First Time Loading...

Watsco Inc
NYSE:WSO

Watchlist Manager
Watsco Inc Logo
Watsco Inc
NYSE:WSO
Watchlist
Price: 443.21 USD -0.18% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Cash Flow Statement

713.1m
+27%
Operating Cash Flow
Growth Rates:
1 Year
+14%
3 Years
+57%
5 Years
+169%
7 Years
+160%
10 Years
+270%
-241.9m
-485%
Investing Cash Flow
Growth Rates:
1 Year
-571%
3 Years
-2 040%
5 Years
-796%
7 Years
-447%
10 Years
-1 761%
-333m
+28%
Financing Cash Flow
Growth Rates:
1 Year
+40%
3 Years
+18%
5 Years
-53%
7 Years
-55%
10 Years
-84%

Cash Flow Statement
Watsco Inc

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
191
197
202
209
216
221
225
227
229
227
232
236
236
245
245
257
266
283
300
297
298
298
300
296
288
285
311
323
353
421
460
499
568
621
642
704
699
679
694
634
608
Depreciation & Amortization
18
18
18
18
18
19
19
19
20
20
20
20
21
21
22
22
22
22
22
22
22
23
24
25
25
26
26
26
26
27
27
28
29
30
31
32
32
33
34
35
37
Change in Deffered Taxes
0
0
9
0
0
3
1
5
0
4
3
3
0
3
3
(11)
0
(12)
(11)
8
0
8
7
1
0
2
2
0
0
0
1
6
0
8
8
13
0
13
13
(7)
0
Stock-Based Compensation
10
11
11
11
12
12
12
13
13
12
12
12
13
13
14
13
14
14
15
16
16
16
16
17
18
19
21
22
23
24
25
25
27
28
29
29
28
27
28
30
0
Other Non-Cash Items
11
10
13
13
13
11
13
14
14
17
17
18
19
17
15
14
14
12
11
12
14
15
14
14
18
17
18
18
15
15
15
18
24
26
26
20
21
17
15
20
19
Cash Taxes Paid
0
0
0
83
0
0
0
0
0
0
0
99
0
0
0
48
0
0
0
115
0
0
0
70
0
0
0
0
0
0
0
125
0
0
0
106
0
0
0
188
0
Cash Interest Paid
0
0
0
4
0
0
0
0
0
0
0
3
0
0
0
6
0
0
0
3
0
0
0
4
0
0
0
0
0
0
0
1
0
0
0
4
0
0
0
10
0
Change in Working Capital
(36)
(72)
(101)
(95)
(144)
(118)
(55)
(42)
13
70
(5)
5
(3)
(12)
41
24
(61)
(53)
(135)
(168)
(77)
(85)
(47)
(0)
(8)
200
155
167
61
(108)
(21)
(202)
(340)
(343)
(318)
(197)
(140)
(332)
(279)
(120)
56
Cash from Operating Activities
193
N/A
162
-16%
141
-13%
145
+3%
103
-29%
136
+32%
203
+49%
223
+10%
280
+26%
337
+20%
268
-21%
282
+5%
274
-3%
275
+0%
325
+18%
307
-6%
231
-25%
252
+9%
187
-26%
171
-9%
265
+55%
258
-3%
298
+15%
336
+13%
325
-3%
529
+63%
511
-3%
534
+5%
455
-15%
355
-22%
481
+36%
350
-27%
286
-18%
341
+19%
389
+14%
572
+47%
626
+9%
410
-35%
476
+16%
562
+18%
713
+27%
Investing Cash Flow
Capital Expenditures
(13)
(13)
(13)
(22)
(23)
(30)
(33)
(24)
(23)
(15)
(12)
(44)
(45)
(48)
(48)
(18)
(17)
(16)
(17)
(17)
(18)
(18)
(18)
(18)
(18)
(17)
(15)
(16)
(17)
(19)
(22)
(25)
(29)
(33)
(35)
(36)
(35)
(33)
(35)
(35)
(34)
Other Items
0
0
0
2
2
3
3
1
1
1
1
1
1
(63)
(64)
(63)
(63)
0
(9)
(9)
(9)
(31)
(51)
(63)
(63)
(42)
(12)
0
6
(120)
(123)
(123)
(129)
(3)
0
2
(1)
(0)
(1)
(6)
(208)
Cash from Investing Activities
(13)
N/A
(13)
-1%
(13)
+5%
(19)
-53%
(20)
-7%
(28)
-35%
(30)
-9%
(23)
+24%
(23)
+1%
(14)
+38%
(11)
+19%
(43)
-279%
(44)
-3%
(112)
-152%
(112)
0%
(81)
+27%
(81)
+1%
(16)
+80%
(26)
-62%
(26)
N/A
(27)
-3%
(48)
-79%
