Chartsonlygoup's future update (it'll live): tomwong.xyz/stock-status/

  A. O. Smith Corp ( AOS ) |
1993 - 2021 (29 years)

Net Revenue (Sales) is 
$3.1B (1Y +5.99% )

AOS Stock Price & Net Revenue (Sales)

Net Revenue (Sales) for AOS competitors.
AAON FELE LII LXU RBC CUO AMSC BWXT
Note: Stonk = Stock. Both words are used interchangeably. 🙂

Historical (All-Time) Stats for Net Revenue (Sales)

chevron_right 2021 $834.5M -0.1x
( -0.2% / year avg)
chevron_left 1993 $884.7M
vertical_align_top Peak $3.1B +4.01x
vertical_align_bottom Bottom $627.2M
arrow_drop_up # Up Years 18 18 of 29
years up.
arrow_drop_down # Down Years 11
Up Years = Positive (0%+) YoY change
Down Years = Zero or Negative (0% or less) YoY change

Key Points (Stonk Price Comparison)

  • AOS's stock price has rallied +50,789,901% from $0.0 in 1993 , or -5078980.1x faster than it's net revenue (sales) over the same period.
  • If AOS shrinks it's stock at the same rate as it's net revenue (sales) (-0.2%/year) , it's stock price will shrink +98.0% and hit $49.78 over the next 10 years.
  • AOS's stock price has gone up 16 of the 18 years (+88%) it's net revenue (sales) were also up.
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012 FY 2011 FY 2010 FY 2009 FY 2008 FY 2007 FY 2006 FY 2005 FY 2004 FY 2003 FY 2002 FY 2001 FY 2000 FY 1999 FY 1998 FY 1997 FY 1996 FY 1995 FY 1994 FY 1993
    1 Revenue 2895300000 2992700000 3187900000 2996700000 2685900000 2536500000 2356000000 2153800000 1939300000 1710500000 1489300000 1991500000 2304900000 2312100000 2161300000 1689200000 1653100000 1530700000 1469100000 1151156000 1247945000 1039281000 917569000 832937000 781193000 1544770000 1373546000 1193870000
    2 Cost of Revenue 1787100000 1812000000 1882400000 1758000000 1566600000 1526700000 1496700000 1380000000 1287300000 1197900000 1043300000 1490800000 1807400000 1798700000 1697400000 1337200000 1355100000 1232000000 1169340000 948815000 999821000 832369000 730543000 662227000 614218000 1321591000 1162096000 1015397000
    3 Gross Profit (Income) 1108200000 1180700000 1305500000 1238700000 1119300000 1009800000 859300000 773800000 652000000 512600000 446000000 500700000 497500000 513400000 463900000 352000000 298000000 298700000 299760000 202341000 248124000 206912000 187026000 170710000 166975000 223179000 211450000 178473000
    4 R&D 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    5 SG&A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 145742000.00 153695000.00 110613000.00 106622000.00 106999000.00 107350000.00 113018000.00 108862000.00 96345000.00
    6 Other Expenses 11000000.00 18000000.00 21200000.00 10400000.00 9400000.00 10800000.00 5200000.00 3800000.00 34300000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    7 Operating Expenses 660300000 715600000 753800000 718200000 658900000 610700000 572100000 524500000 450500000 372800000 364100000 366600000 357400000 363000000 324000000 251800000 235800000 206400000 206451000 152698000 160627000 110613000 106622000 106999000 107350000 113018000 108862000 96345000
    8 Interest Expense 7300000.00 11000000.00 8400000.00 10100000.00 7300000.00 7400000.00 5700000.00 5700000.00 9200000.00 9300000.00 6900000.00 11800000.00 19200000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    9 D&A 80000000.00 78300000.00 71900000.00 70100000.00 65100000.00 63000000.00 59800000.00 59700000.00 54600000.00 47000000.00 40800000.00 67500000.00 66300000.00 67500000.00 60900000.00 52800000.00 53900000.00 200000.00 282000.00 6956000.00 6932000.00 37315000.00 31173000.00 26286000.00 22577000.00 55701000.00 49160000.00 42607000.00
    10 EBITDA 527900000 543400000 623600000 590600000 525500000 462100000 347000000 309000000 256100000 186800000 122700000 201600000 206400000 217900000 200800000 153000000 116100000 92500000 93591000 56599000 94429000 133614000 111577000 89997000 82202000 165862000 151748000 124735000
    11 Operating Income 447900000 465100000 551700000 520500000 460400000 399100000 287200000 249300000 201500000 139800000 81900000 134100000 140100000 150400000 139900000 100200000 62200000 92300000 93309000 49643000 87497000 96299000 80404000 63711000 59625000 110161000 102588000 82128000
    12 Other Income Expenses (Net) 3300000.00 18000000.00 14500000.00 10400000.00 9400000.00 10800000.00 5200000.00 -7200000.00 41500000.00 31000000.00 -600000.00 -2700000.00 -7600000.00 -23800000.00 -10200000.00 -18500000.00 -1200000.00 -1100000.00 -993000.00 -10739000.00 -307000.00 -7778000.00 -7571000.00 -6072000.00 -9182000.00 -182000.00 1551000.00 2105000.00
    13 Pre-Income Tax 443900000 472100000 557800000 520800000 462500000 402500000 286700000 236400000 233800000 161500000 74400000 119600000 110100000 99900000 104800000 68700000 47500000 79000000 78390000 22486000 65088000 77092000 69774000 58912000 42329000 96886000 92047000 70802000
    14 Income Tax Expense 99000000.00 102100000.00 113600000.00 224300000.00 136000000.00 119600000.00 78900000.00 66700000.00 71200000.00 50300000.00 17300000.00 29600000.00 27900000.00 11700000.00 28600000.00 22200000.00 12100000.00 26800000.00 27045000.00 7984000.00 23432000.00 26822000.00 25283000.00 21359000.00 17080000.00 35473000.00 34700000.00 28124000.00
    15 Net Income 344900000 370000000 444200000 296500000 326500000 282900000 207800000 169700000 158700000 305700000 111700000 81300000 81900000 88200000 76500000 46500000 35400000 52200000 51345000 14502000 29753000 42422000 44491000 153830000 65417000 61413000 57347000 42678000
    16 EPS 2.13 2.28 2.59 1.73 1.88 1.61 1.16 0.93 0.86 1.44 0.52 0.63 0.45 0.48 0.42 0.26 0.20 0.30 0.32 0.10 0.21 0.30 0.32 0.93 0.35 0.33 0.31 0.15
    17 EPS Diluted 2.12 2.22 2.58 1.70 1.85 1.58 1.14 0.92 0.85 1.44 0.52 0.57 0.45 0.47 0.41 0.26 0.20 0.29 0.31 0.10 0.21 0.30 0.31 0.91 0.23 0.22 0.31 0.15
    18 Shares Outstanding 161530589 162371408 171663132 171663130 173441584 175896866 178799066 182478396 184853376 212178784 213129076 129986742 180268632 183364362 182436528 178227810 175674600 174187734 162012612 141888816 140377260 140405262 139513116 215908191 268146306 282260250 281545515 277137117
    19 Shares Outstanding (Diluted) 162604149 166711000 172194000 174605000 176825000 179010000 181974000 185576000 186216000 212178784 213129076 143730000 181740000 185838480 186023238 181689636 179477022 178266000 165894396 143488692 142146852 140405262 139513116 215908191 268146306 282260250 281545515 277137117
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012 FY 2011 FY 2010 FY 2009 FY 2008 FY 2007 FY 2006 FY 2005 FY 2004 FY 2003 FY 2003 FY 2003 FY 2003 FY 2003 FY 2003 FY 2003 FY 2003 FY 2003 FY 2003 FY 2003 FY 2003 FY 2003 FY 2003 FY 2003 FY 2003 FY 2002 FY 2001 FY 2000 FY 1999 FY 1998 FY 1997 FY 1996 FY 1995 FY 1994 FY 1993 FY 1992 FY 1991 FY 1990 FY 1989 FY 1988 FY 1987 FY 1986
    1 Cash & Cash Equivalents 573100000.00 374000000.00 259700000.00 346600000.00 330400000.00 323600000.00 319400000.00 380700000.00 266900000.00 463400000.00 118900000.00 76300000.00 29400000.00 37200000.00 25800000.00 24000000.00 25100000.00 18000000.00 18700000.00 18000000.00 18700000.00 18000000.00 18700000.00 18000000.00 18700000.00 18000000.00 18700000.00 18000000.00 18700000.00 18000000.00 18700000.00 18000000.00 18700000.00 32847000.00 20759000.00 15287000.00 14761000.00 37666000.00 145896000.00 6405000.00 5694000.00 8485000.00 11902000.00 6000000.00 3600000.00 3200000.00 4800000.00 4900000.00 3200000.00 5100000.00
    2 Short Term Investments 116500000.00 177400000.00 385300000.00 473400000.00 424200000.00 321600000.00 222500000.00 105300000.00 196000000.00 162400000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    3 Cash & S-T Investments 689600000.00 551400000.00 645000000.00 820000000.00 754600000.00 645200000.00 541900000.00 486000000.00 462900000.00 625800000.00 118900000.00 76300000.00 29400000.00 37200000.00 25800000.00 24000000.00 25100000.00 18000000.00 18700000.00 18000000.00 18700000.00 18000000.00 18700000.00 18000000.00 18700000.00 18000000.00 18700000.00 18000000.00 18700000.00 18000000.00 18700000.00 18000000.00 18700000.00 32847000.00 20759000.00 15287000.00 14761000.00 37666000.00 145896000.00 6405000.00 5694000.00 8485000.00 11902000.00 6000000.00 3600000.00 3200000.00 4800000.00 4900000.00 3200000.00 5100000.00
    4 Accounts Receivables 585000000.00 589500000.00 647300000.00 598400000.00 518700000.00 501400000.00 475400000.00 458700000.00 425400000.00 368400000.00 313300000.00 373600000.00 363500000.00 415100000.00 378700000.00 278800000.00 281600000.00 0.00 236700000.00 0.00 236700000.00 0.00 236700000.00 0.00 236700000.00 0.00 236700000.00 0.00 236700000.00 0.00 236700000.00 0.00 236700000.00 215481000.00 209871000.00 169117000.00 183442000.00 133764000.00 126232000.00 121571000.00 179373000.00 148991000.00 146100000.00 121900000.00 81700000.00 93600000.00 107700000.00 138500000.00 97200000.00 177600000.00
    5 Inventory 300100000 303000000 304700000 291200000 251100000 222900000 208300000 193400000 163400000 168400000 146800000 215100000 282000000 261800000 297300000 225400000 233500000 247000000 247000000 247000000 247000000 247000000 247000000 247000000 247000000 247000000 247000000 247000000 247000000 247000000 247000000 247000000 247000000 200351000 194706000 169630000 163443000 99984000 79049000 80445000 103540000 110863000 89804000 78400000 71800000 85500000 89300000 90600000 89100000 85200000
    6 Other Current Assets 43300000.00 56500000.00 41500000.00 57200000.00 37600000.00 45900000.00 52900000.00 27400000.00 22300000.00 21500000.00 289700000.00 48400000.00 43200000.00 19500000.00 35900000.00 37900000.00 33900000.00 282000000.00 31000000.00 282000000.00 31000000.00 282000000.00 31000000.00 282000000.00 31000000.00 282000000.00 31000000.00 282000000.00 31000000.00 282000000.00 31000000.00 282000000.00 31000000.00 12858000.00 29835000.00 44850000.00 15658000.00 4599000.00 2702000.00 18373000.00 46336000.00 33081000.00 28458000.00 27900000.00 52100000.00 75400000.00 69200000.00 55100000.00 31600000.00 39400000.00
    7 Total Current Assets 1618000000 1500400000 1638500000 1766800000 1562000000 1455300000 1319000000 1205600000 1107200000 1208700000 896000000 740000000 781300000 767600000 760000000 576000000 585000000 547000000 547700000 547000000 547700000 547000000 547700000 547000000 547700000 547000000 547700000 547000000 547700000 547000000 547700000 547000000 547700000 488251000 477574000 406099000 388627000 287389000 365728000 239210000 352485000 329520000 303878000 234200000 209200000 257700000 271000000 289100000 221100000 307300000
    8 PP&E 582900000 592300000 540000000 528900000 461900000 442700000 427700000 391300000 345700000 315300000 258400000 412300000 418900000 421100000 427200000 356900000 358800000 358000000 358700000 358000000 358700000 358000000 358700000 358000000 358700000 358000000 358700000 358000000 358700000 358000000 358700000 358000000 358700000 362730000 355298000 282835000 283493000 248770000 207756000 182600000 447355000 401780000 375014000 364100000 350200000 328600000 298900000 283500000 282400000 254900000
