A. O. Smith Corporation
IndustrialsNYSE:AOS · New York Stock Exchange
+$0.52 today
Vol 1.30M · Avg 1.62M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $546.2M +2.4% | $533.6M -4.1% | $556.6M +136.1% | $235.7M -51.6% | $487.1M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $85.1M +8.0% | $78.8M +0.6% | $78.3M +1.8% | $76.9M -1.3% | $77.9M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $8.9M +293.5% | -$4.6M -27.8% | -$3.6M +97.9% | -$167.7M -4.9% | -$159.8M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $13.8M -7.4% | $14.9M +29.6% | $11.5M +3.6% | $11.1M -6.7% | $11.9M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$37.2M +18.4% | -$45.6M -456.3% | $12.8M +107.0% | -$181.9M -383.3% | $64.2M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$36.4M -174.3% | $49.0M +398.8% | -$16.4M -138.6% | $42.5M +266.7% | -$25.5M | $592.6M | $1.3B | $626.2M |
| Inventory | $56.9M +240.5% | -$40.5M -323.8% | $18.1M +121.9% | -$82.8M +24.4% | -$109.5M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$97.9M -1559.3% | -$5.9M +72.4% | -$21.4M +76.1% | -$89.4M -162.6% | $142.9M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $40.2M +183.4% | -$48.2M -248.3% | $32.5M +162.3% | -$52.2M -192.7% | $56.3M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $0 -100.0% | $4.7M -68.0% | $14.7M -96.5% | $417.3M +161.1% | $159.8M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $616.8M +6.0% | $581.8M -13.2% | $670.3M +71.3% | $391.4M -38.9% | $641.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$70.8M +34.4% | -$108.0M -48.8% | -$72.6M -3.3% | -$70.3M +6.4% | -$75.1M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 +100.0% | -$145.9M -768.5% | -$16.8M -110.0% | -$8.0M +96.1% | -$207.6M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$42.7M +42.1% | -$73.7M -16.8% | -$63.1M +31.1% | -$91.6M +50.6% | -$185.4M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $60.5M +0.0% | $60.5M -52.9% | $128.4M -27.9% | $178.0M +50.6% | $118.2M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$53.0M +80.2% | -$267.1M -1008.3% | -$24.1M -397.5% | $8.1M +102.3% | -$349.9M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$37.6M -153.9% | $69.7M +132.0% | -$218.1M -244.8% | $150.6M +80.4% | $83.5M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $1.0M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$400.8M -31.1% | -$305.8M +0.2% | -$306.5M +24.0% | -$403.5M -10.1% | -$366.5M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$195.7M -2.8% | -$190.4M -3.8% | -$183.5M -3.6% | -$177.2M -4.2% | -$170.1M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 -100.0% | $18.1M -22.6% | $23.4M +3442.9% | -$700.0K -102.2% | $32.1M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$633.1M -55.0% | -$408.4M +40.4% | -$684.7M -58.9% | -$430.8M -2.3% | -$421.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $4.2M +163.6% | -$6.6M +48.4% | -$12.8M +38.5% | -$20.8M | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$65.1M +35.1% | -$100.3M -95.5% | -$51.3M +1.5% | -$52.1M +59.9% | -$129.8M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $546.0M +15.2% | $473.8M -20.7% | $597.7M +86.1% | $321.1M -43.3% | $566.0M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Generac Holdings Inc.
NYSE:GNRC
$15.35B
Regal Rexnord Corporation
NYSE:RRX
$14.13B
Applied Industrial Technologies, Inc.
NYSE:AIT
$11.76B
SPX Technologies, Inc.
NYSE:SPXC
$11.40B
Watts Water Technologies, Inc.
NYSE:WTS
$11.07B
Donaldson Company, Inc.
NYSE:DCI
$10.00B
Flowserve Corporation
NYSE:FLS
$9.97B
Chart Industries, Inc.
NYSE:GTLS
$9.88B
Pool Corporation
NASDAQ:POOL
$7.16B
Parsons Corporation
NYSE:PSN
$6.05B
SEC Filings
Recent regulatory filings
No filings found.
Does AOS generate free cash flow?
A. O. Smith Corporation (AOS) generated $546.00M of free cash flow in fiscal 2025.
How much operating cash flow does AOS produce?
Operating cash flow was $616.80M, before capital expenditures of $70.80M.
Explore More
Continue the stock analysis
Jump to another research area for this company.