Go Pro

Otis Worldwide (OTIS) Financials

Otis Worldwide logo
$71.98 +0.29 (+0.41%)
Closing price 07/31/2026 03:59 PM Eastern
Extended Trading
$72.34 +0.36 (+0.50%)
As of 07/31/2026 08:00 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Otis Worldwide

Annual Income Statements for Otis Worldwide

This table shows Otis Worldwide's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
1,049 1,116 906 1,246 1,253 1,406 1,645 1,384
Consolidated Net Income / (Loss)
1,210 1,267 1,056 1,420 1,369 1,498 1,734 1,455
Net Income / (Loss) Continuing Operations
1,210 1,267 1,056 1,420 1,369 1,498 1,734 1,455
Total Pre-Tax Income
1,893 1,861 1,511 1,961 1,888 2,031 2,039 1,934
Total Operating Income
1,835 1,814 1,639 2,108 2,033 2,186 2,008 2,133
Total Gross Profit
3,726 3,826 3,779 4,193 3,920 4,193 4,257 4,370
Total Revenue
12,915 13,118 12,756 14,298 13,685 14,209 14,261 14,431
Operating Revenue
12,915 13,118 12,756 14,298 13,685 14,209 14,261 14,431
Total Cost of Revenue
9,189 9,292 8,977 10,105 9,765 10,016 10,004 10,061
Operating Cost of Revenue
9,189 9,292 8,977 10,105 9,765 10,016 10,004 10,061
Total Operating Expenses
1,891 2,012 2,140 2,085 1,887 2,007 2,249 2,237
Selling, General & Admin Expense
1,735 1,810 1,924 1,948 1,763 1,884 1,861 1,979
Research & Development Expense
181 163 152 159 150 144 152 152
Other Operating Expenses / (Income)
-25 39 64 -22 -26 -21 236 106
Total Other Income / (Expense), net
58 47 -128 -147 -145 -155 31 -199
Interest & Investment Income
- - - - -143 -150 31 -196
Other Income / (Expense), net
44 33 -6.00 -11 -2.00 -5.00 0.00 -3.00
Income Tax Expense
683 594 455 541 519 533 305 479
Net Income / (Loss) Attributable to Noncontrolling Interest
161 151 150 174 116 92 89 71
Basic Earnings per Share
$2.42 $2.55 $2.09 $2.91 $2.98 $3.42 $4.10 $3.52
Weighted Average Basic Shares Outstanding
433.10M 433.10M 433.20M 427.70M 420M 411.40M 401.70M 392.80M
Diluted Earnings per Share
$2.42 $2.55 $2.08 $2.89 $2.96 $3.39 $4.07 $3.50
Weighted Average Diluted Shares Outstanding
433.10M 433.10M 434.60M 431.40M 423M 414.60M 404.40M 394.90M
Weighted Average Basic & Diluted Shares Outstanding
- - 433.67M 424.96M 414.87M 405.45M 396.52M 388.72M
Cash Dividends to Common per Share
$0.00 $0.00 $0.60 $0.92 $1.11 $1.31 $1.51 $1.65

Quarterly Income Statements for Otis Worldwide

This table shows Otis Worldwide's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
323 353 415 540 337 243 393 374 374 340 428
Consolidated Net Income / (Loss)
344 374 450 557 353 256 423 392 384 353 449
Net Income / (Loss) Continuing Operations
344 374 450 557 353 256 423 392 384 353 449
Total Pre-Tax Income
477 500 544 512 483 366 521 521 526 480 547
Total Operating Income
522 544 570 363 531 411 547 586 589 539 575
Total Gross Profit
1,068 1,028 1,079 1,078 1,072 1,001 1,089 1,133 1,147 1,082 1,136
Total Revenue
3,620 3,437 3,601 3,548 3,675 3,350 3,595 3,690 3,796 3,566 3,859
Operating Revenue
3,620 3,437 3,601 3,548 3,675 3,350 3,595 3,690 3,796 3,566 3,859
Total Cost of Revenue
2,552 2,409 2,522 2,470 2,603 2,349 2,506 2,557 2,649 2,484 2,723
Operating Cost of Revenue
2,552 2,409 2,522 2,470 2,603 2,349 2,506 2,557 2,649 2,484 2,723
Total Operating Expenses
546 484 509 715 541 590 542 547 558 543 561
Selling, General & Admin Expense
498 462 449 455 495 464 499 504 512 510 520
Research & Development Expense
37 36 39 40 37 37 38 36 41 38 39
Other Operating Expenses / (Income)
11 -14 21 220 9.00 89 5.00 7.00 5.00 -5.00 2.00
Total Other Income / (Expense), net
-45 -44 -26 149 -48 -45 -26 -65 -63 -59 -28
Interest & Investment Income
- -44 -27 150 - -45 -26 -61 -64 -59 -26
Other Income / (Expense), net
-4.00 0.00 1.00 -1.00 - 0.00 0.00 -4.00 1.00 0.00 -2.00
Income Tax Expense
133 126 94 -45 130 110 98 129 142 127 98
Net Income / (Loss) Attributable to Noncontrolling Interest
21 21 35 17 16 13 30 18 10 13 21
Basic Earnings per Share
$0.79 $0.87 $1.03 $1.35 $0.85 $0.61 $1.00 $0.96 $0.95 $0.88 $1.12
Weighted Average Basic Shares Outstanding
411.40M 405.20M 402.90M 400.20M 401.70M 396.60M 393.70M 391M 392.80M 388.10M 382.60M
Diluted Earnings per Share
$0.79 $0.86 $1.02 $1.34 $0.85 $0.61 $0.99 $0.95 $0.95 $0.87 $1.12
Weighted Average Diluted Shares Outstanding
414.60M 408.10M 405.50M 402.70M 404.40M 399.10M 395.80M 392.80M 394.90M 389.60M 383.50M
Weighted Average Basic & Diluted Shares Outstanding
405.45M 404.32M 400.55M 399.46M 396.52M 394.68M 392.48M 389.72M 388.72M 383.72M 380.67M

