $3.2B $3.4B
Inventory $571M $659M $622M $617M $612M
Prepaid Expenses -- -- -- -- --
Other Current Assets $251M $429M $382M $316M $259M
Total Current Assets $5.7B $6.5B $8.3B $6.1B $6.4B
 
Property Plant And Equipment $1.3B $1.3B $1.3B $1.2B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $1.6B $1.8B $1.7B $1.6B $1.6B
Other Intangibles $490M $484M $419M $369M $335M
Other Long-Term Assets $263M $310M $297M $287M $328M
Total Assets $9.7B $10.7B $12.3B $9.8B $10.1B
 
Accounts Payable $1.3B $1.5B $1.6B $1.7B $1.9B
Accrued Expenses $1.3B $779M $824M $753M $797M
Current Portion Of Long-Term Debt $34M $37M $24M $576M $32M
Current Portion Of Capital Lease Obligations $140M $167M $181M $127M $117M
Other Current Liabilities -- $747M $749M $699M $702M
Total Current Liabilities $5.4B $6.7B $6.2B $6.8B $6.5B
 
Long-Term Debt $5M $5.3B $7.2B $6.1B $6.9B
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $13.9B $15.3B $14.5B $14.8B
 
Common Stock -- $59M $119M $162M $213M
Other Common Equity Adj -$758M -$815M -$763M -$592M -$750M
Common Equity $1.7B -$3.9B -$3.6B -$4.9B -$4.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $626M $661M $641M $206M $204M
Total Equity $2.3B -$3.2B -$3B -$4.7B -$4.7B
 
Total Liabilities and Equity $9.7B $10.7B $12.3B $9.8B $10.1B
Cash and Short Terms $1.4B $1.8B $1.6B $1.2B $1.3B
Total Debt $39M $6B $7.3B $6.8B $6.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.7B $1.6B $1B $1.6B $827M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.9B $3.1B $3B $3.3B $3.4B
Inventory $667M $628M $603M $624M $625M
Prepaid Expenses -- -- -- -- --
Other Current Assets $432M $441M $441M $301M $663M
Total Current Assets $6.3B $6.4B $5.8B $6.7B $6.5B
 
Property Plant And Equipment $1.3B $1.3B $1.2B $1.1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $1.7B $1.7B $1.4B $1.5B $1.6B
Other Intangibles $489M $434M $346M $336M $330M
Other Long-Term Assets $288M $281M $273M $343M $361M
Total Assets $10.5B $10.5B $9.3B $10.4B $10.3B
 
Accounts Payable $1.4B $1.7B $1.5B $1.7B $1.8B
Accrued Expenses $1.9B $1.9B $1.7B $1.7B $1.9B
Current Portion Of Long-Term Debt $48M $38M $32M $585M $1.7B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.3B $6.4B $6B $6.7B $8.1B
 
Long-Term Debt $5.5B $5.5B $6.5B $6.8B $5.6B
Capital Leases -- -- -- -- --
Total Liabilities $13.9B $13.7B $14.1B $15B $15B
 
Common Stock $4M $102M $134M $198M $245M
Other Common Equity Adj -$819M -$827M -$580M -$648M -$804M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $641M $621M $180M $178M $121M
Total Equity -$3.4B -$3.2B -$4.7B -$4.6B -$4.8B
 
Total Liabilities and Equity $10.5B $10.5B $9.3B $10.4B $10.3B
Cash and Short Terms $1.7B $1.6B $1B $1.6B $827M
Total Debt $6.1B $5.5B $6.6B $7.4B $7.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.3B $1.1B $1.4B $1.4B $1.5B
Depreciation & Amoritzation $180M $191M $203M $191M $193M
Stock-Based Compensation $37M $63M $65M $67M $64M
Change in Accounts Receivable -$191M -$163M -$152M -$309M -$239M
Change in Inventories $60M -$76M $14M -$65M $15M
Cash From Operations $1.5B $1.5B $1.8B $1.6B $1.6B
 
Capital Expenditures $145M $183M $156M $115M $138M
Cash Acquisitions -$47M -$53M -$80M $15M -$36M
Cash From Investing -$203M -$353M -$89M -$33M -$183M
 
Dividends Paid (Ex Special Dividend) -- -$260M -$393M -$465M -$539M
Special Dividend Paid
Long-Term Debt Issued -- $6.3B $2.2B -- $747M
Long-Term Debt Repaid -- -$1B -$503M -$500M -$534M
Repurchase of Common Stock -- -- -$725M -$850M -$800M
Other Financing Activities -$1.1B -$6.5B -$199M -$2B -$111M
Cash From Financing -$1.1B -$844M $58M -$3.7B -$1.4B
 
Beginning Cash (CF) $1.3B $1.5B $1.8B $3.5B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133M $283M $1.7B -$2.1B $94M
Ending Cash (CF) $1.4B $1.8B $1.6B $1.2B $1.3B
 
Levered Free Cash Flow $1.3B $1.3B $1.6B $1.4B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $310M $379M $350M $395M $557M
Depreciation & Amoritzation $48M $50M $48M $46M $48M
Stock-Based Compensation $17M $17M $13M $15M $16M
Change in Accounts Receivable -$20M -$53M -$67M -$10M $78M
Change in Inventories -$30M $35M -$41M $13M -$4M
Cash From Operations $348M $355M $239M $306M $394M
 
Capital Expenditures $37M $31M $24M $34M $32M
Cash Acquisitions -$34M -$8M $51M -$7M -$30M
Cash From Investing -$147M -$2M $72M -$41M -$113M
 
Dividends Paid (Ex Special Dividend) -$86M -$102M -$121M -$139M -$155M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $747M --
Long-Term Debt Repaid -$750M -$76M -- -- --
Repurchase of Common Stock -- -$219M -$300M -$225M -$200M
Other Financing Activities -$82M -$84M -$67M -$69M -$70M
Cash From Financing -$409M -$705M -$465M $167M -$423M
 
Beginning Cash (CF) $1.9B $1.9B $1.2B $1.2B $942M
Foreign Exchange Rate Adjustment $33M -$19M -$69M -$18M $23M
Additions / Reductions -$208M -$352M -$154M $432M -$142M
Ending Cash (CF) $1.7B $1.6B $1B $1.6B $827M
 
Levered Free Cash Flow $311M $324M $215M $272M $362M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1B $1.4B $1.4B $1.5B $1.7B
Depreciation & Amoritzation $185M $203M $196M $191M $181M
Stock-Based Compensation $52M $67M $58M $75M $67M
Change in Accounts Receivable -$117M -$191M -$216M -$352M -$118M
Change in Inventories -$72M $43M -$84M $7M $9M
Cash From Operations $1.6B $1.8B $1.4B $1.5B $1.5B
 
Capital Expenditures $159M $186M $122M $130M $129M
Cash Acquisitions -$58M -$62M $2M -$35M -$79M
Cash From Investing -$342M -$133M $42M -$227M -$261M
 
Dividends Paid (Ex Special Dividend) -$173M -$378M -$447M -$520M -$589M
Special Dividend Paid
Long-Term Debt Issued $6.3B $351M -- -- --
Long-Term Debt Repaid -$750M -$753M -$500M -- --
Repurchase of Common Stock -- -$725M -$700M -$725M -$1B
Other Financing Activities -$6.9B -$214M -$2B -$113M -$188M
Cash From Financing -$1B -$1.9B -$1.7B -$668M -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $255M -$227M -$308M $599M -$825M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $1.6B $1.3B $1.4B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $777M $1.1B $1.1B $1.2B $1.4B
Depreciation & Amoritzation $140M $152M $145M $145M $133M
Stock-Based Compensation $44M $48M $41M $49M $52M
Change in Accounts Receivable -$79M -$107M -$171M -$214M -$93M
Change in Inventories -$101M $18M -$80M -$8M -$14M
Cash From Operations $1.2B $1.5B $1.1B $1B $873M
 
Capital Expenditures $112M $115M $81M $96M $87M
Cash Acquisitions -$50M -$59M $23M -$27M -$70M
Cash From Investing -$289M -$69M $62M -$132M -$210M
 
Dividends Paid (Ex Special Dividend) -$173M -$291M -$345M -$400M -$450M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.3B $351M -- $747M --
Long-Term Debt Repaid -$750M -$503M -$500M -- --
Repurchase of Common Stock -- -$725M -$700M -$575M -$800M
Other Financing Activities -$6.5B -$159M -$1.9B -$100M -$177M
Cash From Financing -$589M -$1.6B -$3.4B -$418M -$1.1B
 
Beginning Cash (CF) $4.6B $5.4B $5.9B $3.5B $3.1B
Foreign Exchange Rate Adjustment -- -$11M -$191M -$34M -$9M
Additions / Reductions $293M -$217M -$2.2B $480M -$439M
Ending Cash (CF) $4.9B $5.2B $3.5B $4B $2.7B
 
Levered Free Cash Flow $1.1B $1.4B $1B $934M $786M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock