A. O. Smith Corporation
A. O. Smith Corporation manufactures and markets residential and commercial gas, heat pump and electric water heaters, boilers, tanks, and water treatment products in North America, China, Europe, and India. It operates through two segments, North Americ…
Industrial - Machinery
US, Milwaukee [HQ]
Balance Sheet
15 Sheets · From 2023 to 2009Configuration
In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | 1,901.00 | 2,112.00 | 2,349.00 | 2,265.00 | 2,391.00 | 2,515.00 | 2,646.00 | 2,891.00 | 3,197.00 | 3,071.00 | 3,058.00 | 3,160.00 | 3,474.00 | 3,332.00 | 3,213.00 | |
|
Current
|
740.00 | 896.00 | 1,208.00 | 1,107.00 | 1,205.00 | 1,319.00 | 1,455.00 | 1,562.00 | 1,766.00 | 1,638.00 | 1,500.00 | 1,618.00 | 1,752.00 | 1,633.00 | 1,500.00 | |
| Cash And Equivalents | 76.00 | 118.00 | 463.00 | 266.00 | 380.00 | 319.00 | 323.00 | 330.00 | 346.00 | 259.00 | 374.00 | 573.00 | 443.00 | 391.00 | 339.00 | |
| Assets | 1,901.00 | 2,112.00 | 2,349.00 | 2,265.00 | 2,391.00 | 2,515.00 | 2,646.00 | 2,891.00 | 3,197.00 | 3,071.00 | 3,058.00 | 3,160.00 | 3,474.00 | 3,332.00 | 3,213.00 | |
| Accounts Receivables (AR) | - - | - - | - - | -57.00 | -32.00 | -16.00 | -25.00 | -15.00 | -75.00 | -54.00 | 29.00 | -88.00 | -33.00 | 42.00 | 19.00 | |
| Inventory | 215.00 | 146.00 | 168.00 | 163.00 | 193.00 | 208.00 | 222.00 | 251.00 | 291.00 | 304.00 | 303.00 | 300.00 | 447.00 | 516.00 | 497.00 | |
| Short Term Investments | - - | - - | 162.00 | 196.00 | 105.00 | 222.00 | 321.00 | 424.00 | 473.00 | 385.00 | 177.00 | 116.00 | 188.00 | 90.00 | 23.00 | |
| Other Current Assets | 48.00 | 289.00 | 21.00 | 22.00 | 27.00 | 52.00 | 45.00 | 37.00 | 57.00 | 41.00 | 56.00 | 43.00 | 39.00 | 54.00 | 43.00 | |
|
Non Current
|
1,161.00 | 1,216.00 | 1,140.00 | 1,158.00 | 1,185.00 | 1,196.00 | 1,191.00 | 1,329.00 | 1,430.00 | 1,433.00 | 1,557.00 | 1,542.00 | 1,721.00 | 1,698.00 | 1,713.00 | |
| Property, Plant, Equipment (Net) | 412.00 | 258.00 | 315.00 | 345.00 | 391.00 | 427.00 | 442.00 | 461.00 | 528.00 | 540.00 | 592.00 | 582.00 | 639.00 | 620.00 | 634.00 | |
|
Intangible Assets
|
119.00 | 106.00 | 352.00 | 338.00 | 324.00 | 308.00 | 291.00 | 308.00 | 308.00 | 293.00 | 338.00 | 323.00 | 364.00 | 347.00 | 336.00 | |
| Goodwill | 567.00 | 323.00 | 433.00 | 435.00 | 433.00 | 428.00 | 420.00 | 491.00 | 516.00 | 513.00 | 546.00 | 546.00 | 627.00 | 619.00 | 633.00 | |
| Long Term Investments | - - | - - | -24.00 | -2.00 | -40.00 | - - | -39.00 | - - | - - | 5.00 | - - | - - | - - | - - | - - | |
| Other Non Current Assets | 39.00 | 437.00 | 38.00 | 38.00 | 36.00 | 31.00 | 36.00 | 67.00 | 76.00 | 86.00 | 80.00 | 89.00 | 90.00 | 110.00 | 108.00 | |
| Liabilities | 1,111.00 | 1,230.00 | 1,263.00 | 1,071.00 | 1,062.00 | 1,134.00 | 1,204.00 | 1,375.00 | 1,548.00 | 1,354.00 | 1,391.00 | 1,312.00 | 1,642.00 | 1,584.00 | 1,369.00 | |
|
Current
|