Annual Cash Flow Statements for Otis Worldwide

This table details how cash moves in and out of Otis Worldwide's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-148 113 342 1,676 -2,282 85 1,041 -1,216
Net Cash From Operating Activities
1,550 1,469 1,480 1,750 1,560 1,627 1,563 1,596
Net Cash From Continuing Operating Activities
1,550 1,469 1,480 1,750 1,560 1,627 1,563 1,596
Net Income / (Loss) Continuing Operations
1,210 1,267 1,056 1,420 1,369 1,498 1,734 1,455
Consolidated Net Income / (Loss)
1,210 1,267 1,056 1,420 1,369 1,498 1,734 1,455
Depreciation Expense
190 180 191 203 191 193 181 175
Non-Cash Adjustments To Reconcile Net Income
74 94 271 96 146 76 24 54
Changes in Operating Assets and Liabilities, net
76 -72 -38 31 -146 -140 -376 -88
Net Cash From Investing Activities
-201 -203 -353 -89 -33 -183 -164 -406
Net Cash From Continuing Investing Activities
-201 -203 -353 -89 -33 -183 -164 -406
Purchase of Property, Plant & Equipment
-172 -145 -183 -156 -115 -138 -126 -152
Acquisitions
-50 -47 -53 -80 -46 -36 -87 -109
Purchase of Investments
- -5.00 -69 73 65 -28 49 -204
Sale of Property, Plant & Equipment
- - - - - 7.00 6.00 60
Sale and/or Maturity of Investments
3.00 0.00 -51 40 -7.00 4.00 -9.00 0.00
Other Investing Activities, net
18 -6.00 3.00 34 9.00 8.00 3.00 -1.00
Net Cash From Financing Activities
-1,497 -1,133 -844 58 -3,652 -1,350 -309 -2,421
Net Cash From Continuing Financing Activities
-1,497 -1,133 -844 58 -3,652 -1,350 -309 -2,421
Repayment of Debt
-23 -4.00 -1,052 -547 -530 -560 -35 -1,321
Repurchase of Common Equity
- 0.00 0.00 -725 -850 -800 -1,007 -809
Payment of Dividends
-173 -163 -409 -548 -583 -624 -700 -716
Issuance of Debt
11 6.00 6,947 1,878 113 634 1,508 642
Other Financing Activities, net
-1,312 -972 -6,330 0.00 -1,802 0.00 -75 -217
Effect of Exchange Rate Changes
- -20 59 -43 -157 -9.00 -49 15
Cash Interest Paid
20 18 81 129 134 132 172 230

Quarterly Cash Flow Statements for Otis Worldwide

This table details how cash moves in and out of Otis Worldwide's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-361 -393 64 -119 1,489 -392 -1,226 150 252 -261 5.00
Net Cash From Operating Activities
597 171 308 394 690 190 215 374 817 413 267
Net Cash From Continuing Operating Activities
585 171 308 394 690 190 215 374 817 413 267
Net Income / (Loss) Continuing Operations
344 374 450 557 353 256 423 392 384 353 449
Consolidated Net Income / (Loss)
344 374 450 557 353 256 423 392 384 353 449
Depreciation Expense
48 44 41 48 48 42 44 44 45 41 42
Non-Cash Adjustments To Reconcile Net Income
-22 10 -1.00 -20 35 43 -32 28 15 37 -39
Changes in Operating Assets and Liabilities, net
215 -257 -182 -191 254 -151 -220 -90 373 -18 -185
Net Cash From Investing Activities
-51 -79 -18 -113 46 -161 -159 -56 -30 15 -331
Net Cash From Continuing Investing Activities
-51 -79 -18 -113 46 -161 -159 -56 -30 15 -331
Purchase of Property, Plant & Equipment
-42 -31 -24 -32 -39 -34 -36 -37 -45 -33 -44
Acquisitions
-9.00 -30 -10 -30 -17 -36 -46 -10 -17 -3.00 -190
Purchase of Investments
-7.00 -21 17 -43 96 -93 -107 -11 7.00 49 -98
Other Investing Activities, net
1.00 3.00 -1.00 1.00 6.00 2.00 -4.00 1.00 - 2.00 1.00
Net Cash From Financing Activities
-932 -467 -212 -423 793 -428 -1,294 -168 -531 -694 73
Net Cash From Continuing Financing Activities
-932 -467 -212 -423 793 -428 -1,294 -168 -531 -694 73
Repayment of Debt
-536 -19 -2.00 - -14 -7.00 -1,303 -6.00 -5.00 -147 13
Repurchase of Common Equity
-225 -300 -300 -200 -207 -253 -308 -248 - -400 -407
Payment of Dividends
-148 -147 -159 -225 -169 -157 -167 -221 -171 -166 -171
Issuance of Debt
-23 3.00 320 2.00 1,183 -11 484 307 -138 29 638
Effect of Exchange Rate Changes
- -18 -14 23 -40 7.00 12 - -4.00 5.00 -4.00

Annual Balance Sheets for Otis Worldwide

This table presents Otis Worldwide's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
9,687 10,710 12,279 9,819 10,117 11,316 10,653
Total Current Assets
5,658 6,493 8,261 6,143 6,400 7,670 6,501
Cash & Equivalents
1,446 1,782 1,565 1,189 1,274 2,300 1,096
Accounts Receivable
2,861 3,148 3,232 3,357 3,538 3,428 3,688
Inventories, net
571 659 622 617 612 557 613
Other Current Assets
780 887 932 980 976 1,385 1,104
Plant, Property, & Equipment, net
721 774 774 719 727 701 743
Total Noncurrent Assets
3,308 3,443 3,244 2,957 2,990 2,945 3,409
Goodwill
1,647 1,773 1,667 1,567 1,588 1,548 1,695
Intangible Assets
490 484 419 369 335 311 343
Noncurrent Deferred & Refundable Income Taxes
373 334 335 285 323 302 407
Other Noncurrent Operating Assets
798 852 823 736 744 784 964
Total Liabilities & Shareholders' Equity
9,687 10,710 12,279 9,819 10,117 11,316 10,653
Total Liabilities
7,361 13,911 15,263 14,483 14,837 16,044 15,924
Total Current Liabilities
5,374 6,673 6,247 6,843 6,479 7,749 7,656
Short-Term Debt
34 701 24 670 32 1,351 1,056
Accounts Payable
1,331 1,453 1,556 1,717 1,878 1,879 2,142
Accrued Expenses
1,739 1,977 1,993 1,794 1,873 1,921 1,847
Other Current Liabilities
2,270 2,542 2,674 2,662 2,696 2,598 2,611
Total Noncurrent Liabilities
1,987 7,238 9,016 7,640 8,358 8,295 8,268
Long-Term Debt
5.00 5,262 7,249 6,098 6,866 6,973 6,900
Noncurrent Deferred & Payable Income Tax Liabilities
695 321 267 279 245 207 223
Noncurrent Employee Benefit Liabilities
590 654 558 392 462 434 419
Other Noncurrent Operating Liabilities
697 1,001 942 871 785 681 726
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
95 194 160 135 135 57 75
Total Equity & Noncontrolling Interests
2,231 -3,395 -3,144 -4,799 -4,855 -4,785 -5,346
Total Preferred & Common Equity
1,700 -3,862 -3,625 -4,870 -4,924 -4,848 -5,392
Total Common Equity
1,700 -3,862 -3,625 -4,870 -4,924 -4,848 -5,392
Common Stock
0.00 59 119 162 213 265 333
Retained Earnings
0.00 -3,106 -2,256 -2,865 -2,005 -978 -440
Treasury Stock
- 0.00 -725 -1,575 -2,382 -3,390 -4,198
Accumulated Other Comprehensive Income / (Loss)
-758 -815 -763 -592 -750 -745 -1,087
Noncontrolling Interest
531 467 481 71 69 63 46

