Otis Worldwide Corporation (LON:0ADV)
London
· Delayed Price · Currency is GBP · Price in USD 97.90
0.00 (0.00%)
At close: Apr 22, 2025
Otis Worldwide Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2017 - 2019 |
| Net Income | 1,535 | 1,645 | 1,406 | 1,253 | 1,246 | 906 | Upgrade
|
| Depreciation & Amortization | 179 | 181 | 193 | 191 | 203 | 191 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 71 | Upgrade
|
| Stock-Based Compensation | 78 | 73 | 64 | 67 | 65 | 63 | Upgrade
|
| Other Operating Activities | -44 | -42 | -5 | 145 | 76 | 172 | Upgrade
|
| Change in Accounts Receivable | -65 | -108 | -269 | -271 | -99 | 119 | Upgrade
|
| Change in Inventory | -1 | 26 | 15 | -65 | 14 | -76 | Upgrade
|
| Change in Accounts Payable | -7 | 57 | 152 | 272 | 130 | 20 | Upgrade
|
| Change in Other Net Operating Assets | -93 | -269 | 71 | -32 | 115 | 14 | Upgrade
|
| Operating Cash Flow | 1,582 | 1,563 | 1,627 | 1,560 | 1,750 | 1,480 | Upgrade
|
| Operating Cash Flow Growth | 4.08% | -3.93% | 4.29% | -10.86% | 18.24% | 0.75% | Upgrade
|
| Capital Expenditures | -129 | -126 | -138 | -115 | -156 | -183 | Upgrade
|
| Cash Acquisitions | -93 | -87 | -36 | -46 | -80 | -53 | Upgrade
|
| Divestitures | - | - | - | 61 | - | - | Upgrade
|
| Investment in Securities | -9 | -9 | 4 | -7 | 40 | -51 | Upgrade
|
| Other Investing Activities | -15 | 58 | -13 | 74 | 107 | -66 | Upgrade
|
| Investing Cash Flow | -246 | -164 | -183 | -33 | -89 | -353 | Upgrade
|
| Short-Term Debt Issued | - | 11 | - | 113 | - | 647 | Upgrade
|
| Long-Term Debt Issued | - | 1,497 | 747 | - | 2,182 | 6,300 | Upgrade
|
| Total Debt Issued | 1,505 | 1,508 | 747 | 113 | 2,182 | 6,947 | Upgrade
|
| Short-Term Debt Repaid | - | - | -113 | - | -304 | - | Upgrade
|
| Long-Term Debt Repaid | - | - | -534 | -500 | -503 | -1,000 | Upgrade
|
| Total Debt Repaid | -11 | - | -647 | -500 | -807 | -1,000 | Upgrade
|
| Net Debt Issued (Repaid) | 1,494 | 1,508 | 100 | -387 | 1,375 | 5,947 | Upgrade
|
| Repurchase of Common Stock | -960 | -1,007 | -800 | -850 | -725 | - | Upgrade
|
| Common Dividends Paid | -623 | -606 | -539 | -465 | -393 | -260 | Upgrade
|
| Other Financing Activities | -181 | -204 | -111 | -1,950 | -199 | -6,531 | Upgrade
|
| Financing Cash Flow | -270 | -309 | -1,350 | -3,652 | 58 | -844 | Upgrade
|
| Foreign Exchange Rate Adjustments | -24 | -49 | -9 | -157 | -43 | 59 | Upgrade
|
| Net Cash Flow | 1,042 | 1,041 | 85 | -2,282 | 1,676 | 342 | Upgrade
|
| Free Cash Flow | 1,453 | 1,437 | 1,489 | 1,445 | 1,594 | 1,297 | Upgrade
|
| Free Cash Flow Growth | 5.60% | -3.49% | 3.04% | -9.35% | 22.90% | -2.04% | Upgrade
|
| Free Cash Flow Margin | 10.25% | 10.08% | 10.48% | 10.56% | 11.15% | 10.17% | Upgrade
|
| Free Cash Flow Per Share | 3.61 | 3.55 | 3.59 | 3.42 | 3.69 | 2.98 | Upgrade
|
| Cash Interest Paid | 172 | 172 | 132 | 134 | 129 | 81 | Upgrade
|
| Cash Income Tax Paid | 586 | 586 | 546 | 562 | 552 | 561 | Upgrade
|
| Levered Free Cash Flow | 1,349 | 1,195 | 1,540 | 3,110 | -362.13 | 1,296 | Upgrade
|
| Unlevered Free Cash Flow | 1,455 | 1,301 | 1,634 | 3,199 | -277.13 | 1,372 | Upgrade
|
| Change in Net Working Capital | 137 | 296 | -112 | -1,746 | 1,748 | -106 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.