    9 Goodwill 546800000.00 546000000.00 513000000.00 516700000.00 491500000.00 420900000.00 428800000.00 433500000.00 435400000.00 433800000.00 323800000.00 567800000.00 505100000.00 512900000.00 499700000.00 0.00 0.00 303000000.00 0.00 303000000.00 0.00 303000000.00 0.00 303000000.00 0.00 303000000.00 0.00 303000000.00 0.00 303000000.00 0.00 303000000.00 0.00 0.00 0.00 0.00 0.00 146901000.00 51783000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    10 Intangible Assets 323900000.00 338400000.00 293100000.00 308700000.00 308300000.00 291000000.00 308500000.00 324800000.00 338700000.00 352700000.00 106600000.00 119500000.00 78300000.00 86600000.00 87800000.00 323500000.00 313200000.00 7000000.00 310900000.00 7000000.00 310900000.00 7000000.00 310900000.00 7000000.00 310900000.00 7000000.00 310900000.00 7000000.00 310900000.00 7000000.00 310900000.00 7000000.00 310900000.00 309151000.00 301924000.00 244821000.00 251085000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    11 Goodwill & Intangible Assets 870700000.00 884400000.00 806100000.00 825400000.00 799800000.00 711900000.00 737300000.00 758300000.00 774100000.00 786500000.00 430400000.00 687300000.00 583400000.00 599500000.00 587500000.00 323500000.00 313200000.00 310000000.00 310900000.00 310000000.00 310900000.00 310000000.00 310900000.00 310000000.00 310900000.00 310000000.00 310900000.00 310000000.00 310900000.00 310000000.00 310900000.00 310000000.00 310900000.00 309151000.00 301924000.00 244821000.00 251085000.00 146901000.00 51783000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    12 L-T Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    13 Tax Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2000000.00 0.00 89700000.00 22200000.00 49800000.00 0.00 0.00 3400000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    14 Other Non-Current Assets 89100000.00 80900000.00 86900000.00 76200000.00 67300000.00 36600000.00 31300000.00 36300000.00 36200000.00 38500000.00 437500000.00 39500000.00 50500000.00 66200000.00 65200000.00 32900000.00 55800000.00 0.00 62600000.00 0.00 62600000.00 0.00 62600000.00 0.00 62600000.00 0.00 62600000.00 0.00 62600000.00 0.00 62600000.00 0.00 62600000.00 64725000.00 159127000.00 125421000.00 140781000.00 84372000.00 91249000.00 463178000.00 153078000.00 116557000.00 144207000.00 170700000.00 194900000.00 202000000.00 225800000.00 235100000.00 178500000.00 131000000.00
    15 Total Non-Current Assets 1542700000 1557600000 1433000000 1430500000 1329000000 1191200000 1196300000 1185900000 1158000000 1140300000 1216000000 1161300000 1102600000 1086800000 1079900000 716700000 727800000 668000000 732200000 668000000 732200000 668000000 732200000 668000000 732200000 668000000 732200000 668000000 732200000 668000000 732200000 668000000 732200000 736606000 816349000 653077000 675359000 480043000 350788000 645778000 600433000 518337000 519221000 534800000 545100000 530600000 524700000 518600000 460900000 385900000
    16 Other Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 64000000.00 0.00 64000000.00 0.00 64000000.00 0.00 64000000.00 0.00 64000000.00 0.00 64000000.00 0.00 64000000.00 0.00 64000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    17 Total Assets 3160700000 3058000000 3071500000 3197300000 2891000000 2646500000 2515300000 2391500000 2265200000 2349000000 2112000000 1901300000 1883900000 1854400000 1839900000 1292700000 1312800000 1279000000 1279900000 1279000000 1279900000 1279000000 1279900000 1279000000 1279900000 1279000000 1279900000 1279000000 1279900000 1279000000 1279900000 1279000000 1279900000 1224857000 1293923000 1059176000 1063986000 767432000 716516000 884988000 952918000 847857000 823099000 769000000 754300000 788300000 795700000 807700000 682000000 693200000
    18 Accounts Payables 595200000.00 509600000.00 543800000.00 535000000.00 528600000.00 424900000.00 393800000.00 387100000.00 328900000.00 302500000.00 263000000.00 312900000.00 274700000.00 305600000.00 286600000.00 205100000.00 158800000.00 0.00 144500000.00 0.00 144500000.00 0.00 144500000.00 0.00 144500000.00 0.00 144500000.00 0.00 144500000.00 0.00 144500000.00 0.00 144500000.00 131423000.00 131073000.00 91780000.00 81221000.00 57429000.00 61299000.00 82952000.00 112645000.00 101153000.00 99320000.00 62100000.00 59800000.00 77100000.00 74600000.00 0.00 0.00 0.00