Quarterly Balance Sheets for Otis Worldwide

This table presents Otis Worldwide's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
10,390 10,117 9,791 9,858 10,261 11,316 11,178 10,495 10,771 10,542 11,156
Total Current Assets
6,749 6,400 6,138 6,238 6,495 7,670 7,435 6,387 6,612 6,464 6,839
Cash & Equivalents
1,636 1,274 884 942 827 2,300 1,918 688 840 834 813
Accounts Receivable
3,455 3,538 3,654 3,606 3,604 3,428 3,570 3,696 3,752 3,920 3,985
Inventories, net
624 612 593 605 625 557 586 602 640 669 686
Other Current Assets
1,034 976 1,007 1,085 1,439 1,385 1,361 1,401 1,380 1,041 1,355
Plant, Property, & Equipment, net
708 727 713 708 721 701 708 732 742 744 755
Total Noncurrent Assets
2,933 2,990 2,940 2,912 3,045 2,945 3,035 3,376 3,417 3,334 3,562
Goodwill
1,547 1,588 1,575 1,553 1,630 1,548 1,588 1,707 1,699 1,682 1,794
Intangible Assets
336 335 343 330 330 311 326 357 348 333 387
Noncurrent Deferred & Refundable Income Taxes
290 323 303 302 315 302 305 392 411 400 426
Other Noncurrent Operating Assets
760 744 719 727 770 784 816 920 959 919 955
Total Liabilities & Shareholders' Equity
10,390 10,117 9,791 9,858 10,261 11,316 11,178 10,495 10,771 10,542 11,156
Total Liabilities
15,000 14,837 14,607 14,740 15,041 16,044 16,169 15,699 16,057 15,977 16,610
Total Current Liabilities
6,749 6,479 6,318 7,895 8,097 7,749 7,892 7,246 7,065 7,724 8,225
Short-Term Debt
585 32 35 1,656 1,667 1,351 1,483 675 492 939 1,390
Accounts Payable
1,655 1,878 1,641 1,716 1,779 1,879 1,618 1,739 1,758 1,975 2,099
Accrued Expenses
1,725 1,873 1,691 1,719 1,864 1,921 1,921 2,016 2,015 1,710 1,713
Other Current Liabilities
2,784 2,696 2,951 2,804 2,787 2,598 2,870 2,816 2,800 3,100 3,023
Total Noncurrent Liabilities
8,251 8,358 8,289 6,845 6,944 8,295 8,277 8,453 8,992 8,253 8,385
Long-Term Debt
6,822 6,866 6,846 5,526 5,596 6,973 6,923 7,074 7,592 6,879 7,046
Noncurrent Deferred & Payable Income Tax Liabilities
258 245 255 206 215 207 217 211 210 225 196
Noncurrent Employee Benefit Liabilities
390 462 452 445 462 434 432 454 458 416 411
Other Noncurrent Operating Liabilities
781 785 736 668 671 681 705 714 732 733 732
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
123 135 124 52 55 57 62 66 67 74 106
Total Equity & Noncontrolling Interests
-4,733 -4,855 -4,940 -4,934 -4,835 -4,785 -5,053 -5,270 -5,353 -5,509 -5,560
Total Preferred & Common Equity
-4,788 -4,924 -5,024 -5,046 -4,901 -4,848 -5,128 -5,367 -5,422 -5,680 -5,748
Total Common Equity
-4,788 -4,924 -5,024 -5,046 -4,901 -4,848 -5,128 -5,367 -5,422 -5,680 -5,748
Common Stock
198 213 210 230 245 265 278 300 320 332 353
Retained Earnings
-2,183 -2,005 -1,794 -1,538 -1,153 -978 -889 -663 -453 -378 -117
Treasury Stock
-2,155 -2,382 -2,684 -2,987 -3,189 -3,390 -3,646 -3,948 -4,198 -4,601 -5,005
Accumulated Other Comprehensive Income / (Loss)
-648 -750 -756 -751 -804 -745 -871 -1,056 -1,091 -1,033 -979
Noncontrolling Interest
55 69 84 112 66 63 75 97 69 171 188