(69)
-43%
(81)
-17%
(81)
+0%
(58)
+28%
(28)
+53%
(16)
+41%
(11)
+31%
(140)
-1 137%
(145)
-4%
(149)
-3%
(158)
-6%
(36)
+77%
(35)
+3%
(34)
+3%
(36)
-7%
(33)
+10%
(35)
-9%
(41)
-17%
(242)
-485%
Financing Cash Flow
Net Issuance of Common Stock
3
3
3
4
5
6
6
6
7
6
7
6
5
5
9
253
255
256
251
7
5
5
8
13
15
16
19
19
21
22
17
21
22
21
26
20
25
41
39
44
317
Net Issuance of Debt
(92)
(48)
70
75
116
90
(42)
(56)
(102)
(167)
(88)
(10)
44
113
65
(214)
(191)
(238)
(169)
113
48
76
52
19
15
(188)
(170)
(157)
(109)
79
(1)
87
211
87
4
(36)
(69)
135
92
(46)
(201)
Cash Paid for Dividends
(45)
(50)
(63)
(70)
(81)
(91)
(95)
(99)
(104)
(110)
(115)
(128)
(135)
(142)
(157)
(164)
(173)
(190)
(200)
(209)
(223)
(229)
(235)
(241)
(243)
(251)
(258)
(266)
(273)
(280)
(288)
(295)
(302)
(312)
(322)
(332)
(352)
(361)
(371)
(383)
(384)
Other
(46)
(62)
(150)
(130)
(125)
(107)
(29)
(39)
(40)
(43)
(52)
(86)
(129)
(118)
(101)
(78)
(30)
(42)
(41)
(50)
(48)
(78)
(61)
(55)
(56)
(24)
(42)
(45)
(44)
(23)
(22)
(42)
0
(65)
(65)
(156)
(159)
(156)
(156)
(76)
(65)
Cash from Financing Activities
(181)
N/A
(157)
+13%
(140)
+11%
(120)
+14%
(85)
+29%
(103)
-21%
(160)
-56%
(188)
-18%
(240)
-28%
(314)
-31%
(249)
+21%
(218)
+12%
(215)
+1%
(143)
+34%
(184)
-28%
(202)
-10%
(140)
+31%
(214)
-53%
(159)
+26%
(140)
+12%
(218)
-56%
(226)
-4%
(236)
-4%
(264)
-12%
(269)
-2%
(446)
-66%
(451)
-1%
(449)
+1%
(405)
+10%
(202)
+50%
(294)
-45%
(229)
+22%
(111)
+51%
(270)
-143%
(356)
-32%
(504)
-41%
(554)
-10%
(341)
+38%
(396)
-16%
(460)
-16%
(333)
+28%
Change in Cash
Effect of Foreign Exchange Rates
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
0
1
1
1
(1)
(1)
(2)
(1)
(0)
(1)
1
(1)
(1)
0
2
5
4
2
(0)
(0)
(3)
(5)
(5)
(6)
(2)
(0)
2
(0)
Net Change in Cash
(3)
N/A
(9)
-252%
(13)
-43%
5
N/A
(3)
N/A
5
N/A
12
+133%
11
-9%
17
+56%
9
-48%
8
-15%
21
+177%
15
-30%
21
+40%
31
+50%
25
-20%
11
-57%
21
+98%
1
-95%
3
+127%
19
+668%
(16)
N/A
(7)
+54%
(8)
-14%
(26)
-207%
24
N/A
33
+37%
72
+121%
43
-41%
17
-59%
45
+158%
(28)
N/A
17
N/A
32
+93%
(7)
N/A
29
N/A
30
+4%
33
+10%
45
+34%
63
+40%
138
+120%
Free Cash Flow
Free Cash Flow
180
N/A
149
-17%
128
-14%
124
-3%
80
-35%
106
+32%
170
+61%
199
+17%
257
+29%
323
+26%
256
-21%
238
-7%
229
-4%
227
-1%
276
+22%
289
+4%
213
-26%
236
+11%
170
-28%
153
-10%
247
+61%
241
-3%
280
+16%
318
+14%
307
-3%
512
+67%
496
-3%
518
+4%
438
-16%
336
-23%
460
+37%
324
-29%
257
-21%
307
+20%
354
+15%
536
+52%
591
+10%
377
-36%
442
+17%
526
+19%
679
+29%

See Also

Summary
WSO intrinsic value, competitors valuation, and company profile.
DCF Valuation
WSO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WSO stock valuation using valuation multiples.
Wall Street Estimates
WSO 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
WSO 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 132,000+ 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.