    19 S-T Debt 6800000.00 6800000.00 0.00 7500000.00 7200000.00 12900000.00 13700000.00 14200000.00 18600000.00 18600000.00 18600000.00 21100000.00 17500000.00 15600000.00 6900000.00 6900000.00 8600000.00 96000000.00 105400000.00 96000000.00 105400000.00 96000000.00 105400000.00 96000000.00 105400000.00 96000000.00 105400000.00 96000000.00 105400000.00 96000000.00 105400000.00 96000000.00 105400000.00 11671000.00 16552000.00 11129000.00 9629000.00 4629000.00 5590000.00 11932000.00 4933000.00 7255000.00 14417000.00 12800000.00 6000000.00 7300000.00 4100000.00 3900000.00 19100000.00 81300000.00
    20 Income Tax Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    21 Deferred Revenue 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14000000.00 0.00 14000000.00 0.00 14000000.00 0.00 14000000.00 0.00 14000000.00 0.00 14000000.00 0.00 14000000.00 0.00 14000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    22 Other Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3100000.00 31500000.00 46800000.00 40300000.00 113200000.00 39300000.00 39300000.00 22900000.00 18600000.00 228000000.00 20500000.00 228000000.00 20500000.00 228000000.00 20500000.00 228000000.00 20500000.00 228000000.00 20500000.00 228000000.00 20500000.00 228000000.00 20500000.00 228000000.00 20500000.00 21264000.00 20357000.00 13269000.00 18017000.00 20620000.00 21040000.00 8914000.00 10342000.00 11633000.00 11657000.00 96700000.00 106600000.00 121200000.00 118000000.00 168400000.00 117500000.00 135100000.00
    23 Total Current Liabilities 886300000 766500000 785300000 788500000 765600000 653200000 605200000 590900000 499000000 519900000 536800000 491300000 505000000 472600000 437300000 307600000 245200000 338000000 338600000 338000000 338600000 338000000 338600000 338000000 338600000 338000000 338600000 338000000 338600000 338000000 338600000 338000000 338600000 261679000 255950000 170431000 168440000 132157000 127882000 138388000 213647000 215923000 223189000 171600000 172400000 205600000 196700000 172300000 136600000 216400000
    24 L-T Debt 106400000 277200000 221400000 402900000 316400000 236100000 210100000 177700000 225100000 443000000 242400000 232100000 317300000 379600000 432100000 162400000 272500000 96000000 170100000 96000000 170100000 96000000 170100000 96000000 170100000 96000000 170100000 96000000 170100000 96000000 170100000 96000000 170100000 239084000 390385000 316372000 351251000 131203000 100972000 238446000 190938000 166126000 190574000 236600000 176100000 156000000 154600000 138000000 121100000 83900000
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012 FY 2011 FY 2010 FY 2009 FY 2008 FY 2007 FY 2006 FY 2005 FY 2004 FY 2003 FY 2002 FY 2001 FY 2000 FY 1999 FY 1998 FY 1997 FY 1996 FY 1995 FY 1994 FY 1993 FY 1992 FY 1991 FY 1990
    1 Net Income (Earnings) 344900000.00 370000000.00 444200000.00 296500000.00 326500000.00 282900000.00 207800000.00 169700000.00 158700000.00 305700000.00 111700000.00 81300000.00 81900000.00 88200000.00 76500000.00 46500000.00 35400000.00 52200000.00 51345000.00 14502000.00 29753000.00 42422000.00 44491000.00 153830000.00 65417000.00 61413000.00 57347000.00 42678000.00 -17300000.00 5000000.00 30500000.00
    2 D&A 80000000 78300000 71900000 70100000 65100000 63000000 59800000 59700000 54600000 47000000 40800000 67500000 66300000 67500000 60900000 52800000 53900000 52100000 50693000 47076000 45059000 37315000 31173000 26286000 22577000 55701000 49160000 42607000 -39500000 -36200000 -33500000
    3 Deferred Income Tax 0.00 0.00 0.00 81800000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -2262000.00 -3345000.00 14987000.00 14296000.00 11800000.00 -22900000.00 400000.00 4700000.00
