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]
Cash Flow Statement
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | 267.00 | 124.00 | 55.00 | 143.00 | 279.00 | 263.00 | 344.00 | 446.00 | 326.00 | 448.00 | 456.00 | 562.00 | 641.00 | 391.00 | 670.00 | |
| Operating Cash (Net) | 267.00 | 124.00 | 55.00 | 143.00 | 279.00 | 263.00 | 344.00 | 446.00 | 326.00 | 448.00 | 456.00 | 562.00 | 641.00 | 391.00 | 670.00 | |
| Accounts Receivable | - - | - - | - - | -57.00 | -32.00 | -16.00 | -25.00 | -15.00 | -75.00 | -54.00 | 29.00 | -88.00 | -33.00 | 42.00 | 19.00 | |
| Accounts Payable | - - | - - | - - | 26.00 | - - | 6.00 | 31.00 | 101.00 | -5.00 | 8.00 | -35.00 | 85.00 | 142.00 | -89.00 | -21.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 113.00 | -46.00 | -82.00 | -19.00 | 24.00 | -31.00 | -1.00 | 46.00 | -50.00 | -77.00 | -5.00 | 124.00 | 64.00 | -181.00 | 12.00 | |
| Other WC | 113.00 | -46.00 | -82.00 | 5.00 | 24.00 | -6.00 | 8.00 | -16.00 | 68.00 | -23.00 | -5.00 | 124.00 | 64.00 | -52.00 | -3.00 | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -117.00 | -66.00 | 129.00 | -86.00 | -8.00 | -206.00 | -186.00 | -300.00 | -158.00 | -12.00 | 33.00 | 11.00 | -349.00 | 8.00 | -24.00 | |
| Capital Expenditure | -57.00 | -53.00 | -53.00 | -69.00 | -97.00 | -86.00 | -72.00 | -80.00 | -94.00 | -85.00 | -64.00 | -56.00 | -75.00 | -70.00 | -72.00 | |
| Purchases of Investments | 57.00 | -48.00 | - - | -311.00 | -132.00 | -321.00 | -428.00 | -563.00 | -583.00 | -523.00 | -272.00 | -157.00 | -185.00 | -91.00 | -63.00 | |
| Sale/Maturity of Investment | 8.00 | 4.00 | - - | 308.00 | 226.00 | 202.00 | 315.00 | 435.00 | 562.00 | 595.00 | 478.00 | 226.00 | 118.00 | 178.00 | 128.00 | |
| Property, Plant, Equipment (P&PE) | -57.00 | -53.00 | -53.00 | -69.00 | -97.00 | -86.00 | -72.00 | -80.00 | -94.00 | -85.00 | -64.00 | -56.00 | -75.00 | -70.00 | -72.00 | |
| Acquisitions (Net) | -78.00 | -11.00 | -417.00 | -13.00 | -4.00 | 86.00 | 72.00 | -90.00 | -43.00 | 85.00 | -107.00 | 56.00 | -207.00 | -8.00 | -16.00 | |
| Other Investing Activities | -47.00 | 42.00 | 600.00 | -16.00 | 93.00 | -86.00 | -72.00 | -128.00 | -20.00 | -85.00 | 205.00 | -56.00 | -67.00 | 86.00 | 65.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -109.00 | -15.00 | -160.00 | -253.00 | -157.00 | -119.00 | -154.00 | -139.00 | -152.00 | -523.00 | -375.00 | -374.00 | -421.00 | -430.00 | -684.00 | |
| Debt Repayment | -95.00 | - - | -18.00 | -218.00 | -51.00 | -34.00 | -33.00 | -74.00 | -86.00 | -189.00 | -62.00 | -170.00 | -83.00 | -150.00 | -218.00 | |
| Dividends Paid | -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 | |
|
Common Stock
|
- - | - - | 42 | 22 | 73 | 103 | 128 | 140 | 139 | 202 | 287 | 68 | 398 | 402 | 329 | |
| Issued | - - | - - | 18.00 | - - | - - | - - | - - | 5.00 | - - | - - | - - | 11.00 | 32.00 | - - | 23.00 | |
| Repurchased | - - | - - | -23.00 | -22.00 | -73.00 | -103.00 | -128.00 | -135.00 | -139.00 | -202.00 | -287.00 | -56.00 | -366.00 | -403.00 | -306.00 | |
| Other Financing Activities | 7.00 | 9.00 | 211.00 | 20.00 | 10.00 | 39.00 | 75.00 | 79.00 | 83.00 | -1.00 | -1.00 | -216.00 | 167.00 | - - | 23.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 35.00 | 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 | |
| End of Period | 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 | |
| Change | 41.00 | 42.00 | 344.00 | -196.00 | 113.00 | -61.00 | 4.00 | 6.00 | 16.00 | -86.00 | 114.00 | 199.00 | -129.00 | -52.00 | -51.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 67.00 | 40.00 | 47.00 | 54.00 | 59.00 | 59.00 | 63.00 | 65.00 | 70.00 | 71.00 | 78.00 | 80.00 | 77.00 | 76.00 | 78.00 | |
| Stock Based Compensation | - - | - - | - - | 6.00 | 10.00 | 10.00 | 8.00 | 9.00 | 9.00 | 10.00 | 13.00 | 12.00 | 11.00 | 11.00 | 11.00 | |
| Other | -3.00 | 73.00 | -21.00 | -53.00 | 25.00 | 27.00 | - - | -8.00 | -81.00 | 207.00 | 136.00 | 79.00 | 159.00 | 417.00 | 14.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 210.00 | 71.00 | 1.00 | 73.00 | 181.00 | 177.00 | 271.00 | 365.00 | 232.00 | 363.00 | 391.00 | 505.00 | 566.00 | 321.00 | 597.00 | |
| Cash Conversion Cycle (CCC) | 44.00 | 36.00 | 37.00 | 33.00 | 26.00 | 28.00 | 23.00 | 5.00 | 22.00 | 27.00 | 30.00 | 13.00 | 16.00 | 40.00 | 40.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -20.00 | -12.00 |