Otis Worldwide Corporation
10/25/2021 | Press release | Distributed by Public on 10/25/2021 04:05
OTIS REPORTS THIRD QUARTER 2021 RESULTS - Form 8-K
OTIS REPORTS THIRD QUARTER 2021 RESULTS
Delivers strong third quarter results with sales growth and
margin expansion in both segments; improves 2021 outlook
•3Q Net sales up 10.8%; organic sales up 8.1%
•3Q GAAP EPS up 26.2%; adjusted EPS up 11.6%
•3Q New Equipment orders up 3.8%; backlog up 4%, 1% at constant currency
•YTD GAAP cash flow from operations of $1.5 billion; free cash flow of $1.4 billion, or 141% of net income
•Completed $725 million in share repurchases year-to-date
•Announced cash tender offer for the remaining 49.98% interest in Zardoya Otis
•Improved outlook* for full-year with organic sales up 8.5 to 9.0%, adjusted earnings per share of ~$2.95 and free cash flow of ~$1.5 to $1.55 billion
FARMINGTON, Conn., October 25, 2021 - Otis Worldwide Corporation (NYSE:OTIS) reported third quarter 2021 net sales of $3.6 billion with 8.1% organic growth. GAAP operating profit of $542 million was up $88 million and margin expanded 110 basis points to 15.0%. Adjusted operating profit of $566 million was up $63 million and margin expanded 20 basis points to 15.6%. GAAP and adjusted diluted earnings per share (EPS) of $0.77 increased 26.2% and 11.6%, respectively.
"Otis delivered another strong quarter with sales growth and margin expansion in both segments, a 3% increase in maintenance portfolio units and the third consecutive quarter of New Equipment orders growth. We also generated robust cash flow enabling us to buy back $725 million of shares year-to-date and announced a tender offer to acquire the remaining interest in Zardoya Otis, a decision that will streamline management and create value for shareholders," said President & CEO Judy Marks. "We continue to advance our strategy, progress on ESG initiatives and achieve strong results, despite the macro environment, reflecting the resiliency of the business and our ability to execute. This gives us the confidence to improve the 2021 outlook and positions us well to build on this momentum in 2022."
Key Figures
| ($ millions, except per share amounts) | Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2021 | 2020 | Y/Y | Y/Y (CFX) | 2021 | 2020 | Y/Y | Y/Y (CFX) | |||||||||
| Net sales | $ | 3,620 | $ | 3,268 | 10.8 | % | 8.3 | % | $ | 10,729 | $ | 9,263 | 15.8 | % | 11.4 | % |
| Organic sales | 8.1 | % | 11.2 | % | ||||||||||||
| GAAP | ||||||||||||||||
| Operating profit | $ | 542 | $ | 454 | $ | 88 | $ | 1,612 | $ | 1,199 | $ | 413 | ||||
| Operating profit margin | 15.0 | % | 13.9 | % | 110 bps | 15.0 | % | 12.9 | % | 210 bps | ||||||
| Net income | $ | 331 | $ | 266 | 24.4 | % | $ | 965 | $ | 655 | 47.3 | % | ||||
| Earnings per share | $ | 0.77 | $ | 0.61 | 26.2 | % | $ | 2.23 | $ | 1.51 | 47.7 | % | ||||
| Adjusted non-GAAP comparison | ||||||||||||||||
| Operating profit | $ | 566 | $ | 503 | $ | 63 | $ | 52 | $ | 1,671 | $ | 1,410 | $ | 261 | $ | 189 |
| Operating profit margin | 15.6 | % | 15.4 | % | 20 bps | 15.6 | % | 15.2 | % | 40 bps | ||||||
| Net income | $ | 333 | $ | 302 | 10.3 | % | $ | 987 | $ | 808 | 22.2 | % | ||||
| Earnings per share | $ | 0.77 | $ | 0.69 | 11.6 | % | $ | 2.28 | $ | 1.86 | 22.6 | % |
Third quarter net sales of $3.6 billion increased 10.8% versus the prior year, with an 8.1% increase in organic sales. Organic sales were up in both New Equipment and Service.
Third quarter GAAP operating profit of $542 million increased $88 million driven by segment operating profit growth of $71 million and lower non-recurring separation costs. GAAP operating profit margin expanded 110 basis points to 15.0%.
Adjusted operating profit of $566 million increased $63 million and $52 million at constant currency with segment operating profit growth of $49 million. Adjusted operating profit margin expanded 20 basis points to 15.6%, with margin expansion in both New Equipment and Service.
GAAP and adjusted EPS of $0.77 increased $0.16 and $0.08, respectively, driven by operating profit growth, partially offset by a higher effective tax rate.
Year-to-date net sales increased 15.8% driven by a 11.2% increase in organic sales and 4.4% benefit from foreign exchange. GAAP and adjusted operating profit increased $413 million and $261 million, respectively, driven by segment operating profit growth. GAAP operating profit also benefited from the absence of a fixed asset impairment charge taken in the prior year and lower non-recurring separation costs. GAAP and adjusted operating profit margin expanded 210 and 40 basis points, respectively. GAAP and adjusted EPS increased 47.7% and 22.6%, respectively, driven by operating profit growth and a reduction in the effective tax rate.
