
Carrier Global (CARR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
5.2B
Gross Profit
1.4B
27.69%
Operating Income
563.0M
10.79%
Net Income
437.0M
8.37%
EPS (Diluted)
$0.47
Balance Sheet Metrics
Total Assets
36.4B
Total Liabilities
22.2B
Shareholders Equity
14.2B
Debt to Equity
1.57
Cash Flow Metrics
Operating Cash Flow
-21.0M
Free Cash Flow
420.0M
Revenue & Profitability Trend
Carrier Global Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 22.5B | 22.1B | 20.4B | 20.6B | 17.5B |
Cost of Goods Sold | 16.5B | 15.7B | 15.0B | 14.6B | 12.3B |
Gross Profit | 6.0B | 6.4B | 5.5B | 6.0B | 5.1B |
Gross Margin % | 26.6% | 28.9% | 26.8% | 29.0% | 29.3% |
Operating Expenses | |||||
Research & Development | 686.0M | 617.0M | 539.0M | 503.0M | 419.0M |
Selling, General & Administrative | 3.2B | 3.3B | 2.5B | 3.1B | 2.8B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 3.9B | 3.9B | 3.1B | 3.6B | 3.2B |
Operating Income | 2.1B | 2.5B | 2.4B | 2.4B | 1.9B |
Operating Margin % | 9.3% | 11.2% | 11.8% | 11.4% | 10.7% |
Non-Operating Items | |||||
Interest Income | 209.0M | 151.0M | 83.0M | 13.0M | 10.0M |
Interest Expense | 580.0M | 362.0M | 302.0M | 319.0M | 298.0M |
Other Non-Operating Income | 547.0M | -174.0M | 2.1B | 349.0M | 1.3B |
Pre-tax Income | 2.3B | 2.1B | 4.3B | 2.4B | 2.9B |
Income Tax | 1.1B | 644.0M | 708.0M | 699.0M | 849.0M |
Effective Tax Rate % | 46.7% | 30.9% | 16.5% | 29.1% | 29.7% |
Net Income | 5.7B | 1.4B | 3.6B | 1.7B | 2.0B |
Net Margin % | 25.4% | 6.5% | 17.6% | 8.3% | 11.5% |
Key Metrics | |||||
EBITDA | 3.8B | 3.4B | 3.2B | 2.7B | 2.4B |
EPS (Basic) | $6.24 | $1.61 | $4.19 | $1.92 | $2.29 |
EPS (Diluted) | $6.15 | $1.58 | $4.10 | $1.87 | $2.25 |
Basic Shares Outstanding | 898200000 | 837300000 | 843400000 | 867700000 | 866500000 |
Diluted Shares Outstanding | 898200000 | 837300000 | 843400000 | 867700000 | 866500000 |
Income Statement Trend
Carrier Global Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 4.0B | 10.0B | 3.5B | 3.0B | 3.1B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 2.7B | 2.5B | 2.8B | 2.4B | 2.8B |
Inventory | 2.3B | 2.2B | 2.6B | 2.0B | 1.6B |
Other Current Assets | 972.0M | 447.0M | 349.0M | 376.0M | 343.0M |
Total Current Assets | 9.9B | 18.8B | 9.9B | 11.4B | 8.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.6B | 1.3B | 1.4B | 1.3B | 1.5B |
Goodwill | 35.6B | 17.0B | 21.3B | 19.2B | 21.3B |
Intangible Assets | 6.4B | 1.0B | 1.3B | 509.0M | 1.0B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.7B | 1.1B | 831.0M | 805.0M | 728.0M |
Total Non-Current Assets | 27.5B | 14.0B | 16.2B | 14.8B | 16.6B |
Total Assets | 37.4B | 32.8B | 26.1B | 26.2B | 25.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 2.5B | 2.7B | 2.8B | 2.3B | 1.9B |
Short-term Debt | 1.3B | 51.0M | 140.0M | 183.0M | 191.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | 862.0M | - | 1.1B | - |