Annual Metrics And Ratios for Otis Worldwide

This table displays calculated financial ratios and metrics derived from Otis Worldwide's official financial filings.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - -
Revenue Growth
0.00% 1.57% -2.76% 12.09% -4.29% 3.83% 0.37% 1.19%
EBITDA Growth
0.00% -2.03% -10.01% 26.10% -3.39% 6.84% -7.79% 5.30%
EBIT Growth
0.00% -1.70% -11.59% 28.41% -3.15% 7.39% -7.93% 6.08%
NOPAT Growth
0.00% 5.29% -7.25% 33.26% -3.43% 9.37% 5.91% -6.03%
Net Income Growth
0.00% 4.71% -16.65% 34.47% -3.59% 9.42% 15.75% -16.09%
EPS Growth
0.00% 5.37% -18.43% 38.94% 2.42% 14.53% 20.06% -14.00%
Operating Cash Flow Growth
0.00% -5.23% 0.75% 18.24% -10.86% 4.29% -3.93% 2.11%
Free Cash Flow Firm Growth
0.00% 0.00% 248.56% 52.11% -18.04% 18.22% -18.95% -0.30%
Invested Capital Growth
0.00% 0.00% 4.79% -15.47% 12.41% -1.20% 43.36% 22.61%
Revenue Q/Q Growth
0.00% 0.00% 1.11% 0.53% -0.94% 1.29% 0.39% 0.85%
EBITDA Q/Q Growth
0.00% 0.00% 0.50% 2.54% -0.22% 1.24% 0.60% 2.49%
EBIT Q/Q Growth
0.00% 0.00% 0.18% 2.79% 0.00% 1.25% 0.65% 2.85%
NOPAT Q/Q Growth
0.00% 0.00% 5.39% 2.34% -0.08% 2.11% 0.68% 2.70%
Net Income Q/Q Growth
0.00% 0.00% 2.42% 2.23% 0.59% 1.77% 0.52% 2.18%
EPS Q/Q Growth
0.00% 0.00% 4.52% 2.85% 1.72% 2.73% 1.50% 2.94%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -8.92% -1.80% 13.62% 8.90% 6.33% 8.65%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -2.33% -1.73% 34.61% 9.53% 4.06%
Invested Capital Q/Q Growth
0.00% 0.00% 3.10% 14.65% 16.12% -22.14% -21.74% -18.85%
Profitability Metrics
- - - - - - - -
Gross Margin
28.85% 29.17% 29.63% 29.33% 28.64% 29.51% 29.85% 30.28%
EBITDA Margin
16.02% 15.45% 14.30% 16.09% 16.24% 16.71% 15.35% 15.97%
Operating Margin
14.21% 13.83% 12.85% 14.74% 14.86% 15.38% 14.08% 14.78%
EBIT Margin
14.55% 14.08% 12.80% 14.67% 14.84% 15.35% 14.08% 14.76%
Profit (Net Income) Margin
9.37% 9.66% 8.28% 9.93% 10.00% 10.54% 12.16% 10.08%
Tax Burden Percent
63.92% 68.08% 69.89% 72.41% 72.51% 73.76% 85.04% 75.23%
Interest Burden Percent
100.75% 100.76% 92.53% 93.51% 92.96% 93.12% 101.54% 90.80%
Effective Tax Rate
36.08% 31.92% 30.11% 27.59% 27.49% 26.24% 14.96% 24.77%
Return on Invested Capital (ROIC)
0.00% 268.77% 121.73% 171.80% 170.52% 177.28% 155.24% 111.25%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 264.22% 115.24% 169.13% 168.28% 175.23% 155.69% 108.92%
Return on Net Nonoperating Assets (RNNOA)
0.00% -159.83% -363.10% -217.72% -206.32% -209.20% -191.95% -140.35%
Return on Equity (ROE)
0.00% 108.94% -241.37% -45.92% -35.80% -31.93% -36.71% -29.10%
Cash Return on Invested Capital (CROIC)
0.00% 68.77% 117.05% 188.57% 158.84% 178.49% 119.60% 90.93%
Operating Return on Assets (OROA)
0.00% 19.07% 16.01% 18.24% 18.38% 21.88% 18.74% 19.39%
Return on Assets (ROA)
0.00% 13.08% 10.35% 12.35% 12.39% 15.03% 16.18% 13.25%
Return on Common Equity (ROCE)
0.00% 79.62% -596.39% -55.58% -39.77% -33.32% -37.96% -29.80%
Return on Equity Simple (ROE_SIMPLE)
0.00% 74.53% -27.34% -39.17% -28.11% -30.42% -35.77% 0.00%
Net Operating Profit after Tax (NOPAT)
1,173 1,235 1,145 1,526 1,474 1,612 1,708 1,605
NOPAT Margin
9.08% 9.41% 8.98% 10.68% 10.77% 11.35% 11.97% 11.12%
Net Nonoperating Expense Percent (NNEP)
0.00% 4.55% 6.49% 2.67% 2.24% 2.04% -0.45% 2.32%
Return On Investment Capital (ROIC_SIMPLE)
- - - - 74.87% 78.92% 48.25% 61.48%
Cost of Revenue to Revenue
71.15% 70.83% 70.37% 70.67% 71.36% 70.49% 70.15% 69.72%
SG&A Expenses to Revenue
13.43% 13.80% 15.08% 13.62% 12.88% 13.26% 13.05% 13.71%
R&D to Revenue
1.40% 1.24% 1.19% 1.11% 1.10% 1.01% 1.07% 1.05%
Operating Expenses to Revenue
14.64% 15.34% 16.78% 14.58% 13.79% 14.12% 15.77% 15.50%
Earnings before Interest and Taxes (EBIT)
1,879 1,847 1,633 2,097 2,031 2,181 2,008 2,130
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,069 2,027 1,824 2,300 2,222 2,374 2,189 2,305
Valuation Ratios
- - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 2.17 2.48 2.31 2.54 2.59 2.36
Price to Earnings (P/E)
0.00 0.00 30.61 28.46 25.23 25.63 22.49 24.60
Dividend Yield
0.00% 0.00% 0.94% 1.10% 1.46% 1.49% 1.63% 1.89%
Earnings Yield
0.00% 0.00% 3.27% 3.51% 3.96% 3.90% 4.45% 4.07%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 33.81 49.02 40.87 46.31 33.29 25.82
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 2.55 2.79 2.73 2.95 3.02 2.84
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 17.85 17.35 16.83 17.64 19.71 17.80
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 19.94 19.03 18.41 19.20 21.48 19.26
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 28.43 26.14 25.37 25.97 25.26 25.56
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 22.00 22.80 23.97 25.73 27.60 25.70
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 29.56 23.82 27.24 25.79 32.79 31.27
Leverage & Solvency
- - - - - - - -
Debt to Equity
0.00 0.02 -1.86 -2.44 -1.45 -1.46 -1.76 -1.51
Long-Term Debt to Equity
0.00 0.00 -1.64 -2.43 -1.31 -1.45 -1.47 -1.31
Financial Leverage
0.00 -0.60 -3.15 -1.29 -1.23 -1.19 -1.23 -1.29
Leverage Ratio
0.00 4.16 -23.31 -3.72 -2.89 -2.12 -2.27 -2.20
Compound Leverage Factor
0.00 4.20 -21.57 -3.48 -2.69 -1.98 -2.30 -1.99
Debt to Total Capital
0.00% 1.65% 215.89% 169.57% 321.67% 316.71% 231.48% 296.31%
Short-Term Debt to Total Capital
0.00% 1.44% 25.38% 0.56% 31.84% 1.47% 37.57% 39.33%
Long-Term Debt to Total Capital
0.00% 0.21% 190.51% 169.01% 289.83% 315.24% 193.91% 256.98%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 26.47% 23.93% 14.95% 9.79% 9.37% 3.34% 4.51%
Common Equity to Total Capital
0.00% 71.88% -139.83% -84.52% -231.46% -226.08% -134.82% -200.82%
Debt to EBITDA
0.00 0.02 3.27 3.16 3.05 2.91 3.80 3.45
Net Debt to EBITDA
0.00 -0.69 2.28 1.65 2.51 2.37 2.75 2.98
Long-Term Debt to EBITDA
0.00 0.00 2.88 3.15 2.74 2.89 3.19 2.99
Debt to NOPAT
0.00 0.03 5.21 4.76 4.59 4.28 4.87 4.96
Net Debt to NOPAT
0.00 -1.14 3.64 2.49 3.78 3.49 3.53 4.27
Long-Term Debt to NOPAT
0.00 0.00 4.59 4.75 4.14 4.26 4.08 4.30
Altman Z-Score
0.00 0.00 2.46 3.06 2.89 3.29 3.10 3.11
Noncontrolling Interest Sharing Ratio
0.00% 26.91% -147.09% -21.05% -11.07% -4.37% -3.43% -2.41%
Liquidity Ratios
- - - - - - - -
Current Ratio
0.00 1.05 0.97 1.32 0.90 0.99 0.99 0.85
Quick Ratio
0.00 0.80 0.74 0.77 0.66 0.74 0.74 0.62
Cash Flow Metrics
- - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 316 1,101 1,675 1,373 1,623 1,316 1,312
Operating Cash Flow to CapEx
901.16% 1,013.10% 808.74% 1,121.79% 1,356.52% 1,178.99% 1,240.48% 1,734.78%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 9.03 12.32 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 12.13 12.87 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 10.63 11.72 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - -
Asset Turnover
0.00 1.35 1.25 1.24 1.24 1.43 1.33 1.31
Accounts Receivable Turnover
0.00 4.59 4.25 4.48 4.15 4.12 4.09 4.06
Inventory Turnover
0.00 16.27 14.60 15.78 15.76 16.30 17.12 17.20
Fixed Asset Turnover
0.00 18.19 17.06 18.47 18.33 19.65 19.97 19.99
Accounts Payable Turnover
0.00 6.98 6.45 6.72 5.97 5.57 5.33 5.00
Days Sales Outstanding (DSO)
0.00 79.61 85.97 81.43 87.87 88.56 89.14 89.99
Days Inventory Outstanding (DIO)
0.00 22.43 25.01 23.14 23.16 22.39 21.33 21.22
Days Payable Outstanding (DPO)
0.00 52.28 56.60 54.34 61.17 65.50 68.54 72.94
Cash Conversion Cycle (CCC)
0.00 49.75 54.38 50.23 49.86 45.45 41.93 38.28
Capital & Investment Metrics
- - - - - - - -
Invested Capital
0.00 919 963 814 915 904 1,296 1,589
Invested Capital Turnover
0.00 28.55 13.56 16.09 15.83 15.62 12.96 10.00
Increase / (Decrease) in Invested Capital
0.00 919 44 -149 101 -11 392 293
Enterprise Value (EV)
0.00 0.00 32,561 39,905 37,398 41,868 43,138 41,023
Market Capitalization
0.00 0.00 27,736 35,466 31,613 36,040 36,994 34,042
Book Value per Share
$0.00 $3.93 ($8.92) ($8.53) ($11.69) ($12.03) ($12.14) ($13.84)
Tangible Book Value per Share
$0.00 ($1.01) ($14.13) ($13.45) ($16.34) ($16.73) ($16.79) ($19.07)
Total Capital
0.00 2,365 2,762 4,289 2,104 2,178 3,596 2,685
Total Debt
0.00 39 5,963 7,273 6,768 6,898 8,324 7,956
Total Long-Term Debt
0.00 5.00 5,262 7,249 6,098 6,866 6,973 6,900
Net Debt
0.00 -1,407 4,164 3,798 5,579 5,624 6,024 6,860
Capital Expenditures (CapEx)
172 145 183 156 115 138 126 92
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -1,128 -1,278 -1,437 -1,219 -1,321 -1,028 -1,195
Debt-free Net Working Capital (DFNWC)
0.00 318 521 2,038 -30 -47 1,272 -99
Net Working Capital (NWC)
0.00 284 -180 2,014 -700 -79 -79 -1,155
Net Nonoperating Expense (NNE)
-37 -32 89 106 105 114 -26 150
Net Nonoperating Obligations (NNO)
0.00 -1,407 4,164 3,798 5,579 5,624 6,024 6,860
Total Depreciation and Amortization (D&A)
190 180 191 203 191 193 181 175
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -8.60% -10.02% -10.05% -8.91% -9.30% -7.21% -8.28%
Debt-free Net Working Capital to Revenue
0.00% 2.42% 4.08% 14.25% -0.22% -0.33% 8.92% -0.69%
Net Working Capital to Revenue
0.00% 2.17% -1.41% 14.09% -5.12% -0.56% -0.55% -8.00%
Earnings Adjustments
- - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $2.09 $2.91 $2.98 $3.42 $4.10 $3.52
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 433.20M 427.70M 420M 411.40M 401.70M 392.80M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $2.08 $2.89 $2.96 $3.39 $4.07 $3.50
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 434.60M 431.40M 423M 414.60M 404.40M 394.90M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 433.67M 424.96M 414.87M 405.45M 396.52M 388.72M
Normalized Net Operating Profit after Tax (NOPAT)
1,173 1,235 1,145 1,526 1,474 1,612 1,708 1,605
Normalized NOPAT Margin
9.08% 9.41% 8.98% 10.68% 10.77% 11.35% 11.97% 11.12%
Pre Tax Income Margin
14.66% 14.19% 11.85% 13.72% 13.80% 14.29% 14.30% 13.40%
Debt Service Ratios
- - - - - - - -
EBIT to Interest Expense
0.00 0.00 13.39 15.42 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 9.39 11.22 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 11.89 14.27 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 7.89 10.08 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - -
Dividend Payout Ratio
14.30% 12.87% 38.73% 38.59% 42.59% 41.66% 40.37% 49.21%
Augmented Payout Ratio
14.30% 12.87% 38.73% 89.65% 104.67% 95.06% 98.44% 104.81%

Quarterly Metrics And Ratios for Otis Worldwide

This table displays calculated financial ratios and metrics derived from Otis Worldwide's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 388,720,773.00 383,716,076.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 388,720,773.00 383,716,076.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.87 1.12
Growth Metrics
- - - - - - - - - - -
Revenue Growth
5.26% 2.72% -3.20% 0.71% 1.52% -2.53% -0.17% 4.00% 3.29% 6.45% 7.34%
EBITDA Growth
5.40% 5.00% -3.01% -33.55% 2.30% -22.96% -3.43% 52.68% 9.67% 28.04% 4.06%
EBIT Growth
5.50% 6.04% -1.38% -36.60% 2.51% -24.45% -4.20% 60.77% 11.11% 31.14% 4.75%
NOPAT Growth
9.70% 8.16% 8.26% -6.85% 3.09% -29.35% -5.81% 11.65% 10.80% 37.89% 6.28%
Net Income Growth
8.18% 6.25% 10.57% 41.01% 2.62% -31.55% -6.00% -29.62% 8.78% 37.89% 6.15%
EPS Growth
12.86% 8.86% 13.33% 47.25% 7.59% -29.07% -2.94% -29.10% 11.76% 42.62% 13.13%
Operating Cash Flow Growth
28.66% -38.49% -30.94% 28.76% 15.58% 11.11% -30.19% -5.08% 18.41% 117.37% 24.19%
Free Cash Flow Firm Growth
60.00% 139.62% 12.74% -296.43% -101.01% -112.25% -141.42% 238.77% 3,595.37% 1,307.34% 391.46%
Invested Capital Growth
-1.20% 17.28% 33.27% 42.64% 43.36% 26.76% 36.75% 18.24% 22.61% 3.47% 16.80%
Revenue Q/Q Growth
2.75% -5.06% 4.77% -1.47% 3.58% -8.84% 7.31% 2.64% 2.87% -6.06% 8.22%
EBITDA Q/Q Growth
-8.27% 3.89% 4.08% -33.01% 41.22% -21.76% 30.46% 5.92% 1.44% -8.66% 6.03%
EBIT Q/Q Growth
-9.28% 5.02% 4.96% -36.60% 46.69% -22.60% 33.09% 6.40% 1.37% -8.64% 6.31%
NOPAT Q/Q Growth
-11.20% 8.09% 15.87% -16.25% -1.73% -25.92% 54.49% -0.72% -2.48% -7.81% 19.07%
Net Income Q/Q Growth
-12.91% 8.72% 20.32% 23.78% -36.62% -27.48% 65.23% -7.33% -2.04% -8.07% 27.20%
EPS Q/Q Growth
-13.19% 8.86% 18.60% 31.37% -36.57% -28.24% 62.30% -4.04% 0.00% -8.42% 28.74%
Operating Cash Flow Q/Q Growth
95.10% -71.36% 80.12% 27.92% 75.13% -72.46% 13.16% 73.95% 118.45% -49.45% -35.35%
Free Cash Flow Firm Q/Q Growth
660.36% -39.89% -43.11% -175.54% 96.08% -627.81% -92.43% 353.06% -1.38% 151.39% -53.55%
Invested Capital Q/Q Growth
-22.14% 30.64% 14.99% 21.94% -21.74% 15.51% 24.05% 5.44% -18.85% -2.52% 40.03%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
29.50% 29.91% 29.96% 30.38% 29.17% 29.88% 30.29% 30.70% 30.22% 30.34% 29.44%
EBITDA Margin
15.64% 17.11% 17.00% 11.56% 15.76% 13.52% 16.44% 16.96% 16.73% 16.26% 15.94%
Operating Margin
14.42% 15.83% 15.83% 10.23% 14.45% 12.27% 15.22% 15.88% 15.52% 15.12% 14.90%
EBIT Margin
14.31% 15.83% 15.86% 10.20% 14.45% 12.27% 15.22% 15.77% 15.54% 15.12% 14.85%
Profit (Net Income) Margin
9.50% 10.88% 12.50% 15.70% 9.61% 7.64% 11.77% 10.62% 10.12% 9.90% 11.64%
Tax Burden Percent
72.12% 74.80% 82.72% 108.79% 73.08% 69.95% 81.19% 75.24% 73.00% 73.54% 82.08%
Interest Burden Percent
92.08% 91.91% 95.27% 141.44% 90.96% 89.05% 95.25% 89.52% 89.15% 89.05% 95.46%
Effective Tax Rate
27.88% 25.20% 17.28% -8.79% 26.92% 30.05% 18.81% 24.76% 27.00% 26.46% 17.92%
Return on Invested Capital (ROIC)
162.47% 154.75% 156.23% 112.26% 136.91% 90.84% 108.88% 94.62% 113.32% 106.90% 90.60%
ROIC Less NNEP Spread (ROIC-NNEP)
161.89% 154.19% 155.87% 114.92% 136.30% 90.33% 108.56% 93.91% 112.61% 106.26% 90.28%
Return on Net Nonoperating Assets (RNNOA)
-193.27% -189.87% -194.84% -149.39% -168.04% -115.00% -143.17% -127.63% -145.10% -137.30% -124.39%
Return on Equity (ROE)
-30.80% -35.12% -38.61% -37.13% -31.14% -24.16% -34.29% -33.00% -31.78% -30.40% -33.79%
Cash Return on Invested Capital (CROIC)
178.49% 134.28% 112.85% 85.28% 119.60% 95.19% 66.23% 69.76% 90.93% 109.09% 71.02%
Operating Return on Assets (OROA)
20.40% 23.05% 22.49% 14.04% 19.23% 16.59% 21.18% 21.46% 20.42% 20.39% 20.45%
Return on Assets (ROA)
13.55% 15.85% 17.73% 21.60% 12.78% 10.33% 16.38% 14.46% 13.29% 13.35% 16.03%
Return on Common Equity (ROCE)
-32.15% -36.71% -40.20% -38.31% -32.20% -25.01% -35.40% -33.84% -32.54% -31.51% -35.24%
Return on Equity Simple (ROE_SIMPLE)
0.00% -30.25% -30.98% -35.20% 0.00% -31.51% -29.61% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
376 407 472 395 388 287 444 441 430 396 472
NOPAT Margin
10.40% 11.84% 13.09% 11.13% 10.56% 8.58% 12.35% 11.95% 11.33% 11.12% 12.23%
Net Nonoperating Expense Percent (NNEP)
0.58% 0.57% 0.36% -2.66% 0.60% 0.50% 0.32% 0.72% 0.71% 0.64% 0.31%
Return On Investment Capital (ROIC_SIMPLE)
18.43% - - - 10.97% 8.57% 17.91% 16.14% 16.47% 17.17% 16.41%
Cost of Revenue to Revenue
70.50% 70.09% 70.04% 69.62% 70.83% 70.12% 69.71% 69.30% 69.78% 69.66% 70.56%
SG&A Expenses to Revenue
13.76% 13.44% 12.47% 12.82% 13.47% 13.85% 13.88% 13.66% 13.49% 14.30% 13.48%
R&D to Revenue
1.02% 1.05% 1.08% 1.13% 1.01% 1.10% 1.06% 0.98% 1.08% 1.07% 1.01%
Operating Expenses to Revenue
15.08% 14.08% 14.14% 20.15% 14.72% 17.61% 15.08% 14.82% 14.70% 15.23% 14.54%
Earnings before Interest and Taxes (EBIT)
518 544 571 362 531 411 547 582 590 539 573
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
566 588 612 410 579 453 591 626 635 580 615
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.54 2.82 2.73 2.93 2.59 2.89 2.76 2.51 2.36 2.05 1.84
Price to Earnings (P/E)
25.63 28.22 26.42 25.53 22.49 26.66 25.83 26.64 24.60 20.23 18.12
Dividend Yield
1.49% 1.38% 1.47% 1.40% 1.63% 1.51% 1.61% 1.77% 1.89% 2.18% 2.37%
Earnings Yield
3.90% 3.54% 3.79% 3.92% 4.45% 3.75% 3.87% 3.75% 4.07% 4.94% 5.52%
Enterprise Value to Invested Capital (EV/IC)
46.31 39.37 33.26 29.10 33.29 31.76 24.94 22.10 25.82 24.01 16.32
Enterprise Value to Revenue (EV/Rev)
2.95 3.25 3.18 3.39 3.02 3.35 3.27 3.02 2.84 2.54 2.37
Enterprise Value to EBITDA (EV/EBITDA)
17.64 19.36 18.95 22.15 19.71 23.15 22.78 19.24 17.80 15.29 14.41
Enterprise Value to EBIT (EV/EBIT)
19.20 21.02 20.49 24.16 21.48 25.36 25.02 20.89 19.26 16.47 15.50
Enterprise Value to NOPAT (EV/NOPAT)
25.97 28.30 26.88 28.41 25.26 29.89 29.61 27.69 25.56 21.71 20.32
Enterprise Value to Operating Cash Flow (EV/OCF)
25.73 30.59 32.68 32.78 27.60 30.05 31.10 29.45 25.70 20.45 18.92
Enterprise Value to Free Cash Flow (EV/FCFF)
25.79 31.65 33.67 40.12 32.79 37.30 43.49 34.32 31.27 22.39 24.76
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-1.46 -1.43 -1.47 -1.52 -1.76 -1.68 -1.49 -1.53 -1.51 -1.44 -1.55
Long-Term Debt to Equity
-1.45 -1.42 -1.13 -1.17 -1.47 -1.39 -1.36 -1.44 -1.31 -1.27 -1.29
Financial Leverage
-1.19 -1.23 -1.25 -1.30 -1.23 -1.27 -1.32 -1.36 -1.29 -1.29 -1.38
Leverage Ratio
-2.12 -2.08 -2.10 -2.20 -2.27 -2.14 -2.02 -2.09 -2.20 -2.08 -2.03
Compound Leverage Factor
-1.96 -1.91 -2.00 -3.11 -2.06 -1.90 -1.92 -1.87 -1.96 -1.86 -1.94
Debt to Total Capital
316.71% 333.22% 312.26% 292.51% 231.48% 246.15% 304.48% 288.92% 296.31% 328.07% 282.90%
Short-Term Debt to Total Capital
1.47% 1.69% 72.00% 67.14% 37.57% 43.43% 26.52% 17.58% 39.33% 39.40% 46.61%
Long-Term Debt to Total Capital
315.24% 331.53% 240.26% 225.37% 193.91% 202.72% 277.96% 271.34% 256.98% 288.67% 236.28%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
9.37% 10.07% 7.13% 4.87% 3.34% 4.01% 6.40% 4.86% 4.51% 10.28% 9.86%
Common Equity to Total Capital
-226.08% -243.29% -219.39% -197.38% -134.82% -150.16% -210.88% -193.78% -200.82% -238.36% -192.76%
Debt to EBITDA
2.91 2.86 3.01 3.34 3.80 4.09 3.81 3.59 3.45 3.21 3.43
Net Debt to EBITDA
2.37 2.50 2.62 2.96 2.75 3.16 3.47 3.22 2.98 2.87 3.10
Long-Term Debt to EBITDA
2.89 2.85 2.32 2.57 3.19 3.37 3.48 3.38 2.99 2.83 2.87
Debt to NOPAT
4.28 4.19 4.27 4.28 4.87 5.29 4.96 5.17 4.96 4.56 4.84
Net Debt to NOPAT
3.49 3.65 3.71 3.79 3.53 4.08 4.52 4.64 4.27 4.08 4.38
Long-Term Debt to NOPAT
4.26 4.17 3.29 3.30 4.08 4.35 4.52 4.86 4.30 4.01 4.05
Altman Z-Score
2.74 3.02 2.79 2.82 2.67 2.75 2.83 2.74 2.63 2.49 2.33
Noncontrolling Interest Sharing Ratio
-4.37% -4.52% -4.11% -3.18% -3.43% -3.52% -3.24% -2.55% -2.41% -3.66% -4.29%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.99 0.97 0.79 0.80 0.99 0.94 0.88 0.94 0.85 0.84 0.83
Quick Ratio
0.74 0.72 0.58 0.55 0.74 0.70 0.61 0.65 0.62 0.62 0.58
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
387 233 133 -100 -3.92 -29 -55 139 137 344 160
Operating Cash Flow to CapEx
1,421.43% 551.61% 1,283.33% 1,231.25% 1,769.23% 558.82% 597.22% 1,038.89% 4,085.00% 1,251.52% 606.82%
Free Cash Flow to Firm to Interest Expense
0.00 5.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 3.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 3.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.43 1.46 1.42 1.38 1.33 1.35 1.39 1.36 1.31 1.35 1.38
Accounts Receivable Turnover
4.12 4.08 3.99 4.02 4.09 3.92 3.88 3.89 4.06 3.91 3.88
Inventory Turnover
16.30 16.32 16.00 15.94 17.12 16.87 16.45 15.83 17.20 16.25 16.17
Fixed Asset Turnover
19.65 19.97 19.93 19.88 19.97 19.95 19.68 19.56 19.99 20.17 20.06
Accounts Payable Turnover
5.57 6.38 5.76 5.80 5.33 6.10 5.75 5.66 5.00 5.68 5.43
Days Sales Outstanding (DSO)
88.56 89.57 91.41 90.68 89.14 93.01 94.06 93.81 89.99 93.32 94.01
Days Inventory Outstanding (DIO)
22.39 22.37 22.81 22.90 21.33 21.64 22.19 23.05 21.22 22.46 22.57
Days Payable Outstanding (DPO)
65.50 57.17 63.40 62.97 68.54 59.81 63.51 64.45 72.94 64.31 67.27
Cash Conversion Cycle (CCC)
45.45 54.77 50.82 50.62 41.93 54.84 52.73 52.41 38.28 51.48 49.32
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
904 1,181 1,358 1,656 1,296 1,497 1,857 1,958 1,589 1,549 2,169
Invested Capital Turnover
15.62 13.07 11.93 10.09 12.96 10.59 8.81 7.92 10.00 9.62 7.41
Increase / (Decrease) in Invested Capital
-11 174 339 495 392 316 499 302 293 52 312
Enterprise Value (EV)
41,868 46,500 45,161 48,191 43,138 47,546 46,305 43,264 41,023 37,192 35,391
Market Capitalization
36,040 40,295 38,757 41,634 36,994 40,921 39,081 35,884 34,042 29,963 27,474
Book Value per Share
($12.03) ($12.40) ($12.48) ($12.24) ($12.14) ($12.93) ($13.60) ($13.81) ($13.84) ($14.61) ($14.98)
Tangible Book Value per Share
($16.73) ($17.13) ($17.14) ($17.13) ($16.79) ($17.76) ($18.83) ($19.03) ($19.07) ($19.80) ($20.66)
Total Capital
2,178 2,065 2,300 2,483 3,596 3,415 2,545 2,798 2,685 2,383 2,982
Total Debt
6,898 6,881 7,182 7,263 8,324 8,406 7,749 8,084 7,956 7,818 8,436
Total Long-Term Debt
6,866 6,846 5,526 5,596 6,973 6,923 7,074 7,592 6,900 6,879 7,046
Net Debt
5,624 5,997 6,240 6,436 6,024 6,488 7,061 7,244 6,860 6,984 7,623
Capital Expenditures (CapEx)
42 31 24 32 39 34 36 36 20 33 44
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,321 -1,029 -943 -762 -1,028 -892 -872 -801 -1,195 -1,155 -809
Debt-free Net Working Capital (DFNWC)
-47 -145 -1.00 65 1,272 1,026 -184 39 -99 -321 4.00
Net Working Capital (NWC)
-79 -180 -1,657 -1,602 -79 -457 -859 -453 -1,155 -1,260 -1,386
Net Nonoperating Expense (NNE)
32 33 22 -162 35 31 21 49 46 43 23
Net Nonoperating Obligations (NNO)
5,624 5,997 6,240 6,436 6,024 6,488 7,061 7,244 6,860 6,984 7,623
Total Depreciation and Amortization (D&A)
48 44 41 48 48 42 44 44 45 41 42
Debt-free, Cash-free Net Working Capital to Revenue
-9.30% -7.20% -6.65% -5.36% -7.21% -6.29% -6.15% -5.60% -8.28% -7.89% -5.43%
Debt-free Net Working Capital to Revenue
-0.33% -1.01% -0.01% 0.46% 8.92% 7.24% -1.30% 0.27% -0.69% -2.19% 0.03%
Net Working Capital to Revenue
-0.56% -1.26% -11.68% -11.28% -0.55% -3.22% -6.06% -3.17% -8.00% -8.60% -9.30%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.79 $0.87 $1.03 $1.35 $0.85 $0.61 $1.00 $0.96 $0.95 $0.88 $1.12
Adjusted Weighted Average Basic Shares Outstanding
411.40M 405.20M 402.90M 400.20M 401.70M 396.60M 393.70M 391M 392.80M 388.10M 382.60M
Adjusted Diluted Earnings per Share
$0.79 $0.86 $1.02 $1.34 $0.85 $0.61 $0.99 $0.95 $0.95 $0.87 $1.12
Adjusted Weighted Average Diluted Shares Outstanding
414.60M 408.10M 405.50M 402.70M 404.40M 399.10M 395.80M 392.80M 394.90M 389.60M 383.50M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
405.45M 404.32M 400.55M 399.46M 396.52M 394.68M 392.48M 389.72M 388.72M 383.72M 380.67M
Normalized Net Operating Profit after Tax (NOPAT)
376 407 472 254 388 287 444 441 430 396 472
Normalized NOPAT Margin
10.40% 11.84% 13.09% 7.16% 10.56% 8.58% 12.35% 11.95% 11.33% 11.12% 12.23%
Pre Tax Income Margin
13.18% 14.55% 15.11% 14.43% 13.14% 10.93% 14.49% 14.12% 13.86% 13.46% 14.17%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 12.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 9.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 11.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 8.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
41.66% 42.24% 41.84% 39.36% 40.37% 43.94% 45.19% 50.14% 49.21% 46.71% 46.20%
Augmented Payout Ratio
95.06% 103.09% 109.02% 98.78% 98.44% 103.34% 106.10% 121.49% 104.81% 108.31% 113.05%