491.00 | 536.00 | 519.00 | 499.00 | 590.00 | 605.00 | 653.00 | 765.00 | 788.00 | 785.00 | 766.00 | 886.00 | 1,118.00 | 934.00 | 945.00 | |
| Accounts Payable | - - | - - | - - | 26.00 | - - | 6.00 | 31.00 | 101.00 | -5.00 | 8.00 | -35.00 | 85.00 | 142.00 | -89.00 | -21.00 | |
| Short Term Debt | 21.00 | 18.00 | 18.00 | 18.00 | 14.00 | 13.00 | 12.00 | 7.00 | 7.00 | - - | 6.00 | 6.00 | 6.00 | 10.00 | 10.00 | |
| Deferred Revenue | 51.00 | 73.00 | 167.00 | 148.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -600.00 | |
| Tax Payable | 7.00 | 5.00 | 4.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Current Liabilities | 105.00 | 181.00 | 31.00 | 3.00 | 189.00 | 197.00 | 215.00 | 229.00 | 246.00 | 241.00 | 250.00 | 284.00 | 366.00 | 298.00 | 935.00 | |
|
Non Current
|
620.00 | 693.00 | 743.00 | 572.00 | 471.00 | 528.00 | 551.00 | 610.00 | 760.00 | 569.00 | 624.00 | 426.00 | 523.00 | 650.00 | 424.00 | |
| Long Term Debt | 232.00 | 242.00 | 443.00 | 225.00 | 177.00 | 210.00 | 236.00 | 316.00 | 402.00 | 221.00 | 315.00 | 140.00 | 212.00 | 356.00 | 145.00 | |
| Leasing Obligations | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 38.00 | 34.00 | 22.00 | 22.00 | 27.00 | |
| Deferred Non Current Tax Liabilities | - - | - - | 3.00 | - - | 21.00 | 21.00 | 21.00 | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Non Current Liabilities | 388.00 | 451.00 | 152.00 | 347.00 | 183.00 | 185.00 | 180.00 | 293.00 | 357.00 | 347.00 | 308.00 | 285.00 | 311.00 | 293.00 | 279.00 | |
| Equity | 808.00 | 881.00 | 1,085.00 | 1,194.00 | 1,328.00 | 1,381.00 | 1,442.00 | 1,515.00 | 1,648.00 | 1,717.00 | 1,666.00 | 1,848.00 | 1,832.00 | 1,747.00 | 1,844.00 | |
| Stockholders' Equity | 789.00 | 881.00 | 1,085.00 | 1,194.00 | 1,328.00 | 1,381.00 | 1,442.00 | 1,515.00 | 1,648.00 | 1,717.00 | 1,666.00 | 1,848.00 | 1,832.00 | 1,747.00 | 1,844.00 | |
| Retained Earnings | 365.00 | 452.00 | 729.00 | 855.00 | 982.00 | 1,135.00 | 1,350.00 | 1,593.00 | 1,792.00 | 2,102.00 | 2,323.00 | 2,509.00 | 2,826.00 | 2,885.00 | 3,258.00 | |
| Common Stock | 53.00 | 77.00 | 76.00 | 74.00 | 148.00 | 148.00 | 148.00 | 296.00 | 295.00 | 295.00 | 295.00 | 295.00 | 295.00 | 294.00 | 294.00 | |
| Preferred Stock | 19.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Profit | 81.00 | 111.00 | 305.00 | 158.00 | 169.00 | 207.00 | 282.00 | 326.00 | 296.00 | 444.00 | 370.00 | 344.00 | 487.00 | 235.00 | 556.00 | |
| Dividends | -21.00 | -24.00 | -27.00 | -33.00 | -42.00 | -54.00 | -67.00 | -84.00 | -96.00 | -130.00 | -149.00 | -158.00 | -170.00 | -177.00 | -183.00 | |
| Minority Interest | 19.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Stockholders' Equity | 582.00 | 581.00 | 580.00 | 585.00 | 457.00 | 369.00 | 256.00 | -10.00 | -140.00 | -330.00 | -603.00 | -635.00 | -958.00 | -1,349.00 | -1,624.00 | |
| Loss Other Compr. Income | -230.00 | -229.00 | -300.00 | -320.00 | -259.00 | -272.00 | -313.00 | -363.00 | -299.00 | -350.00 | -348.00 | -321.00 | -331.00 | -82.00 | -84.00 |