New Equipment
| Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| ($ millions) | 2021 | 2020 | Y/Y | Y/Y (CFX) | 2021 | 2020 | Y/Y | Y/Y (CFX) | ||||||||
| Net sales | $ | 1,681 | $ | 1,423 | 18.1 | % | 14.2 | % | $ | 4,866 | $ | 3,840 | 26.7 | % | 21.3 | % |
| Organic sales | 14.1 | % | 21.1 | % | ||||||||||||
| GAAP | ||||||||||||||||
| Operating profit | $ | 131 | $ | 95 | $ | 36 | $ | 382 | $ | 238 | $ | 144 | ||||
| Operating profit margin | 7.8 | % | 6.7 | % | 110 bps | 7.9 | % | 6.2 | % | 170 bps | ||||||
| Adjusted non-GAAP comparison | ||||||||||||||||
| Operating profit | $ | 135 | $ | 102 | $ | 33 | $ | 25 | $ | 399 | $ | 258 | $ | 141 | $ | 116 |
| Operating profit margin | 8.0 | % | 7.2 | % | 80 bps | 8.2 | % | 6.7 | % | 150 bps |
In the third quarter, net sales of $1.7 billion increased 18.1% with a 14.1% increase in organic sales. Organic sales were up mid-teens in the Americas, up low single digits in EMEA and up high-teens in Asia with double digit growth in China.
GAAP operating profit of $131 million increased $36 million and adjusted operating profit of $135 million increased $33 million driven by higher volume and installation productivity, partially offset by headwinds from commodities. GAAP and adjusted operating profit margin expanded 110 and 80 basis points to 7.8% and 8.0%, respectively.
New Equipment orders were up 3.8% at constant currency with mid-teens growth in Asia partially offset by declines in the Americas and EMEA. New Equipment orders in China were up approximately 12%. Year-to-date New Equipment orders were up 15.1% at constant currency with growth in all regions. New equipment backlog increased 4% with 1% growth at constant currency versus prior year.
Year-to-date net sales increased 26.7% with a 21.1% increase in organic sales. GAAP operating profit increased $144 million and adjusted operating profit increased $116 million at constant currency primarily due to the benefit of higher volume. GAAP and adjusted operating profit margin expanded 170 and 150 basis points, respectively.
Service
| Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| ($ millions) | 2021 | 2020 | Y/Y | Y/Y (CFX) | 2021 | 2020 | Y/Y | Y/Y (CFX) | ||||||||
| Net sales | $ | 1,939 | $ | 1,845 | 5.1 | % | 3.8 | % | $ | 5,863 | $ | 5,423 | 8.1 | % | 4.5 | % |
| Organic sales | 3.6 | % | 4.2 | % | ||||||||||||
| GAAP | ||||||||||||||||
| Operating profit | $ | 444 | $ | 409 | $ | 35 | $ | 1,315 | $ | 1,190 | $ | 125 | ||||
| Operating profit margin | 22.9 | % | 22.2 | % | 70 bps | 22.4 | % | 21.9 | % | 50 bps | ||||||
| Adjusted non-GAAP comparison | ||||||||||||||||
| Operating profit | $ | 449 | $ | 422 | $ | 27 | $ | 24 | $ | 1,333 | $ | 1,216 | $ | 117 | $ | 70 |
| Operating profit margin | 23.2 | % | 22.9 | % | 30 bps | 22.7 | % | 22.4 | % | 30 bps |
In the third quarter, net sales of $1.9 billion increased 5.1% with a 3.6% increase in organic sales. Organic maintenance and repair sales increased 4.7% and organic modernization sales decreased 1.2%.
GAAP operating profit of $444 million increased $35 million and adjusted operating profit of $449 million increased $27 million as the benefits of higher volume and favorable pricing and mix were partially offset by headwinds from prior year field cost containment actions related to COVID-19. GAAP and adjusted operating profit margin expanded 70 and 30 basis points to 22.9% and 23.2%, respectively.
Year-to-date net sales increased 8.1% with a 4.2% increase in organic sales. GAAP operating profit increased $125 million and adjusted operating profit increased $70 million primarily due to the benefit of higher volume. GAAP and adjusted operating profit margin expanded 50 and 30 basis points, respectively.
Cash flow
| Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||
| ($ millions) | 2021 | 2020 | Y/Y | 2021 | 2020 | Y/Y | ||||||
| Cash flow from operations | $ | 355 | $ | 348 | $ | 7 | $ | 1,473 | $ | 1,171 | $ | 302 |
| Free cash flow | $ | 324 | $ | 311 | $ | 13 | $ | 1,358 | $ | 1,059 | $ | 299 |
| Free cash flow conversion | 98 | % | 117 | % | 141 | % | 162 | % |
Third quarter cash from operations of $355 million increased $7 million versus prior year driven by higher GAAP net income. Third quarter free cash flow of $324 million increased $13 million versus prior year.
Year-to-date cash from operations of $1.5 billion increased $302 million and free cash flow increased $299 million to $1.4 billion.
2021 Outlook*
Otis is improving its full year outlook:
•Net sales of ~$14.3 billion, up 11.8 to 12.3%
•Organic sales up 8.5 to 9.0%
◦Organic New Equipment sales up 15.0 to 15.5%
◦Organic Service sales up ~4.0%
•Adjusted operating profit of $2.18 to $2.19 billion, up $260 to $270 million at actual currency; up $195 to $205 million at constant currency
•Adjusted EPS of ~$2.95, up ~17%; adjusted effective tax rate in a range of 28.5 to 29.0%
•Free cash flow of $1.5 to $1.55 billion with conversion of approximately 125% of GAAP net income
*Note: When we provide outlook for organic sales, adjusted operating profit, adjusted effective tax rate and free cash flow on a forward-looking basis, a reconciliation of the differences between the non-GAAP expectations and the corresponding GAAP measures generally is not available without unreasonable effort. See "Use and Definitions of Non-GAAP Financial Measures" below for additional information.
