Financhill
Sell
18

OTIS Quote, Financials, Valuation and Earnings

Last price:
$94.01
Seasonality move :
1.42%
Day range:
$92.88 - $94.10
52-week range:
$85.42 - $106.33
Dividend yield:
1.61%
P/E ratio:
23.44x
P/S ratio:
2.69x
P/B ratio:
--
Volume:
440.3K
Avg. volume:
1.8M
1-year change:
5.49%
Market cap:
$37.5B
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

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock