First Time Loading...

A O Smith Corp
NYSE:AOS

Watchlist Manager
A O Smith Corp Logo
A O Smith Corp
NYSE:AOS
Watchlist
Price: 84.31 USD 0.91% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Cash Flow Statement

657m
-2%
Operating Cash Flow
Growth Rates:
1 Year
+33%
3 Years
+7%
5 Years
+54%
7 Years
+61%
10 Years
+157%
-85.5m
-255%
Investing Cash Flow
Growth Rates:
1 Year
-2 150%
3 Years
-3 971%
5 Years
-
7 Years
+70%
10 Years
-42%
-707.8m
-3%
Financing Cash Flow
Growth Rates:
1 Year
-50%
3 Years
-58%
5 Years
-96%
7 Years
-432%
10 Years
-435%

Cash Flow Statement
A O Smith Corp

Rotate your device to view
Cash Flow Statement
Currency: USD
Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024
Operating Cash Flow
Net Income
177
193
197
208
220
233
256
283
298
314
324
327
341
346
357
297
308
330
341
444
435
422
405
370
332
298
316
345
391
441
468
487
509
517
495
236
243
274
299
557
577
Depreciation & Amortization
60
61
62
60
61
62
63
63
64
64
64
65
66
67
68
70
71
71
71
72
74
75
77
78
78
80
81
80
79
79
77
78
79
77
76
77
76
77
78
78
79
Change in Deffered Taxes
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
(1)
Stock-Based Compensation
0
0
0
11
17
18
19
9
8
9
9
9
10
10
10
10
11
11
11
10
12
13
13
13
14
13
13
13
11
11
12
12
12
12
12
11
11
11
11
12
13
Other Non-Cash Items
26
25
25
27
26
21
15
8
5
4
3
1
4
5
7
83
83
83
84
10
12
13
13
13
14
13
13
13
11
11
12
12
12
12
12
261
276
271
272
26
12
Cash Taxes Paid
0
0
0
89
0
0
0
98
0
0
0
117
0
0
0
131
0
0
0
116
0
0
0
117
0
0
0
114
0
0
0
131
0
0
0
175
0
0
0
190
0
Cash Interest Paid
0
0
0
6
0
0
0
6
0
0
0
7
0
0
0
10
0
0
0
9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12
0
Change in Working Capital
(8)
(15)
(28)
(31)
(54)
(81)
3
(2)
12
64
(13)
54
(2)
(54)
(99)
(123)
(81)
(58)
(30)
(77)
(94)
(91)
(55)
(5)
65
101
97
125
131
47
52
64
(47)
(107)
(105)
(182)
(100)
(25)
(33)
13
(10)
Cash from Operating Activities
256
N/A
264
+3%
255
-3%
264
+3%
252
-5%
235
-7%
337
+43%
352
+4%
379
+8%
446
+18%
378
-15%
447
+18%
409
-9%
365
-11%
333
-9%
326
-2%
381
+17%
426
+12%
465
+9%
449
-4%
427
-5%
419
-2%
440
+5%
456
+4%
489
+7%
492
+1%
507
+3%
562
+11%
612
+9%
579
-5%
609
+5%
641
+5%
553
-14%
500
-10%
479
-4%
391
-18%
495
+26%
597
+21%
616
+3%
670
+9%
657
-2%
Investing Cash Flow
Capital Expenditures
(105)
(110)
(98)
(86)
(76)
(66)
(73)
(73)
(77)
(79)
(78)
(81)
(78)
(79)
(88)
(94)
(95)
(97)
(86)
(85)
(89)
(82)
(77)
(64)
(56)
(53)
(51)
(57)
(61)
(63)
(65)
(75)
(71)
(75)
(81)
(70)
(68)
(64)
(62)
(73)
(84)
Other Items
44
(5)
(21)
(120)
(188)
(202)
(209)
(113)
(57)
(98)
(193)
(220)
(210)
(154)
(77)
(64)
(11)
10
54
73
119
(17)
(26)
98
39
163
173
69
59
0
(71)
(275)
(289)
(184)
(76)
78
64
65
(19)
49
(2)
Cash from Investing Activities
(60)
N/A
(115)
-91%
(119)
-3%
(206)
-74%
(263)
-28%
(268)
-2%
(282)
-5%
(186)
+34%
(134)
+28%
(177)
-32%
(271)
-53%
(300)
-11%
(288)
+4%
(233)
+19%
(165)
+29%
(158)
+4%
(105)
+33%
(88)
+17%
(32)
+63%
(13)
+61%
30
N/A
(99)
N/A
(103)
-4%
34
N/A
(18)
N/A
110
N/A
122
+11%
12
-90%
(2)
N/A
(62)
-2 871%
(136)
-118%
(350)
-157%
(360)
-3%
(259)
+28%
(156)
+40%
8
N/A
(4)
N/A
1
N/A
(81)
N/A
(24)
+70%
(86)
-255%
Financing Cash Flow
Net Issuance of Common Stock
(86)
(114)
(88)
(99)
(96)
(85)
(118)
(122)
(135)
(156)
(116)
(130)
(128)
(115)
(135)
(140)
(146)
(146)
(145)
(202)
(214)
(265)
(328)
(288)
(299)
(209)
(109)
(45)
(50)
(175)
(189)
(334)
(383)
(344)
(422)
(404)
(342)
(273)
(271)
(283)
(301)
Net Issuance of Debt
0
41
29
34
80
33
9
28
(16)
3
75
74
82
93
113
87
(77)
(127)
(256)
(189)
(9)
111
126
63
58
(78)
(205)
(171)
(236)
(175)
(8)
84
189
192
185
151
48
(90)
(159)
(218)
(221)
Cash Paid for Dividends
(47)
(50)
(52)
(54)
(58)
(61)
(64)
(68)
(72)
(76)
(80)
(84)
(87)
(91)
(94)
(97)
(104)
(110)
(117)
(130)
(136)
(142)
(148)
(149)
(151)
(153)
(156)
(159)
(162)
(165)
(168)
(170)
(172)
(174)
(176)
(177)
(178)
(180)
(182)
(184)
(185)
Other
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
(4)
(2)
0
0
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Cash from Financing Activities
(132)
N/A
(122)
+8%
(111)
+9%
(119)
-8%
(74)
+38%
(113)
-53%
(173)
-53%
(161)
+7%
(223)
-38%
(229)
-3%
(121)
+47%
(140)
-16%
(133)
+5%
(113)
+15%
(115)
-2%
(152)
-32%
(327)
-115%
(385)
-18%
(522)
-36%
(523)
0%
(362)
+31%
(299)
+17%
(350)
-17%
(376)
-7%
(393)
-5%
(441)
-12%
(470)
-7%
(375)
+20%
(448)
-20%
(514)
-15%
(364)
+29%
(421)
-16%
(366)
+13%
(326)
+11%
(413)
-27%
(431)
-4%
(472)
-10%
(543)
-15%
(611)
-13%
(685)
-12%
(708)
-3%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(37)
(21)
(18)
(36)
(1)
(13)
(18)
Net Change in Cash
63
N/A
28
-56%
26
-4%
(61)
N/A
(86)
-40%
(146)
-70%
(118)
+19%
4
N/A
21
+410%
39
+84%
(14)
N/A
7
N/A
(12)
N/A
19
N/A
53
+174%
16
-69%
(52)
N/A
(47)
+10%
(89)
-91%
(87)
+2%
96
N/A
22
-77%
(14)
N/A
114
N/A
78
-31%
161
+106%
159
-2%
199
+26%
162
-18%
2
-99%
108
+5 052%
(130)
N/A
(173)
-33%
(85)
+51%
(127)
-49%
(52)
+59%
0
N/A
20
+4 775%
(78)
N/A
(51)
+34%
(155)
-201%
Free Cash Flow
Free Cash Flow
151
N/A
154
+2%
157
+2%
178
+13%
176
-1%
169
-4%
264
+56%
279
+6%
301
+8%
366
+21%
300
-18%
366
+22%
331
-10%
285
-14%
245
-14%
232
-5%
286
+23%
329
+15%
379
+15%
364
-4%
339
-7%
337
0%
363
+8%
392
+8%
432
+10%
439
+2%
456
+4%
505
+11%
551
+9%
516
-6%
543
+5%
566
+4%
482
-15%
424
-12%
398
-6%
321
-19%
427
+33%
533
+25%
554
+4%
598
+8%
573
-4%

See Also

Summary
AOS intrinsic value, competitors valuation, and company profile.
DCF Valuation
AOS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AOS stock valuation using valuation multiples.
Wall Street Estimates
AOS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AOS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.