About Otis
Otis is the world's leading elevator and escalator manufacturing, installation and service company. We move 2 billion people a day and maintain approximately 2.1 million customer units worldwide, the industry's largest maintenance portfolio. Headquartered in Connecticut, USA, Otis is 69,000 people strong, including 40,000 field professionals, all committed to meeting the diverse needs of our customers and passengers in more than 200 countries and territories worldwide. For more information, visit www.otis.com and follow us on LinkedIn, Instagram, Facebook and Twitter @OtisElevatorCo.
Use and Definitions of Non-GAAP Financial Measures
Otis Worldwide Corporation ("Otis") reports its financial results in accordance with accounting principles generally accepted in the United States ("GAAP"). We supplement the reporting of our financial information determined under GAAP with certain non-GAAP financial information. The non-GAAP information presented provides investors with additional useful information, but should not be considered in isolation or as substitutes for the related GAAP measures. Moreover, other companies may define non-GAAP measures differently, which limits the usefulness of these measures for comparisons with such other companies. We encourage investors to review our financial statements and publicly filed reports in their entirety and not to rely on any single financial measure. A reconciliation of the non-GAAP measures (referenced in this press release) to the corresponding amounts prepared in accordance with GAAP appears in the attached tables. These tables provide additional information as to the items and amounts that have been excluded from the adjusted measures.
Organic sales, adjusted selling, general and administrative ("SG&A") expense, earnings before interest taxes and depreciation ("EBITDA"), adjusted EBITDA, adjusted operating profit, adjusted net income, adjusted diluted earnings per share ("EPS"), adjusted effective tax rate and free cash flow are non-GAAP financial measures.
Organic sales represents consolidated net sales (a GAAP measure), excluding the impact of foreign currency translation, acquisitions and divestitures completed in the preceding twelve months and other significant items of a non-recurring and/or nonoperational nature ("other significant items"). Management believes organic sales is a useful measure in providing period-to-period comparisons of the results of the Company's ongoing operational performance.
Adjusted SG&A expense represents SG&A expense (a GAAP measure), excluding restructuring costs, other significant items and allocated costs for certain functions and services previously performed by United Technologies Corporation ("UTC") prior to our separation ("UTC allocated costs") and including solely for fiscal years prior to 2020 estimated standalone public company costs, as though Otis' operations had been conducted independently from UTC ("standalone costs"). Standalone costs for fiscal years prior to 2020 are based on quarterly estimates determined during Otis' annual planning process for the 2020 fiscal year. Recurring standalone costs for 2021 and 2020 are not adjusted.
Adjusted operating profit represents income from continuing operations (a GAAP measure), excluding restructuring costs, other non-recurring significant items, UTC allocated costs and including solely for fiscal years prior to 2020 estimated standalone public company costs.
Adjusted net income represents net income from continuing operations (a GAAP measure), excluding restructuring costs and other non-recurring significant items and UTC allocated costs and including solely for fiscal years prior to 2020 estimated standalone public company costs, estimated adjustments to non-service pension expense, net interest expense and income tax expense as if Otis was a standalone public company ("standalone operating income adjustments"). Adjusted EPS represents diluted earnings per share from continuing operations (a GAAP measure), adjusted for the per share impact of restructuring, other significant items and solely for fiscal years prior to 2020 standalone operating income adjustments.
The adjusted effective tax rate represents the effective tax rate (a GAAP measure) adjusted for the tax impact of restructuring costs, non-recurring significant items and solely for fiscal year prior to 2020 the tax impact of the additional adjustments (estimated standalone public company costs, interest expense and non-service pension expense).
EBITDA represents net income from operations (a GAAP measure), adjusted for noncontrolling interests, income tax expense, net interest expense, non-service pension expense and depreciation and amortization. Adjusted EBITDA represents EBITDA, as calculated above, adjusted for the impact of restructuring, other significant items and UTC allocated costs, including solely for fiscal years prior to 2020 estimated standalone public company costs. Management believes that adjusted SG&A, EBITDA, adjusted EBITDA, adjusted operating profit, adjusted net income, adjusted EPS and the adjusted effective tax rate are useful measures in providing period-to-period comparisons of the results of the Company's ongoing operational performance and to the extent applicable as if it had been a standalone public company for fiscal years prior to 2020.
Additionally, GAAP financial results include the impact of changes in foreign currency exchange rates ("AFX"). We use the non-GAAP measure "at constant currency" or "CFX" to show changes in our financial results without giving effect to period-to-period currency fluctuations. Under U.S. GAAP, income statement results are translated in U.S. dollars at the average exchange rate for the period presented. Management believes that this non-GAAP measure is useful in providing period-to-period comparisons of the results of the Company's ongoing operational performance.
Free cash flow is a non-GAAP financial measure that represents cash flow from operations (a GAAP measure) less capital expenditures. Management believes free cash flow is a useful measure of liquidity and an additional basis for assessing Otis' ability to fund its activities, including the financing of acquisitions, debt service, repurchases of common stock and distribution of earnings to shareholders.
When we provide our expectations for organic sales, adjusted operating profit, adjusted net income, adjusted effective tax rate, adjusted EPS and free cash flow on a forward-looking basis, a reconciliation of the differences between the non-GAAP expectations and the corresponding GAAP measures (expected diluted EPS from continuing operations, operating profit, the effective tax rate, net sales and expected cash flow from operations) generally is not available without unreasonable effort due to potentially high variability, complexity and low visibility as to the items that would be excluded from the GAAP measure in the relevant future period, such as unusual gains and losses, the ultimate outcome of pending litigation, fluctuations in foreign currency exchange rates, the impact and timing of potential acquisitions and divestitures, and other structural changes or their probable significance. The variability of the excluded items may have a significant, and potentially unpredictable, impact on our future GAAP results.
Cautionary Statement
This communication contains statements which, to the extent they are not statements of historical or present fact, constitute "forward-looking statements" under the securities laws. From time to time, oral or written forward-looking statements may also be included in other information released to the public. These forward-looking statements are intended to provide management's current expectations or plans for Otis' future operating and financial performance, based on assumptions currently believed to be valid. Forward-looking statements can be identified by the use of words such as "believe," "expect," "expectations," "plans," "strategy," "prospects," "estimate," "project," "target," "anticipate," "will," "should," "see," "guidance," "outlook," "confident," "goals" and other words of similar meaning in connection with a discussion of future operating or financial performance or the proposed tender offer by Otis to acquire all of the issued and outstanding shares of Zardoya Otis, S.A (the "Tender Offer") or the separation and distribution. Forward-looking statements may include, among other things, statements relating to future sales, earnings, cash flow, results of operations, uses of cash, dividends, share repurchases, tax rates, research and development spend, credit ratings, net indebtedness and other measures of financial performance or potential future plans, strategies or transactions of Otis following its separation from United Technologies Corporation or in connection with the Tender Offer, including the estimated costs associated with the Tender Offer and the separation and distribution and other statements that are not historical facts. All forward-looking statements involve risks, uncertainties and other factors that may cause actual results to differ materially from those expressed or implied in the forward-looking statements. For those statements, Otis claims the protection of the safe harbor for forward-looking statements contained in the U.S. Private Securities Litigation Reform Act of 1995. Such risks, uncertainties and other factors include, without limitation: (1) the effect of economic conditions in the industries and markets in which Otis and its businesses operate in the U.S. and globally and any changes therein, including financial market conditions, fluctuations in commodity prices, interest rates and foreign currency exchange rates, levels of end market demand in construction, the impact of weather conditions, pandemic health issues (including COVID-19 and its effects, among other things, on global supply, demand, and distribution disruptions as the outbreak continues and results in an increasingly prolonged period of travel, commercial and/or other similar restrictions and limitations), natural disasters and the financial condition of Otis' customers and suppliers; (2) challenges in the development, production, delivery, support, performance and realization of the anticipated benefits of advanced technologies and new products and services; (3) future levels of indebtedness, including as a result of the Tender Offer, and capital spending and research and development spending; (4) future availability of credit, including in connection with the financing of the Tender Offer, and factors that may affect such availability, including credit market conditions in the U.S. and other countries in which Otis and its businesses operate and Otis' capital structure; (5) the timing and scope of future repurchases of Otis' common stock, which may be suspended at any time due to various factors, including market conditions and the level of other investing activities and uses of cash; (6) fluctuations in prices of and delays and disruption in delivery of materials and services from suppliers; (7) cost reduction efforts and restructuring costs and savings and other consequences thereof; (8) new business and investment opportunities; (9) the anticipated benefits of moving away from diversification and balance of operations across product lines, regions and industries; (10) the outcome of legal proceedings, investigations and other contingencies; (11) pension plan assumptions and future contributions; (12) the impact of the negotiation of collective bargaining agreements and labor disputes; (13) the effect of changes in political conditions in the U.S., including the new U.S. Administration, and other countries in which Otis and its businesses operate, including China's response to the new U.S. administration and the United Kingdom's recent withdrawal from the European Union, on general market conditions, global trade policies and currency exchange rates in the near term and beyond; (14) the effect of changes in tax, environmental, regulatory (including among other things import/export) and other laws and regulations in the U.S. and other countries in
which Otis and its businesses operate, including changes as a result of the new U.S. Administration; (15) the ability of Otis to retain and hire key personnel; (16) the scope, nature, impact or timing of acquisition and divestiture activity, including among other things integration of acquired businesses into existing businesses and realization of synergies and opportunities for growth and innovation and incurrence of related costs; (17) the timing of closing, if any, of the Tender Offer and the expected benefits of the Tender Offer and separation and distribution and timing thereof; (18) the determination by the Internal Revenue Service and other tax authorities that the distribution or certain related transactions should be treated as taxable transactions; (19) risks associated with indebtedness incurred as a result of financing transactions undertaken in connection with the separation; (20) the risk that dis-synergy costs, costs of restructuring transactions and other costs incurred in connection with the separation will exceed Otis' estimates; and (21) the impact of the separation on Otis' businesses and Otis' resources, systems, procedures and controls, diversion of management's attention and the impact on relationships with customers, suppliers, employees and other business counterparties. The above list of factors is not exhaustive or necessarily in order of importance. For additional information on identifying factors that may cause actual results to vary from those stated in forward-looking statements, see Otis' registration statements on Form 10 and Form S-3 and the reports of Otis on Forms 10-K, 10-Q and 8-K filed with or furnished to the SEC from time to time. Any forward-looking statement speaks only as of the date on which it is made, and Otis assumes no obligation to update or revise such statement, whether as a result of new information, future events or otherwise, except as required by applicable law.
Otis Worldwide Corporation
Condensed Consolidated Statements of Operations
|
Quarter Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||
| (Unaudited) | (Unaudited) | |||||||
| (amounts in millions, except per share amounts) | 2021 | 2020 | 2021 | 2020 | ||||
| Net Sales | $ | 3,620 | $ | 3,268 | $ | 10,729 | $ | 9,263 |
| Costs and Expenses: | ||||||||
| Cost of products and services sold | 2,560 | 2,289 | 7,575 | 6,496 | ||||
| Research and development | 39 | 37 | 113 | 112 | ||||
| Selling, general and administrative | 479 | 481 | 1,445 | 1,387 | ||||
| Total Costs and Expenses | 3,078 | 2,807 | 9,133 | 7,995 | ||||
| Other income (expense), net | - | (7) | 16 | (69) | ||||
| Operating profit | 542 | 454 | 1,612 | 1,199 | ||||
| Non-service pension cost (benefit) | 2 | 2 | 6 | - | ||||
| Interest expense (income), net | 33 | 39 | 92 | 85 | ||||
| Net income before income taxes | 507 | 413 | 1,514 | 1,114 | ||||
| Income tax expense | 128 | 103 | 404 | 337 | ||||
| Net income | 379 | 310 | 1,110 | 777 | ||||
| Less: Noncontrolling interest in subsidiaries' earnings | 48 | 44 | 145 | 122 | ||||
| Net income attributable to common shareholders | $ | 331 | $ | 266 | $ | 965 | $ | 655 |
| Earnings Per Share of Common Stock: | ||||||||
| Basic | $ | 0.78 | $ | 0.61 | $ | 2.25 | $ | 1.51 |
| Diluted | $ | 0.77 | $ | 0.61 | $ | 2.23 | $ | 1.51 |
| Weighted Average Number of Shares Outstanding: | ||||||||
| Basic shares | 425.8 | 433.2 | 428.5 | 433.1 | ||||
| Diluted Shares | 430.6 | 435.1 | 432.0 | 434.1 |
Otis Worldwide Corporation
Segment Net Sales and Operating Profit
|
Quarter Ended
September 30,
|
Quarter Ended
September 30,
|
|||||||
| (Unaudited) | (Unaudited) | |||||||
| (dollars in millions) | 2021 | 2020 | ||||||
| Reported | Adjusted | Reported | Adjusted | |||||
| Net Sales | ||||||||
| New Equipment | $ | 1,681 | $ | 1,681 | $ | 1,423 | $ | 1,423 |
| Service | 1,939 | 1,939 | 1,845 | 1,845 | ||||
| Consolidated Net Sales | $ | 3,620 | $ | 3,620 | $ | 3,268 | $ | 3,268 |
| Operating Profit | ||||||||
| New Equipment | $ | 131 | $ | 135 | $ | 95 | $ | 102 |
| Service | 444 | 449 | 409 | 422 | ||||
| Segment Operating Profit | 575 | 584 | 504 | 524 | ||||
| General corporate expenses and other | (33) | (18) | (50) | (21) | ||||
| Consolidated Operating Profit | $ | 542 | $ | 566 | $ | 454 | $ | 503 |
| Segment Operating Profit Margin | ||||||||
| New Equipment | 7.8 | % | 8.0 | % | 6.7 | % | 7.2 | % |
| Service | 22.9 | % | 23.2 | % | 22.2 | % | 22.9 | % |
| Total Operating Profit Margin | 15.0 | % | 15.6 | % | 13.9 | % | 15.4 | % |
|
Nine Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||
| (Unaudited) | (Unaudited) | |||||||
| (dollars in millions) | 2021 | 2020 | ||||||
| Reported | Adjusted | Reported | Adjusted | |||||
| Net Sales | ||||||||
| New Equipment | $ | 4,866 | $ | 4,866 | $ | 3,840 | $ | 3,840 |
| Service | 5,863 | 5,863 | 5,423 | 5,423 | ||||
| Consolidated Net Sales | $ | 10,729 | $ | 10,729 | $ | 9,263 | $ | 9,263 |
| Operating Profit | ||||||||
| New Equipment | $ | 382 | $ | 399 | $ | 238 | $ | 258 |
| Service | 1,315 | 1,333 | 1,190 | 1,216 | ||||
| Segment Operating Profit | 1,697 | 1,732 | 1,428 | 1,474 | ||||
| General corporate expenses and other | (85) | (61) | (229) | (64) | ||||
| Consolidated Operating Profit | $ | 1,612 | $ | 1,671 | $ | 1,199 | $ | 1,410 |
| Segment Operating Profit Margin | ||||||||
| New Equipment | 7.9 | % | 8.2 | % | 6.2 | % | 6.7 | % |
| Service | 22.4 | % | 22.7 | % | 21.9 | % | 22.4 | % |
| Total Operating Profit Margin | 15.0 | % | 15.6 | % | 12.9 | % | 15.2 | % |
Otis Worldwide Corporation
Reconciliation of Reported (GAAP) to Adjusted Operating Profit & Operating Profit Margin
|
Quarter Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||
| (Unaudited) | (Unaudited) | |||||||
| (dollars in millions) | 2021 | 2020 | 2021 | 2020 | ||||
| New Equipment | ||||||||
| Net sales | $ | 1,681 | $ | 1,423 | $ | 4,866 | $ | 3,840 |
| GAAP Operating profit | 131 | 95 | 382 | 238 | ||||
| Restructuring | 4 | 7 | 17 | 20 | ||||
| Adjusted New Equipment Operating Profit | $ | 135 | $ | 102 | $ | 399 | $ | 258 |
| Adjusted operating profit margin | 8.0 | % | 7.2 | % | 8.2 | % | 6.7 | % |
| Service | ||||||||
| Net sales | $ | 1,939 | $ | 1,845 | $ | 5,863 | $ | 5,423 |
| GAAP Operating profit | 444 | 409 | 1,315 | 1,190 | ||||
| Restructuring | 5 | 13 | 18 | 26 | ||||
| Adjusted Service Operating Profit | $ | 449 | $ | 422 | $ | 1,333 | $ | 1,216 |
| Adjusted Operating Profit Margin | 23.2 | % | 22.9 | % | 22.7 | % | 22.4 | % |
| General corporate expenses and other | $ | (18) | $ | (21) | $ | (61) | $ | (64) |
| Adjusted Total Operating Profit | $ | 566 | $ | 503 | $ | 1,671 | $ | 1,410 |
| Total Otis | ||||||||
| GAAP Operating profit | $ | 542 | $ | 454 | $ | 1,612 | $ | 1,199 |
| Restructuring | 9 | 20 | 35 | 46 | ||||
| One-time separation costs, net | 15 | 29 | 24 | 82 | ||||
|
Fixed asset impairment
|
- | - | - | 67 | ||||
| UTC allocated corporate expenses | - | - | - | 16 | ||||
| Adjusted Total Operating Profit | $ | 566 | $ | 503 | $ | 1,671 | $ | 1,410 |
| Adjusted Operating Profit Margin | 15.6 | % | 15.4 | % | 15.6 | % | 15.2 | % |
Otis Worldwide Corporation
Reconciliation of Reported (GAAP) to Adjusted (Non-GAAP) Net Income, Earnings Per Share, and Effective Tax Rate
|
Quarter Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||
| (Unaudited) | (Unaudited) | |||||||
| (dollars in millions, except per share amounts) | 2021 | 2020 | 2021 | 2020 | ||||
| Adjusted Operating Profit | $ | 566 | $ | 503 | $ | 1,671 | $ | 1,410 |
| Non-service pension cost (benefit) | 2 | 2 | 6 | - | ||||
| Net interest expense | 33 | 39 | 92 | 85 | ||||
| Adjusted income from operations before income taxes | 531 | 462 | 1,573 | 1,325 | ||||
| Income tax expense | 128 | 103 | 404 | 337 | ||||
| Tax impact on restructuring and non-recurring items | 2 | 8 | 11 | 47 | ||||
| Non-recurring tax items | 20 | 5 | 26 | 11 | ||||
| Adjusted net income from operations | 381 | 346 | 1,132 | 930 | ||||
| Noncontrolling interest | 48 | 44 | 145 | 122 | ||||
| Adjusted net income attributable to common shareholders | $ | 333 | $ | 302 | $ | 987 | $ | 808 |
| GAAP income attributable to common shareholders | $ | 331 | $ | 266 | $ | 965 | $ | 655 |
| Restructuring | 9 | 20 | 35 | 46 | ||||
| One-time separation costs, net | 15 | 29 | 24 | 82 | ||||
| Fixed asset impairment | - | - | - | 67 | ||||
| UTC allocated corporate expenses | - | - | - | 16 | ||||
| Tax effects of restructuring, non-recurring items and other adjustments | (2) | (8) | (11) | (47) | ||||
| Non-recurring tax items | (20) | (5) | (26) | (11) | ||||
| Adjusted net income attributable to common shareholders | $ | 333 | $ | 302 | $ | 987 | $ | 808 |
| Diluted Earnings Per Share | $ | 0.77 | $ | 0.61 | $ | 2.23 | $ | 1.51 |
| Impact to diluted earnings per share | - | 0.08 | 0.05 | 0.35 | ||||
| Adjusted Diluted Earnings Per Share | $ | 0.77 | $ | 0.69 | $ | 2.28 | $ | 1.86 |
| Effective Tax Rate | 25.2 | % | 24.9 | % | 26.7 | % | 30.2 | % |
| Impact of adjustments on effective tax rate | 3.0 | % | 0.3 | % | 1.3 | % | (0.4) | % |
| Adjusted Effective Tax Rate | 28.2 | % | 25.2 | % | 28.0 | % | 29.8 | % |
Otis Worldwide Corporation
Components of Changes in Net Sales
| Quarter Ended September 30, 2021 Compared with Quarter Ended September 30, 2020 | ||||
| Factors Contributing to Total % Change in Net Sales | ||||
| Organic |
FX Translation |
Acquisitions / Divestitures, net |
Total | |
| New Equipment | 14.1% | 3.9% | 0.1% | 18.1% |
| Service | 3.6% | 1.3% | 0.2% | 5.1% |
| Maintenance and Repair | 4.7% | 1.2% | 0.3% | 6.2% |
| Modernization | (1.2)% | 1.2% | -% | -% |
| Total Net Sales | 8.1% | 2.5% | 0.2% | 10.8% |
| Nine Months Ended September 30, 2021 Compared with Nine Months Ended September 30, 2020 | ||||
| Factors Contributing to Total % Change in Net Sales | ||||
| Organic |
FX Translation |
Acquisitions / Divestitures, net |
Total | |
| New Equipment | 21.1% | 5.4% | 0.2% | 26.7% |
| Service | 4.2% | 3.6% | 0.3% | 8.1% |
| Maintenance and Repair | 4.5% | 3.8% | 0.3% | 8.6% |
| Modernization | 2.7% | 3.3% | 0.1% | 6.1% |
| Total Net Sales | 11.2% | 4.4% | 0.2% | 15.8% |
Components of New Equipment Backlog