    4 Stock-Based Compensation (SBC) 12700000.00 13300000.00 10100000.00 9900000.00 9400000.00 8800000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    5 Change in Working Capital -2200000.00 -119300000.00 -125100000.00 181900000.00 -5700000.00 88300000.00 99100000.00 6500000.00 -80600000.00 329600000.00 110500000.00 -27600000.00 -18700000.00 -27700000.00 54300000.00 -71400000.00 130700000.00 100000.00 -17572000.00 4948000.00 -14044000.00 15481000.00 64955000.00 -82614000.00 137024000.00 -38016000.00 25241000.00 32908000.00 18089000.00 25800000.00 -15300000.00
    6 Accounts Receivables 0.00 0.00 -54600000.00 -75800000.00 -15100000.00 -25900000.00 -16800000.00 0.00 -57000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    7 Inventory 2900000.00 6300000.00 -7700000.00 -37500000.00 -23400000.00 -14700000.00 -14900000.00 0.00 5000000.00 0.00 0.00 0.00 0.00 32100000.00 -28600000.00 12100000.00 12900000.00 0.00 -619000.00 0.00 -6187000.00 -20158000.00 -8897000.00 7539000.00 -5491000.00 0.00 0.00 0.00 0.00 0.00 0.00
    8 Accounts Payables 85600000.00 -35400000.00 8800000.00 -5100000.00 101500000.00 31000000.00 6900000.00 0.00 26400000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    9 Other Working Capital 731700000 733900000 853200000 978300000 796400000 802100000 713800000 614700000 608200000 688800000 359200000 248700000 276300000 295000000 322700000 268400000 339800000 209100000 209000000 226572000 221624000 235668000 220187000 155232000 237846000 100822000 138838000 113597000 80689000 62600000 36800000
    10 Other Non-Cash Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1900000.00 2800000.00 700000.00 -341000.00 -258000.00 1680000.00 856000.00 591000.00 1495000.00 4263000.00 -975000.00 7357000.00 5340000.00 125500000.00 101400000.00 66800000.00
    11 Net Cash Provided by Operating Activities 562100000 456200000 448900000 326400000 446600000 344400000 263900000 279600000 143800000 58700000 124800000 267600000 106600000 190500000 141400000 186700000 66600000 25200000 115167000 49828000 86764000 48011000 74658000 -25884000 194076000 115516000 119473000 115351000 67700000 57700000 78900000
    12 Investments in PP&E 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -71400000.00 -68200000.00 -50600000.00 -48400000.00 -44900000.00 -42472000.00 -35318000.00 -40516000.00 -32807000.00 -27846000.00 -44886000.00 -37804000.00 -91001000.00 -76133000.00 -54703000.00 -46900000.00 -58000000.00 -72600000.00
    13 Acquisitions (Net) 0.00 -107000000.00 0.00 -43000000.00 -91000000.00 0.00 0.00 -4000000.00 -14000000.00 -421000000.00 -12000000.00 -79000000.00 0.00 0.00 -341000000.00 -15000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    14 Purchase of Investments -157400000.00 -272700000.00 -523400000.00 -583500000.00 -563800000.00 -428800000.00 -321900000.00 -132700000.00 -311400000.00 0.00 0.00 0.00 0.00 0.00 -41000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    15 Sales/Maturities of Investments 226000000.00 478000000.00 595900000.00 562700000.00 435100000.00 315400000.00 202000000.00 226200000.00 308000000.00 0.00 4600000.00 8900000.00 12000000.00 0.00 53200000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    16 Other Investing Activities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3000000.00 -7100000.00 0.00 0.00 0.00 -4500000.00 0.00 0.00 0.00 0.00 -1439000.00 -1767000.00 -9307000.00 -15014000.00 -17714000.00 -20358000.00 -8620000.00 -2148000.00 -4700000.00 -8800000.00 -500000.00
    17 Net Cash used for Investing Activities 11800000.00 33900000.00 -12700000.00 -158100000.00 -300200000.00 -186100000.00 -206000000.00 -8200000.00 -86800000.00 -474600000.00 -57700000.00 -117000000.00 -54100000.00 -71400000.00 -396700000.00 -69900000.00 -50700000.00 -49700000.00 -65853000.00 -153306000.00 -41955000.00 -279166000.00 -163426000.00 -120818000.00 -56629000.00 -129359000.00 -84753000.00 -56851000.00 -51600000.00 -66800000.00 -73100000.00
    18 Debt Repayment 0.00 0.00 -189000000.00 0.00 0.00 -33600000.00 0.00 -51500000.00 -218800000.00 0.00 0.00 -95900000.00 -40100000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -16400000.00 -5400000.00 -20600000.00
    19 Common Stock Issued 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11400000.00 8300000.00 12900000.00 3000000.00 0.00 133234000.00 1407000.00 816000.00 1149000.00 224000.00 3757000.00 539000.00 49000.00 1902000.00 3167000.00 6700000.00 800000.00 400000.00
    20 Common Stock Repurchased -56700000.00 -287700000.00 -202600000.00 -139100000.00 -135200000.00 -128100000.00 -103800000.00 -73700000.00 -22000000.00 -23500000.00 0.00 0.00 0.00 -36600000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -2773000.00 -33241000.00 -176550000.00 0.00 0.00 -138000.00 -1380000.00 -700000.00 -300000.00 -2400000.00
    21 Dividends Paid -158700000.00 -149200000.00 -130100000.00 -96900000.00 -84200000.00 -67800000.00 -54400000.00 -42600000.00 -33200000.00 -27700000.00 -24700000.00 -21400000.00 -22300000.00 -21500000.00 -20100000.00 -19000000.00 -18200000.00 -16800000.00 -14278000.00 -12319000.00 -11720000.00 -11172000.00 -11051000.00 -12677000.00 -13807000.00 -12129000.00 -10423000.00 -12200000.00 -8500000.00 -9800000.00 -9900000.00
    22 Other Financing Activities 0.00 -1000000.00 -2300000.00 -1700000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2600000.00 0.00 0.00 0.00 1797000.00 168000.00 884000.00 28000.00 642000.00 2132000.00 2227000.00 -100000.00 -2000000.00 0.00
    23 Net Cash Used Provided by Financing Activities -374800000.00 -375800000.00 -523100000.00 -152100000.00 -139600000.00 -154100000.00 -119200000.00 -157600000.00 -253500000.00 160200000.00 -15700000.00 -109600000.00 -60300000.00 -107700000.00 257100000.00 -117900000.00 -9500000.00 10400000.00 -37226000.00 68524000.00 -44283000.00 214049000.00 -19462000.00 -328402000.00 41267000.00 11052000.00 -38137000.00 -52623000.00 -19000000.00 9500000.00 -7400000.00
    24 Net Change in Cash 199100000.00 114300000.00 -86900000.00 16200000.00 6800000.00 4200000.00 -61300000.00 113800000.00 -196500000.00 344500000.00 42600000.00 41000000.00 -7800000.00 11400000.00 1800000.00 -1100000.00 6400000.00 -14100000.00 12088000.00 -34954000.00 526000.00 -22905000.00 -108230000.00 139491000.00 1598000.00 -2791000.00 -3417000.00 5877000.00 0.00 0.00 0.00
  • About
    Industry: Specialty Industrial Machinery
    Sector: Industrials
    Country: US
    IPO Date: 12/14/1994
    Stonk Exchange: NYSE
    • A
    • O
    • Smith Corp
    • manufactures residential and commercial water heating equipment and air purification products.
    • The company is headquartered in Milwaukee, Wisconsin and currently employs 16,300 full-time employees.
    • The firm's Rest of World segment primarily consists of China, Europe and India.
    • Both segments manufacture and market comprehensive lines of residential and commercial gas, gas tankless and electric water heaters, as well as water treatment products.
    • Both segments primarily manufacture and market in their respective regions of the world.
    • Its North America segment manufactures and globally markets specialty commercial water heating equipment, condensing and non-condensing boilers and water systems tanks.
    • The company also manufactures and markets in-home air purification products in China.
    • The company serves residential and commercial end markets in North America with a range of products, which include water heaters, boilers and other.
    • The company supplies water heaters to the residential market in China with a broad product offering, including electric, gas, gas tankless, heat pump and solar units, as well as combi boilers.