Financials Breakdown Chart

Key Financial Trends

Otis Worldwide showed a mixed but generally resilient operating profile over the last four years. Revenue has stayed fairly stable to modestly higher, margins have held up, and operating cash flow remains solid. That said, the balance sheet continues to carry negative common equity, and the company is still using a meaningful amount of cash for buybacks, dividends, and debt service.

In the most recent quarter, Q1 2026, revenue was $3.566 billion, up from $3.350 billion in Q1 2025. Operating income also improved slightly year over year to $539 million from $411 million, though this comparison is helped by a tougher prior-year quarter and does not show a major breakout. Net income came in at $353 million, or $0.87 diluted EPS.

Cash generation remains an important strength. Q1 2026 operating cash flow was $413 million, down from $690 million in Q4 2025 but still healthy for a quarter. Over multiple periods, Otis has consistently produced positive operating cash flow, which helps support dividends and share repurchases.

The biggest caution sign is the balance sheet. As of Q1 2026, Otis reported total liabilities of $15.98 billion versus total assets of $10.54 billion, resulting in negative total equity of $5.51 billion. That is not unusual for a heavily repurchased, dividend-paying industrial company, but it does mean leverage remains important to watch.

  • Revenue has trended upward over the last year, with Q1 2026 revenue up about 6% from Q1 2025.
  • Operating income stayed strong, with Q1 2026 operating margin around 15.1% ($539 million on $3.566 billion of revenue).
  • Operating cash flow remains robust, generating $413 million in Q1 2026.
  • Gross profit has held up well, suggesting the core service and equipment business remains profitable.
  • Cash dividends continue, with Q1 2026 dividend per share at $0.42.
  • Quarterly earnings have been relatively stable rather than explosive, indicating steady but not rapid growth.
  • Otis continues to buy back stock, which supports EPS but also consumes cash.
  • Net income attributable to common shareholders remains solid, but noncontrolling interests still take a modest share.
  • Negative common equity persists, with shareholders’ equity at -$5.68 billion in Q1 2026.
  • Debt remains elevated, including $6.88 billion of long-term debt and $939 million of short-term debt in Q1 2026.

Looking across the last four years, Otis appears to be a high-quality cash-generating business with fairly steady operating performance, but also one that is run with a capital structure that leaves little room for balance-sheet stress. For retail investors, the key questions are whether earnings and cash flow can keep outpacing debt costs and whether buybacks/dividends remain well covered by future free cash flow.

08/01/26 12:08 AM ETAI Generated. May Contain Errors.

Otis Worldwide Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Otis Worldwide's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Otis Worldwide's net income appears to be on an upward trend, with a most recent value of $1.46 billion in 2025, rising from $1.21 billion in 2018. The previous period was $1.73 billion in 2024. View Otis Worldwide's forecast to see where analysts expect Otis Worldwide to go next.

Otis Worldwide's total operating income in 2025 was $2.13 billion, based on the following breakdown:
  • Total Gross Profit: $4.37 billion
  • Total Operating Expenses: $2.24 billion

Over the last 7 years, Otis Worldwide's total revenue changed from $12.92 billion in 2018 to $14.43 billion in 2025, a change of 11.7%.

Otis Worldwide's total liabilities were at $15.92 billion at the end of 2025, a 0.7% decrease from 2024, and a 116.3% increase since 2019.

In the past 6 years, Otis Worldwide's cash and equivalents has ranged from $1.10 billion in 2025 to $2.30 billion in 2024, and is currently $1.10 billion as of their latest financial filing in 2025.

Over the last 7 years, Otis Worldwide's book value per share changed from 0.00 in 2018 to -13.84 in 2025, a change of -1,383.6%.



Financial statements for NYSE:OTIS last updated on 7/23/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners