Financhill
Sell
30

OTIS Quote, Financials, Valuation and Earnings

Last price:
$97.36
Seasonality move :
10.65%
Day range:
$96.00 - $97.13
52-week range:
$89.70 - $106.83
Dividend yield:
1.62%
P/E ratio:
25.25x
P/S ratio:
2.73x
P/B ratio:
--
Volume:
4.2M
Avg. volume:
3M
1-year change:
3.33%
Market cap:
$38B
Revenue:
$14.3B
EPS (TTM):
$3.81
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.8B $14.3B $13.7B $14.2B $14.3B
Revenue Growth (YoY) -2.76% 12.09% -4.29% 3.83% 0.37%
 
Cost of Revenues $9B $10.1B $9.8B $10B $10B
Gross Profit $3.8B $4.2B $3.9B $4.2B $4.3B
Gross Profit Margin 29.63% 29.33% 28.65% 29.51% 29.85%
 
R&D Expenses $152M $159M $150M $144M $152M
Selling, General & Admin $1.9B $1.9B $1.7B $1.8B $1.8B
Other Inc / (Exp) -$6M -$11M -$40M -$66M -$43M
Operating Expenses $2.1B $2.1B $1.8B $1.9B $2.2B
Operating Income $1.6B $2.1B $2.1B $2.2B $2.1B
 
Net Interest Expenses $122M $136M $143M $150M --
EBT. Incl. Unusual Items $1.5B $2B $1.9B $2B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $455M $541M $519M $533M $305M
Net Income to Company $1.1B $1.4B $1.4B $1.5B $1.7B
 
Minority Interest in Earnings -$150M -$174M -$116M -$92M -$89M
Net Income to Common Excl Extra Items $906M $1.2B $1.3B $1.4B $1.6B
 
Basic EPS (Cont. Ops) $2.09 $2.91 $2.98 $3.42 $4.10
Diluted EPS (Cont. Ops) $2.08 $2.89 $2.96 $3.39 $4.07
Weighted Average Basic Share $433.2M $427.7M $420M $411.4M $401.7M
Weighted Average Diluted Share $434.6M $431.4M $423M $414.6M $404.4M
 
EBITDA $1.8B $2.3B $2.3B $2.4B $2.2B
EBIT $1.6B $2.1B $2.1B $2.2B $2.1B
 
Revenue (Reported) $12.8B $14.3B $13.7B $14.2B $14.3B
Operating Income (Reported) $1.6B $2.1B $2.1B $2.2B $2.1B
Operating Income (Adjusted) $1.6B $2.1B $2.1B $2.2B $2.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.4B $3.4B $3.3B $3.4B $3.4B
Revenue Growth (YoY) 14.9% 0.18% -1.99% 2.72% -2.53%
 
Cost of Revenues $2.4B $2.4B $2.4B $2.4B $2.3B
Gross Profit $1B $1B $996M $1B $1B
Gross Profit Margin 29.9% 29.47% 29.77% 29.91% 29.88%
 
R&D Expenses $35M $37M $35M $36M $37M
Selling, General & Admin $482M $459M $455M $462M $464M
Other Inc / (Exp) -$2M -- -- -- --
Operating Expenses $510M $480M $483M $484M $590M
Operating Income $509M $526M $513M $544M $411M
 
Net Interest Expenses $32M $37M $33M $44M $45M
EBT. Incl. Unusual Items $475M $489M $480M $500M $366M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $123M $136M $128M $126M $110M
Net Income to Company $352M $353M $352M $374M $256M
 
Minority Interest in Earnings -$44M -$42M -$21M -$21M -$13M
Net Income to Common Excl Extra Items $308M $311M $331M $353M $243M
 
Basic EPS (Cont. Ops) $0.71 $0.73 $0.80 $0.87 $0.61
Diluted EPS (Cont. Ops) $0.71 $0.73 $0.79 $0.86 $0.61
Weighted Average Basic Share $431.6M $424.2M $414.3M $405.2M $396.6M
Weighted Average Diluted Share $433.7M $427.7M $417.8M $408.1M $399.1M
 
EBITDA $560M $574M $560M $588M $453M
EBIT $509M $526M $513M $544M $411M
 
Revenue (Reported) $3.4B $3.4B $3.3B $3.4B $3.4B
Operating Income (Reported) $509M $526M $513M $544M $411M
Operating Income (Adjusted) $509M $526M $513M $544M $411M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13.2B $14.3B $13.6B $14.3B $14.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.3B $10.1B $9.7B $10.1B $9.9B
Gross Profit $3.9B $4.2B $3.9B $4.2B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $149M $161M $148M $145M $153M
Selling, General & Admin $1.9B $1.9B $1.7B $1.8B $1.8B
Other Inc / (Exp) -$5M -$9M -$40M -$66M --
Operating Expenses $2.1B $2.1B $1.9B $1.9B $2.3B
Operating Income $1.8B $2.1B $2.1B $2.3B $1.9B
 
Net Interest Expenses $149M $141M $139M $161M --
EBT. Incl. Unusual Items $1.7B $2B $1.9B $2.1B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $453M $554M $511M $531M $289M
Net Income to Company $1.2B $1.4B $1.4B $1.5B $1.6B
 
Minority Interest in Earnings -$157M -$172M -$95M -$92M -$81M
Net Income to Common Excl Extra Items $1B $1.2B $1.3B $1.4B $1.5B
 
Basic EPS (Cont. Ops) $2.42 $2.93 $3.04 $3.49 $3.84
Diluted EPS (Cont. Ops) $2.42 $2.91 $3.03 $3.46 $3.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $2.3B $2.2B $2.5B $2.1B
EBIT $1.8B $2.1B $2.1B $2.3B $1.9B
 
Revenue (Reported) $13.2B $14.3B $13.6B $14.3B $14.2B
Operating Income (Reported) $1.8B $2.1B $2.1B $2.3B $1.9B
Operating Income (Adjusted) $1.8B $2.1B $2.1B $2.3B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.4B $3.4B $3.3B $3.4B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.4B $2.4B $2.4B $2.3B
Gross Profit $1B $1B $996M $1B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $35M $37M $35M $36M $37M
Selling, General & Admin $482M $459M $455M $462M $464M
Other Inc / (Exp) -$2M -- -- -- --
Operating Expenses $510M $480M $483M $484M $590M
Operating Income $509M $526M $513M $544M $411M
 
Net Interest Expenses $32M $37M $33M $44M $45M
EBT. Incl. Unusual Items $475M $489M $480M $500M $366M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $123M $136M $128M $126M $110M
Net Income to Company $352M $353M $352M $374M $256M
 
Minority Interest in Earnings -$44M -$42M -$21M -$21M -$13M
Net Income to Common Excl Extra Items $308M $311M $331M $353M $243M
 
Basic EPS (Cont. Ops) $0.71 $0.73 $0.80 $0.87 $0.61
Diluted EPS (Cont. Ops) $0.71 $0.73 $0.79 $0.86 $0.61
Weighted Average Basic Share $431.6M $424.2M $414.3M $405.2M $396.6M
Weighted Average Diluted Share $433.7M $427.7M $417.8M $408.1M $399.1M
 
EBITDA $560M $574M $560M $588M $453M
EBIT $509M $526M $513M $544M $411M
 
Revenue (Reported) $3.4B $3.4B $3.3B $3.4B $3.4B
Operating Income (Reported) $509M $526M $513M $544M $411M
Operating Income (Adjusted) $509M $526M $513M $544M $411M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $1.6B $1.2B $1.3B $2.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3B $3.1B $3.2B $3.4B $3.3B
Inventory $659M $622M $617M $612M $557M
Prepaid Expenses -- -- -- -- --
Other Current Assets $429M $382M $316M $259M $679M
Total Current Assets $6.5B $8.3B $6.1B $6.4B $7.7B
 
Property Plant And Equipment $1.3B $1.3B $1.2B $1.1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $1.8B $1.7B $1.6B $1.6B $1.5B
Other Intangibles $484M $419M $369M $335M $311M
Other Long-Term Assets $310M $297M $287M $328M $362M
Total Assets $10.7B $12.3B $9.8B $10.1B $11.3B
 
Accounts Payable $1.5B $1.6B $1.7B $1.9B $1.9B
Accrued Expenses $779M $824M $753M $843M $970M
Current Portion Of Long-Term Debt $37M $24M $576M $32M $1.4B
Current Portion Of Capital Lease Obligations $167M $181M $127M $117M $120M
Other Current Liabilities $747M $749M $699M $656M $633M
Total Current Liabilities $6.7B $6.2B $6.8B $6.5B $7.7B
 
Long-Term Debt $5.3B $7.2B $6.1B $6.9B $7B
Capital Leases -- -- -- -- --
Total Liabilities $13.9B $15.3B $14.5B $14.8B $16B
 
Common Stock $59M $119M $162M $213M $265M
Other Common Equity Adj -$815M -$763M -$592M -$750M -$745M
Common Equity -$3.9B -$3.6B -$4.9B -$4.9B -$4.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $661M $641M $206M $204M $120M
Total Equity -$3.2B -$3B -$4.7B -$4.7B -$4.7B
 
Total Liabilities and Equity $10.7B $12.3B $9.8B $10.1B $11.3B
Cash and Short Terms $1.8B $1.6B $1.2B $1.3B $2.3B
Total Debt $6B $7.3B $6.8B $6.9B $8.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.7B $1.2B $1.1B $884M $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3B $3.1B $3.2B $3.5B $3.6B
Inventory $686M $626M $642M $593M $586M
Prepaid Expenses -- -- -- -- --
Other Current Assets $379M $342M $320M $291M $671M
Total Current Assets $6.3B $7.8B $6.2B $6.1B $7.4B
 
Property Plant And Equipment $1.3B $1.3B $1.2B $1.1B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill $1.7B $1.6B $1.6B $1.6B $1.6B
Other Intangibles $448M $397M $360M $343M $326M
Other Long-Term Assets $330M $308M $294M $314M $360M
Total Assets $10.5B $11.8B $9.8B $9.8B $11.2B
 
Accounts Payable $1.5B $1.5B $1.5B $1.6B $1.6B
Accrued Expenses $1.8B $1.8B $1.7B $1.7B $1.9B
Current Portion Of Long-Term Debt $42M $29M $571M $35M $1.5B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.4B $6.2B $6.8B $6.3B $7.9B
 
Long-Term Debt $5.5B $6.7B $6.1B $6.8B $6.9B
Capital Leases -- -- -- -- --
Total Liabilities $13.8B $14.7B $14.5B $14.6B $16.2B
 
Common Stock $68M $121M $172M $210M $278M
Other Common Equity Adj -$823M -$696M -$626M -$756M -$871M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $624M $2.1B $219M $208M $137M
Total Equity -$3.3B -$2.9B -$4.6B -$4.8B -$5B
 
Total Liabilities and Equity $10.5B $11.8B $9.8B $9.8B $11.2B
Cash and Short Terms $1.7B $1.2B $1.1B $884M $1.9B
Total Debt $5.8B $6.7B $6.8B $6.9B $8.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.4B $1.4B $1.5B $1.7B
Depreciation & Amoritzation $191M $203M $191M $193M $181M
Stock-Based Compensation $63M $65M $67M $64M $73M
Change in Accounts Receivable -$163M -$152M -$309M -$239M -$68M
Change in Inventories -$76M $14M -$65M $15M $26M
Cash From Operations $1.5B $1.8B $1.6B $1.6B $1.6B
 
Capital Expenditures $183M $156M $115M $138M $126M
Cash Acquisitions -$53M -$80M $15M -$36M -$87M
Cash From Investing -$353M -$89M -$33M -$183M -$164M
 
Dividends Paid (Ex Special Dividend) -$260M -$393M -$465M -$539M -$606M
Special Dividend Paid
Long-Term Debt Issued $6.3B $2.2B -- $747M $1.5B
Long-Term Debt Repaid -$1B -$503M -$500M -$534M --
Repurchase of Common Stock -- -$725M -$850M -$800M -$1B
Other Financing Activities -$6.5B -$199M -$2B -$111M -$204M
Cash From Financing -$844M $58M -$3.7B -$1.4B -$309M
 
Beginning Cash (CF) $1.5B $1.8B $3.5B $1.2B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $283M $1.7B -$2.1B $94M $1.1B
Ending Cash (CF) $1.8B $1.6B $1.2B $1.3B $2.3B
 
Levered Free Cash Flow $1.3B $1.6B $1.4B $1.5B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $352M $353M $352M $374M $256M
Depreciation & Amoritzation $51M $48M $47M $44M $42M
Stock-Based Compensation $14M $13M $15M $16M $21M
Change in Accounts Receivable -$14M -$51M $14M -$162M -$104M
Change in Inventories -$39M -$14M -$20M $9M -$18M
Cash From Operations $585M $504M $278M $171M $190M
 
Capital Expenditures $44M $30M $25M $31M $34M
Cash Acquisitions -$24M -$8M -$16M -$30M -$36M
Cash From Investing -$50M -$17M -$21M -$79M -$161M
 
Dividends Paid (Ex Special Dividend) -$87M -$102M -$120M -$138M -$155M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $351M -- -- -- --
Long-Term Debt Repaid -$250M -$500M -- -- --
Repurchase of Common Stock -$300M -$200M -$175M -$300M -$253M
Other Financing Activities -$44M -$47M -$14M -$32M -$9M
Cash From Financing -$574M -$823M -$341M -$467M -$428M
 
Beginning Cash (CF) $1.8B $3.5B $1.2B $1.3B $2.3B
Foreign Exchange Rate Adjustment -$17M -$63M $10M -$18M $7M
Additions / Reductions -$39M -$336M -$84M -$375M -$399M
Ending Cash (CF) $1.7B $1.2B $1.1B $884M $1.9B
 
Levered Free Cash Flow $541M $474M $253M $140M $156M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.2B $1.4B $1.4B $1.5B $1.6B
Depreciation & Amoritzation $199M $200M $190M $190M $179M
Stock-Based Compensation $66M $64M $69M $65M $78M
Change in Accounts Receivable -$61M -$189M -$244M -$415M -$10M
Change in Inventories -$66M $39M -$71M $44M -$1M
Cash From Operations $1.9B $1.7B $1.3B $1.5B $1.6B
 
Capital Expenditures $188M $142M $110M $144M $129M
Cash Acquisitions -$72M -$64M $7M -$50M -$93M
Cash From Investing -$311M -$56M -$37M -$241M -$246M
 
Dividends Paid (Ex Special Dividend) -$347M -$408M -$483M -$557M -$623M
Special Dividend Paid
Long-Term Debt Issued $315M -- -- -- --
Long-Term Debt Repaid -$1.3B -$753M -- -- --
Repurchase of Common Stock -$300M -$625M -$825M -$925M -$960M
Other Financing Activities $17M -$202M -$1.9B -$129M -$181M
Cash From Financing -$1.2B -$191M -$3.2B -$1.5B -$270M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $433M $1.4B -$1.9B -$197M $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B $1.5B $1.2B $1.4B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $352M $353M $352M $374M $256M
Depreciation & Amoritzation $51M $48M $47M $44M $42M
Stock-Based Compensation $14M $13M $15M $16M $21M
Change in Accounts Receivable -$14M -$51M $14M -$162M -$104M
Change in Inventories -$39M -$14M -$20M $9M -$18M
Cash From Operations $585M $504M $278M $171M $190M
 
Capital Expenditures $44M $30M $25M $31M $34M
Cash Acquisitions -$24M -$8M -$16M -$30M -$36M
Cash From Investing -$50M -$17M -$21M -$79M -$161M
 
Dividends Paid (Ex Special Dividend) -$87M -$102M -$120M -$138M -$155M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $351M -- -- -- --
Long-Term Debt Repaid -$250M -$500M -- -- --
Repurchase of Common Stock -$300M -$200M -$175M -$300M -$253M
Other Financing Activities -$44M -$47M -$14M -$32M -$9M
Cash From Financing -$574M -$823M -$341M -$467M -$428M
 
Beginning Cash (CF) $1.8B $3.5B $1.2B $1.3B $2.3B
Foreign Exchange Rate Adjustment -$17M -$63M $10M -$18M $7M
Additions / Reductions -$39M -$336M -$84M -$375M -$399M
Ending Cash (CF) $1.7B $1.2B $1.1B $884M $1.9B
 
Levered Free Cash Flow $541M $474M $253M $140M $156M

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

GET BETTER TRADE IDEAS

Popular

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Is Berkshire The Best Stock to Buy in a Bad Market?
Is Berkshire The Best Stock to Buy in a Bad Market?

Berkshire Hathaway (NYSE:BRK.A, BRK.B) has historically been one of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 7

Regencell Bioscience Holdings [RGC] is up 22.52% over the past day.

Buy
77
FARO alert for May 7

Faro Technologies [FARO] is down 0% over the past day.

Buy
53
SRPT alert for May 7

Sarepta Therapeutics [SRPT] is down 21.54% over the past day.

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

Show me the best stock