| Growth % | |
|
Q3 2021
|
|
| New Equipment Backlog increase at actual currency | 4% |
| Foreign exchange impact to New Equipment Backlog | (3)% |
| New Equipment Backlog at constant currency | 1% |
Otis Worldwide Corporation
Reconciliation of Adjusted Operating Profit at Constant Currency
| Quarter Ended September 30, 2021 Compared with Quarter Ended September 30, 2020 | ||||||
| (dollars in millions) | 2021 | 2020 | Y/Y | |||
| New Equipment | ||||||
| Adjusted Operating Profit | $ | 135 | $ | 102 | $ | 33 |
| Impact of foreign exchange | (8) | (8) | ||||
| Adjusted Operating Profit at constant currency | $ | 127 | $ | 102 | $ | 25 |
| Service | ||||||
| Adjusted Operating Profit | $ | 449 | $ | 422 | $ | 27 |
| Impact of foreign exchange | (3) | (3) | ||||
| Adjusted Operating Profit at constant currency | $ | 446 | $ | 422 | $ | 24 |
| Otis Consolidated | ||||||
| Adjusted Operating Profit | $ | 566 | $ | 503 | $ | 63 |
| Impact of foreign exchange | (11) | (11) | ||||
| Adjusted Operating Profit at constant currency | $ | 555 | $ | 503 | $ | 52 |
| Nine Months Ended September 30, 2021 Compared with Nine Months Ended September 30, 2020 | ||||||
| (dollars in millions) | 2021 | 2020 | Y/Y | |||
| New Equipment | ||||||
| Adjusted Operating Profit | $ | 399 | $ | 258 | $ | 141 |
| Impact of foreign exchange | (25) | (25) | ||||
| Adjusted Operating Profit at constant currency | $ | 374 | $ | 258 | $ | 116 |
| Service | ||||||
| Adjusted Operating Profit | $ | 1,333 | $ | 1,216 | $ | 117 |
| Impact of foreign exchange | (47) | (47) | ||||
| Adjusted Operating Profit at constant currency | $ | 1,286 | $ | 1,216 | $ | 70 |
| Otis Consolidated | ||||||
| Adjusted Operating Profit | $ | 1,671 | $ | 1,410 | $ | 261 |
| Impact of foreign exchange | (72) | (72) | ||||
| Adjusted Operating Profit at constant currency | $ | 1,599 | $ | 1,410 | $ | 189 |
Otis Worldwide Corporation
Condensed Consolidated Balance Sheet
| September 30, 2021 | December 31, 2020 | |||
| (amounts in millions) | (Unaudited) | |||
| Assets | ||||
| Cash and cash equivalents | $ | 1,553 | $ | 1,782 |
| Accounts receivable, net | 3,217 | 3,148 | ||
| Contract assets | 536 | 458 | ||
| Inventories, net | 628 | 659 | ||
| Other current assets | 441 | 446 | ||
| Total Current Assets | 6,375 | 6,493 | ||
| Future income tax benefits | 352 | 334 | ||
| Fixed assets, net | 775 | 774 | ||
| Operating lease right-of-use assets | 553 | 542 | ||
| Intangible assets, net | 434 | 484 | ||
| Goodwill | 1,702 | 1,773 | ||
| Other assets | 281 | 310 | ||
| Total Assets | $ | 10,472 | $ | 10,710 |
| Liabilities and (Deficit) Equity | ||||
| Short-term borrowings | $ | 38 | $ | 701 |
| Accounts payable | 1,662 | 1,453 | ||
| Accrued liabilities | 1,905 | 1,977 | ||
| Contract liabilities | 2,758 | 2,542 | ||
| Total Current Liabilities | 6,363 | 6,673 | ||
| Long-term debt | 5,458 | 5,262 | ||
| Future pension and postretirement benefit obligations | 635 | 654 | ||
| Operating lease liabilities | 364 | 367 | ||
| Future income tax obligations | 274 | 321 | ||
| Other long-term liabilities | 611 | 634 | ||
| Total Liabilities | 13,705 | 13,911 | ||
| Redeemable noncontrolling interest | 62 | 83 | ||
| Shareholders' (Deficit) Equity: | ||||
| Preferred Stock | - | - | ||
| Common Stock and additional paid-in capital | 102 | 59 | ||
| Treasury Stock | (725) | - | ||
| Accumulated deficit | (2,404) | (3,076) | ||
| Accumulated other comprehensive income (loss) | (827) | (815) | ||
| Total Shareholders' (Deficit) Equity | (3,854) | (3,832) | ||
| Noncontrolling interest | 559 | 548 | ||
| Total (Deficit) Equity | (3,295) | (3,284) | ||
| Total Liabilities and (Deficit) Equity | $ | 10,472 | $ | 10,710 |
Otis Worldwide Corporation
Condensed Consolidated Statement of Cash Flows
|
Quarter Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||
| (Unaudited) | (Unaudited) | |||||||
| (dollars in millions) | 2021 | 2020 | 2021 | 2020 | ||||
| Operating Activities: | ||||||||
| Net income from operations | $ | 379 | $ | 310 | $ | 1,110 | $ | 777 |
| Adjustments to reconcile net income to net cash flows provided by operating activities: | ||||||||
| Depreciation and amortization | 50 | 48 | 152 | 140 | ||||
| Stock compensation cost | 17 | 17 | 48 | 44 | ||||
| Loss on fixed asset impairment | - | - | - | 55 | ||||
| Change in: | ||||||||
| Accounts receivable, net | (53) | (20) | (107) | (79) | ||||
| Contract assets and liabilities, current | (85) | 11 | 140 | 277 | ||||
| Inventories, net | 35 | (30) | 18 | (101) | ||||
| Accounts payable | 106 | 2 | 230 | 19 | ||||
| Pension contributions | (5) | (8) | (23) | (28) | ||||
| Other operating activities, net | (89) | 18 | (95) | 67 | ||||
| Net cash flows provided by operating activities | 355 | 348 | 1,473 | 1,171 | ||||
| Investing Activities: | ||||||||
| Capital expenditures | (31) | (37) | (115) | (112) | ||||
| Investments in businesses and intangible assets, net of cash acquired | (8) | (34) | (59) | (50) | ||||
| Proceeds from sale of (investments in) equity securities, net | - | - | 40 | (51) | ||||
| Other investing activities, net | 37 | (76) | 65 | (76) | ||||
| Net cash flows used in investing activities | (2) | (147) | (69) | (289) | ||||
| Financing Activities: | ||||||||
| Increase (decrease) in short-term borrowings, net | (300) | 509 | (645) | 510 | ||||
| Issuance of long-term debt, net | - | - | 199 | 6,300 | ||||
| Payment of debt issuance costs | (9) | - | (11) | (43) | ||||
| Repayment of long-term debt | - | (750) | - | (750) | ||||
| Net transfers from (to) UTC | - | - | - | (6,330) | ||||
| Dividends paid on Common Stock | (102) | (86) | (291) | (173) | ||||
| Repurchases of Common Stock | (219) | - | (725) | - | ||||
| Dividends paid to noncontrolling interest | (75) | (82) | (130) | (125) | ||||
| Other financing activities, net | - | - | (18) | 22 | ||||
| Net cash flows provided by (used in) financing activities | (705) | (409) | (1,621) | (589) | ||||
| Summary of Activity: | ||||||||
| Net cash provided by operating activities | 355 | 348 | 1,473 | 1,171 | ||||
| Net cash used in investing activities | (2) | (147) | (69) | (289) | ||||
| Net cash provided by (used in) financing activities | (705) | (409) | (1,621) | (589) | ||||
| Effect of foreign exchange rate changes on cash and cash equivalents | (19) | 33 | (11) | - | ||||
| Net increase in cash, cash equivalents and restricted cash | (371) | (175) | (228) | 293 | ||||
| Cash, cash equivalents and restricted cash, beginning of period | 1,944 | 1,927 | 1,801 | 1,459 | ||||
| Cash, cash equivalents and restricted cash, end of period | 1,573 | 1,752 | 1,573 | 1,752 | ||||
| Less: Restricted cash | 20 | 19 | 20 | 19 | ||||
| Cash and cash equivalents, end of period | $ | 1,553 | $ | 1,733 | $ | 1,553 | $ | 1,733 |
Otis Worldwide Corporation
Free Cash Flow Reconciliation
| Quarter Ended September 30, | ||||
| (Unaudited) | ||||
|
(dollars in millions)
|
2021 | 2020 | ||
| Net income attributable to common shareholders | $ | 331 | $ | 266 |
| Net cash flows provided by operating activities | $ | 355 | $ | 348 |
| Net cash flows provided by operating activities as a percentage of net income attributable to common shareholders | 107 | % | 131 | % |
| Capital expenditures | (31) | (37) | ||
| Capital expenditures as a percentage of net income attributable to common shareholders | (9) | % | (14) | % |
| Free cash flow | $ | 324 | $ | 311 |
| Free cash flow as a percentage of net income attributable to common shareholders | 98 | % | 117 | % |
| Nine Months Ended September 30, | ||||
| (Unaudited) | ||||
| (dollars in millions) | 2021 | 2020 | ||
| Net income attributable to common shareholders | $ | 965 | $ | 655 |
| Net cash flows provided by operating activities | $ | 1,473 | $ | 1,171 |
| Net cash flows provided by operating activities as a percentage of net income attributable to common shareholders | 153 | % | 179 | % |
| Capital expenditures | (115) | (112) | ||
| Capital expenditures as a percentage of net income attributable to common shareholders | (12) | % | (17) | % |
| Free cash flow | $ | 1,358 | $ | 1,059 |
| Free cash flow as a percentage of net income attributable to common shareholders | 141 | % | 162 | % |