Total Current Liabilities | 7.9B | 6.9B | 6.0B | 6.6B | 5.1B |
Non-Current Liabilities | |||||
Long-term Debt | 11.5B | 14.6B | 9.2B | 10.0B | 10.7B |
Deferred Tax Liabilities | 2.0B | 535.0M | 568.0M | 354.0M | 479.0M |
Other Non-Current Liabilities | 1.4B | 1.6B | 1.8B | 1.7B | 1.7B |
Total Non-Current Liabilities | 15.1B | 16.9B | 12.0B | 12.5B | 13.4B |
Total Liabilities | 23.0B | 23.8B | 18.0B | 19.1B | 18.5B |
Equity | |||||
Common Stock | 9.0M | 9.0M | 9.0M | 9.0M | 9.0M |
Retained Earnings | 11.5B | 6.6B | 5.9B | 2.9B | 1.6B |
Treasury Stock | 3.9B | 2.0B | 1.9B | 529.0M | 0 |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 14.4B | 9.0B | 8.1B | 7.1B | 6.6B |
Key Metrics | |||||
Total Debt | 12.7B | 14.7B | 9.4B | 10.2B | 10.9B |
Working Capital | 2.0B | 11.9B | 3.8B | 4.8B | 3.4B |
Balance Sheet Composition
Carrier Global Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.2B | 1.4B | 3.6B | 1.7B | 2.0B |
Depreciation & Amortization | 1.2B | 542.0M | 380.0M | 338.0M | 336.0M |
Stock-Based Compensation | 86.0M | 81.0M | 77.0M | 92.0M | 77.0M |
Working Capital Changes | 252.0M | 139.0M | -397.0M | -512.0M | -151.0M |
Operating Cash Flow | 2.1B | 1.9B | 3.6B | 1.5B | 2.5B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -10.3B | -164.0M | 2.3B | -366.0M | 0 |
Investment Purchases | -264.0M | -50.0M | -194.0M | - | - |
Investment Sales | - | 0 | 0 | 11.0M | 1.4B |
Investing Cash Flow | -10.5B | -191.0M | 2.1B | -348.0M | 1.4B |
Financing Activities | |||||
Share Repurchases | -1.9B | -62.0M | -1.4B | -527.0M | 0 |
Dividends Paid | -670.0M | -620.0M | -509.0M | -417.0M | -138.0M |
Debt Issuance | 3.4B | 5.6B | 432.0M | 140.0M | 11.8B |
Debt Repayment | -5.3B | -111.0M | -1.3B | -704.0M | -1.9B |
Financing Cash Flow | -4.6B | 4.6B | -2.9B | -1.6B | -681.0M |
Free Cash Flow | 44.0M | 2.1B | 1.4B | 1.9B | 1.4B |
Net Change in Cash | -13.0B | 6.4B | 2.8B | -416.0M | 3.3B |
Cash Flow Trend
Carrier Global Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
37.59
Forward P/E
21.51
Price to Book
3.78
Price to Sales
2.48
PEG Ratio
-0.51
Profitability Ratios
Profit Margin
17.81%
Operating Margin
14.41%
Return on Equity
11.38%
Return on Assets
3.32%
Financial Health
Current Ratio
1.17
Debt to Equity
79.17
Beta
1.26
Per Share Data
EPS (TTM)
$1.74
Book Value per Share
$17.28
Revenue per Share
$25.57
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
carr | 55.7B | 37.59 | 3.78 | 11.38% | 17.81% | 79.17 |
Trane Technologies | 94.2B | 33.34 | 12.03 | 39.08% | 13.76% | 58.75 |
Johnson Controls | 68.4B | 34.84 | 4.32 | 11.65% | 9.53% | 68.32 |
Lennox International | 21.5B | 26.25 | 23.93 | 112.94% | 15.41% | 171.66 |
Carlisle Companies | 16.0B | 20.53 | 7.35 | 33.20% | 25.24% | 87.44 |
Masco | 15.6B | 19.76 | - | 514.46% | 10.51% | 2,149.33 |
Financial data is updated regularly. All figures are in the company's reporting currency.